{ "ticker": { "uuid": "002cfc5e-3727-4960-a096-6e650aad2db1", "symbol": "BH", "name": "Biglari Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/002cfc5e-3727-4960-a096-6e650aad2db1/", "api_url": "https://sharemaestro.com/factors/api/tickers/002cfc5e-3727-4960-a096-6e650aad2db1/" }, "ticker_metadata": { "id": 440, "uuid": "002cfc5e-3727-4960-a096-6e650aad2db1", "symbol": "BH", "name": "Biglari Holdings Inc", "asset_type": "equity", "market_cap": 891074000, "stock_exchange_id": 3, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Biglari Holdings Inc., primarily operates and franchises restaurants in the United States. The company is headquartered in San Antonio, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "002cfc5e-3727-4960-a096-6e650aad2db1", "symbol": "BH", "name": "Biglari Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/002cfc5e-3727-4960-a096-6e650aad2db1/", "api_url": "https://sharemaestro.com/factors/api/tickers/002cfc5e-3727-4960-a096-6e650aad2db1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.59, "value": 0.75, "quality": 0.29, "momentum": 0.32, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 293.54, "market_cap": 921427930.8, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1167, "shareholder_yield": 0, "roe": -0.0361, "piotroski_f_score": 3, "momentum_12_1": 0.1632, "volatility_252d": 0.5519 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:13.518153+00:00", "batch_id": "" }, "size": { "price_close": 293.54, "market_cap": 921427930.8, "market_cap_usd": 921427930.8, "enterprise_value": 973899930.8, "shares_outstanding": 3139020, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.7748, "ptbv_ratio": 2.0796, "ps_ratio": 2.3169, "pcf_ratio": 8.2642, "pfcf_ratio": 6.5111, "ev_ebitda": 8.5692, "ev_ebit": 13.4383, "ev_sales": 2.4488, "ev_fcf": 6.8819, "earnings_yield": null, "fcf_yield": 0.1453, "price_to_sales": 2.3169, "price_to_book": 1.7748, "price_to_cashflow": 8.2642, "ebitda_to_ev": 0.1167, "sales_yield": 0.4084 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3059, "operating_margin": 0.1822, "net_margin": -0.0471, "ebitda_margin": 0.2858, "fcf_margin": 0.3558, "roe": -0.0361, "roa": -0.0184, "roic": 0.0951, "roc_greenblatt": null, "asset_turnover": 0.3906, "cash_conversion": -7.5499, "accruals_ratio": -0.1279, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": 2.7742, "earnings_stability_5y": 3.6848, "revenue_stability_5y": 0.2637, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1195, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9614, "net_debt_to_ebitda": 0.4617, "debt_to_assets": 0.248, "interest_coverage": 6.5764, "current_ratio": 2.4682, "quick_ratio": 2.4438, "net_debt": 52472000, "local_beta": 0.0014, "volatility_252d": 0.5519, "volatility_60d": 1.3015, "max_drawdown_12m": -0.4275, "risk_adjusted_momentum": 0.2957 }, "growth": { "revenue_growth_1y": 0.0816, "revenue_growth_3y_cagr": 0.0239, "revenue_growth_5y_cagr": -0.0184, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.7772, "book_value_growth_1y": -0.588, "revenue_growth": 0.0816, "earnings_growth": null }, "momentum": { "price_return_1m": -0.043, "price_return_3m": -0.0363, "price_return_6m": -0.0355, "price_return_9m": -0.0571, "price_return_12m": 0.1132, "price_return_12m_ex1m": 0.1632, "momentum_6m": -0.0355, "momentum_12m": 0.1132, "momentum_12_1": 0.1632, "distance_from_52w_high": -0.3716, "distance_from_52w_low": 0.1443, "relative_strength": 0.0132 }, "raw_ttm": { "revenue_ttm": 397707000, "gross_profit_ttm": 121649000, "ebit_ttm": 72471999, "ebitda_ttm": 113650999, "net_income_ttm": -18744000, "eps_diluted_ttm": -5.9713, "operating_cash_flow_ttm": 111496000, "capital_expenditure_ttm": 30020000, "fcf_ttm": 141516000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11020000, "cash_and_equivalents": 200075000, "total_current_assets": 356210000, "total_current_liabilities": 144318000, "net_ppe": null, "total_assets": 1018297000, "total_debt": 252547000, "total_equity": 519159999, "net_working_capital": 52688000, "book_value_per_share": 165.3892, "retained_earnings": 575680000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 443079999, "tangible_book_per_share": 141.1523 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 44, "rank_ps": 54, "rank_pcf": 34, "rank_ev_ebitda": 29, "rank_ev_ebit": 53, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 76, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 70, "rank_fcf_margin": 24, "rank_piotroski": 90, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 51 }, "composites": { "value_composite": 25, "quality_composite": 71, "momentum_composite": 68, "growth_composite": 32, "yield_composite": 88, "svqf_composite": 26, "vc1_composite": 26, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.4664, "os_score": 0.59, "value_percentile": 0.75, "quality_percentile": 0.29, "momentum_percentile": 0.32, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3644, "ticker_id": 440, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:13.518153+00:00", "batch_id": "", "os_score_delta": null, "price_close": 293.54, "market_cap": 921427930.8, "market_cap_usd": 921427930.8, "enterprise_value": 973899930.8, "shares_outstanding": 3139020, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.77484385, "ptbv_ratio": 2.07959721, "ps_ratio": 2.31685118, "pcf_ratio": 8.2642241, "pfcf_ratio": 6.51112193, "ev_ebitda": 8.56921575, "ev_ebit": 13.43829264, "ev_sales": 2.4487875, "ev_fcf": 6.88190686, "earnings_yield": null, "fcf_yield": 0.14530856, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30587593, "operating_margin": 0.1822246, "net_margin": -0.04713017, "ebitda_margin": 0.28576565, "fcf_margin": 0.35582979, "roe": -0.03610448, "roa": -0.0184072, "roic": 0.09508565, "roc_greenblatt": null, "asset_turnover": 0.39056091, "cash_conversion": -7.54993598, "accruals_ratio": -0.12789982, "sbc_to_revenue": null, "debt_to_equity": 0.96143193, "net_debt_to_ebitda": 0.46169414, "debt_to_assets": 0.24800918, "interest_coverage": 6.57640644, "current_ratio": 2.46822988, "quick_ratio": 2.4438393, "net_debt": 52472000, "revenue_growth_1y": 0.08161317, "revenue_growth_3y_cagr": 0.02389292, "revenue_growth_5y_cagr": -0.01838245, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.77721405, "book_value_growth_1y": -0.58795618, "piotroski_f_score": 3, "altman_z_score": 2.77421862, "earnings_stability_5y": 3.684793, "revenue_stability_5y": 0.263717, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04303319, "price_return_3m": -0.03630991, "price_return_6m": -0.03545493, "price_return_9m": -0.05708137, "price_return_12m": 0.11315889, "price_return_12m_ex1m": 0.16321578, "distance_from_52w_high": -0.37162307, "distance_from_52w_low": 0.14431623, "relative_strength": 0.01319531, "local_beta": 0.0014, "volatility_252d": 0.551903, "volatility_60d": 1.301539, "max_drawdown_12m": -0.42749497, "revenue_ttm": 397707000, "gross_profit_ttm": 121649000, "ebit_ttm": 72471999, "ebitda_ttm": 113650999, "net_income_ttm": -18744000, "eps_diluted_ttm": -5.9712904, "operating_cash_flow_ttm": 111496000, "capital_expenditure_ttm": 30020000, "fcf_ttm": 141516000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11020000, "cash_and_equivalents": 200075000, "total_current_assets": 356210000, "total_current_liabilities": 144318000, "net_ppe": null, "total_assets": 1018297000, "total_debt": 252547000, "total_equity": 519159999, "net_working_capital": 52688000, "book_value_per_share": 165.38919758, "retained_earnings": 575680000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 443079999, "tangible_book_per_share": 141.15233385, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 44, "rank_ps": 54, "rank_pcf": 34, "rank_ev_ebitda": 29, "rank_ev_ebit": 53, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 76, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 70, "rank_fcf_margin": 24, "rank_piotroski": 90, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 51, "value_composite": 25, "quality_composite": 71, "momentum_composite": 68, "growth_composite": 32, "yield_composite": 88, "svqf_composite": 26, "vc1_composite": 26, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 293.54, "os": 0.59, "value": 0.75, "quality": 0.29, "momentum": 0.32, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0361, "momentum_12_1": 0.1632, "complete_fields": { "id": 3644, "ticker_id": 440, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:13.518153+00:00", "batch_id": "", "os_score_delta": null, "price_close": 293.54, "market_cap": 921427930.8, "market_cap_usd": 921427930.8, "enterprise_value": 973899930.8, "shares_outstanding": 3139020, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.77484385, "ptbv_ratio": 2.07959721, "ps_ratio": 2.31685118, "pcf_ratio": 8.2642241, "pfcf_ratio": 6.51112193, "ev_ebitda": 8.56921575, "ev_ebit": 13.43829264, "ev_sales": 2.4487875, "ev_fcf": 6.88190686, "earnings_yield": null, "fcf_yield": 0.14530856, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30587593, "operating_margin": 0.1822246, "net_margin": -0.04713017, "ebitda_margin": 0.28576565, "fcf_margin": 0.35582979, "roe": -0.03610448, "roa": -0.0184072, "roic": 0.09508565, "roc_greenblatt": null, "asset_turnover": 0.39056091, "cash_conversion": -7.54993598, "accruals_ratio": -0.12789982, "sbc_to_revenue": null, "debt_to_equity": 0.96143193, "net_debt_to_ebitda": 0.46169414, "debt_to_assets": 0.24800918, "interest_coverage": 6.57640644, "current_ratio": 2.46822988, "quick_ratio": 2.4438393, "net_debt": 52472000, "revenue_growth_1y": 0.08161317, "revenue_growth_3y_cagr": 0.02389292, "revenue_growth_5y_cagr": -0.01838245, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.77721405, "book_value_growth_1y": -0.58795618, "piotroski_f_score": 3, "altman_z_score": 2.77421862, "earnings_stability_5y": 3.684793, "revenue_stability_5y": 0.263717, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04303319, "price_return_3m": -0.03630991, "price_return_6m": -0.03545493, "price_return_9m": -0.05708137, "price_return_12m": 0.11315889, "price_return_12m_ex1m": 0.16321578, "distance_from_52w_high": -0.37162307, "distance_from_52w_low": 0.14431623, "relative_strength": 0.01319531, "local_beta": 0.0014, "volatility_252d": 0.551903, "volatility_60d": 1.301539, "max_drawdown_12m": -0.42749497, "revenue_ttm": 397707000, "gross_profit_ttm": 121649000, "ebit_ttm": 72471999, "ebitda_ttm": 113650999, "net_income_ttm": -18744000, "eps_diluted_ttm": -5.9712904, "operating_cash_flow_ttm": 111496000, "capital_expenditure_ttm": 30020000, "fcf_ttm": 141516000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11020000, "cash_and_equivalents": 200075000, "total_current_assets": 356210000, "total_current_liabilities": 144318000, "net_ppe": null, "total_assets": 1018297000, "total_debt": 252547000, "total_equity": 519159999, "net_working_capital": 52688000, "book_value_per_share": 165.38919758, "retained_earnings": 575680000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 443079999, "tangible_book_per_share": 141.15233385, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 44, "rank_ps": 54, "rank_pcf": 34, "rank_ev_ebitda": 29, "rank_ev_ebit": 53, "rank_earnings_yield": 50, "rank_fcf_yield": 25, "rank_dividend_yield": 83, "rank_shareholder_yield": 83, "rank_total_yield": 83, "rank_roe": 76, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 70, "rank_fcf_margin": 24, "rank_piotroski": 90, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 53, "rank_momentum_12m_ex1m": 49, "rank_relative_strength": 51, "value_composite": 25, "quality_composite": 71, "momentum_composite": 68, "growth_composite": 32, "yield_composite": 88, "svqf_composite": 26, "vc1_composite": 26, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 6, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 395261000, "cost_of_revenue": 286625000, "gross_profit": 108636000, "ebit": 18113000, "ebitda": 58892000, "pretax_income": -47691000, "tax_provision": -10203000, "net_income": -37488000, "net_income_to_common": -37488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268782000, "total_current_assets": 374652000, "total_assets": 1049134000, "short_term_debt": 47016000, "long_term_debt": 213920000, "total_debt": 260936000, "total_liabilities": 525705000, "total_equity": 523429000, "shares_outstanding": 3102960, "goodwill_and_intangibles": 76242000 }, "cash_flow": { "operating_cash_flow": 106959000, "capital_expenditure": 30353000, "free_cash_flow": 137312000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226138, "ticker_id": 440, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18113000", "ebitda": "58892000", "netIncome": "-37488000", "grossProfit": "108636000", "depreciation": "None", "totalRevenue": "395261000", "costOfRevenue": "286625000", "interestIncome": "80115000", "incomeBeforeTax": "-47691000", "interestExpense": "5421000", "operatingIncome": "18113000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10203000", "reportedCurrency": "USD", "netInterestIncome": "-13642000", "nonInterestIncome": "None", "operatingExpenses": "90523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40779000", "sellingGeneralAndAdministrative": "86838000", "netIncomeFromContinuingOperations": "-37488000" }, "balance": { "goodwill": "52568000", "inventory": "3769000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "1049134000", "longTermDebt": "213920000", "shortTermDebt": "47016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23674000", "reportedCurrency": "USD", "retainedEarnings": "590211000", "totalLiabilities": "525705000", "otherCurrentAssets": "9768000", "totalCurrentAssets": "374652000", "currentLongTermDebt": "33070000", "longTermInvestments": "154275000", "shortTermInvestments": "69050000", "currentNetReceivables": "23283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674482000", "currentAccountsPayable": "35426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "406659000", "shortLongTermDebtTotal": "358637000", "totalShareholderEquity": "523429000", "capitalLeaseObligations": "111647000", "otherCurrentLiabilities": "73553000", "totalCurrentLiabilities": "155995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "369710000", "cashAndShortTermInvestments": "268782000", "commonStockSharesOutstanding": "3102960", "intangibleAssetsExcludingGoodwill": "23674000", "cashAndCashEquivalentsAtCarryingValue": "268782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37488000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106959000", "capitalExpenditures": "30353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "196533000", "cashflowFromInvestment": "-65470000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 395261000, "cost_of_revenue": 286625000, "gross_profit": 108636000, "research_and_development": null, "selling_general_admin": 86838000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18113000, "depreciation_amortisation": 40779000, "ebitda": 58892000, "interest_expense": 5421000, "interest_income": null, "other_non_operating": null, "pretax_income": -47691000, "tax_provision": -10203000, "effective_tax_rate": null, "net_income": -37488000, "net_income_continuing_ops": -37488000, "net_income_to_common": -37488000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268782000, "short_term_investments": 69050000, "net_receivables": 23283000, "inventory": 3769000, "other_current_assets": null, "total_current_assets": 374652000, "net_ppe": null, "goodwill": 52568000, "intangible_assets": 23674000, "goodwill_and_intangibles": 76242000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 674482000, "total_assets": 1049134000, "short_term_debt": 47016000, "accounts_payable": 35426000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155995000, "long_term_debt": 213920000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369710000, "total_liabilities": 525705000, "total_debt": 260936000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 590211000, "total_equity": 523429000, "shares_outstanding": 3102960, "operating_cash_flow": 106959000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30353000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 196533000, "free_cash_flow": 137312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18113000", "ebitda": "58892000", "netIncome": "-37488000", "grossProfit": "108636000", "depreciation": "None", "totalRevenue": "395261000", "costOfRevenue": "286625000", "interestIncome": "80115000", "incomeBeforeTax": "-47691000", "interestExpense": "5421000", "operatingIncome": "18113000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10203000", "reportedCurrency": "USD", "netInterestIncome": "-13642000", "nonInterestIncome": "None", "operatingExpenses": "90523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40779000", "sellingGeneralAndAdministrative": "86838000", "netIncomeFromContinuingOperations": "-37488000" }, "balance": { "goodwill": "52568000", "inventory": "3769000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "1049134000", "longTermDebt": "213920000", "shortTermDebt": "47016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23674000", "reportedCurrency": "USD", "retainedEarnings": "590211000", "totalLiabilities": "525705000", "otherCurrentAssets": "9768000", "totalCurrentAssets": "374652000", "currentLongTermDebt": "33070000", "longTermInvestments": "154275000", "shortTermInvestments": "69050000", "currentNetReceivables": "23283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674482000", "currentAccountsPayable": "35426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "406659000", "shortLongTermDebtTotal": "358637000", "totalShareholderEquity": "523429000", "capitalLeaseObligations": "111647000", "otherCurrentLiabilities": "73553000", "totalCurrentLiabilities": "155995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "369710000", "cashAndShortTermInvestments": "268782000", "commonStockSharesOutstanding": "3102960", "intangibleAssetsExcludingGoodwill": "23674000", "cashAndCashEquivalentsAtCarryingValue": "268782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37488000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106959000", "capitalExpenditures": "30353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "196533000", "cashflowFromInvestment": "-65470000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40779000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 362114000, "cost_of_revenue": 223492000, "gross_profit": 138622000, "ebit": -2022000, "ebitda": 37821000, "pretax_income": -8154000, "tax_provision": -4395000, "net_income": -3759000, "net_income_to_common": -3759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30709000, "total_current_assets": 170615000, "total_assets": 866133000, "short_term_debt": 49449000, "long_term_debt": 10000000, "total_debt": 59449000, "total_liabilities": 293172000, "total_equity": 572961000, "shares_outstanding": 1399545, "goodwill_and_intangibles": 75316000 }, "cash_flow": { "operating_cash_flow": 49660000, "capital_expenditure": 30594000, "free_cash_flow": 80254000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226143, "ticker_id": 440, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2022000", "ebitda": "37821000", "netIncome": "-3759000", "grossProfit": "138622000", "depreciation": "None", "totalRevenue": "362114000", "costOfRevenue": "223492000", "interestIncome": "46855000", "incomeBeforeTax": "-8154000", "interestExpense": "6132000", "operatingIncome": "23108000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4395000", "reportedCurrency": "USD", "netInterestIncome": "-6132000", "nonInterestIncome": "None", "operatingExpenses": "115514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39843000", "sellingGeneralAndAdministrative": "63087000", "netIncomeFromContinuingOperations": "-3759000" }, "balance": { "goodwill": "52496000", "inventory": "4031000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "866133000", "longTermDebt": "10000000", "shortTermDebt": "49449000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22820000", "reportedCurrency": "USD", "retainedEarnings": "627699000", "totalLiabilities": "293172000", "otherCurrentAssets": "7716000", "totalCurrentAssets": "170615000", "currentLongTermDebt": "35000000", "longTermInvestments": "201727000", "shortTermInvestments": "102975000", "currentNetReceivables": "25184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "695518000", "currentAccountsPayable": "28542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "410166000", "shortLongTermDebtTotal": "150188000", "totalShareholderEquity": "572961000", "capitalLeaseObligations": "105188000", "otherCurrentLiabilities": "61191000", "totalCurrentLiabilities": "147316000", "otherNonCurrentLiabilities": "506000", "totalNonCurrentLiabilities": "145856000", "cashAndShortTermInvestments": "30709000", "commonStockSharesOutstanding": "1399545", "intangibleAssetsExcludingGoodwill": "22820000", "cashAndCashEquivalentsAtCarryingValue": "30709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3759000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49660000", "capitalExpenditures": "30594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39484000", "cashflowFromInvestment": "-87388000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 362114000, "cost_of_revenue": 223492000, "gross_profit": 138622000, "research_and_development": null, "selling_general_admin": 63087000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2022000, "depreciation_amortisation": 39843000, "ebitda": 37821000, "interest_expense": 6132000, "interest_income": null, "other_non_operating": null, "pretax_income": -8154000, "tax_provision": -4395000, "effective_tax_rate": null, "net_income": -3759000, "net_income_continuing_ops": -3759000, "net_income_to_common": -3759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30709000, "short_term_investments": 102975000, "net_receivables": 25184000, "inventory": 4031000, "other_current_assets": null, "total_current_assets": 170615000, "net_ppe": null, "goodwill": 52496000, "intangible_assets": 22820000, "goodwill_and_intangibles": 75316000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 695518000, "total_assets": 866133000, "short_term_debt": 49449000, "accounts_payable": 28542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147316000, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 145856000, "total_liabilities": 293172000, "total_debt": 59449000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 627699000, "total_equity": 572961000, "shares_outstanding": 1399545, "operating_cash_flow": 49660000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87388000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39484000, "free_cash_flow": 80254000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2022000", "ebitda": "37821000", "netIncome": "-3759000", "grossProfit": "138622000", "depreciation": "None", "totalRevenue": "362114000", "costOfRevenue": "223492000", "interestIncome": "46855000", "incomeBeforeTax": "-8154000", "interestExpense": "6132000", "operatingIncome": "23108000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-4395000", "reportedCurrency": "USD", "netInterestIncome": "-6132000", "nonInterestIncome": "None", "operatingExpenses": "115514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39843000", "sellingGeneralAndAdministrative": "63087000", "netIncomeFromContinuingOperations": "-3759000" }, "balance": { "goodwill": "52496000", "inventory": "4031000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "866133000", "longTermDebt": "10000000", "shortTermDebt": "49449000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22820000", "reportedCurrency": "USD", "retainedEarnings": "627699000", "totalLiabilities": "293172000", "otherCurrentAssets": "7716000", "totalCurrentAssets": "170615000", "currentLongTermDebt": "35000000", "longTermInvestments": "201727000", "shortTermInvestments": "102975000", "currentNetReceivables": "25184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "695518000", "currentAccountsPayable": "28542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "410166000", "shortLongTermDebtTotal": "150188000", "totalShareholderEquity": "572961000", "capitalLeaseObligations": "105188000", "otherCurrentLiabilities": "61191000", "totalCurrentLiabilities": "147316000", "otherNonCurrentLiabilities": "506000", "totalNonCurrentLiabilities": "145856000", "cashAndShortTermInvestments": "30709000", "commonStockSharesOutstanding": "1399545", "intangibleAssetsExcludingGoodwill": "22820000", "cashAndCashEquivalentsAtCarryingValue": "30709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3759000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49660000", "capitalExpenditures": "30594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39484000", "cashflowFromInvestment": "-87388000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 365318000, "cost_of_revenue": 248941000, "gross_profit": 116377000, "ebit": 70642000, "ebitda": 109621000, "pretax_income": 64847000, "tax_provision": 9308000, "net_income": 54948000, "net_income_to_common": 54948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28066000, "total_current_assets": 152551000, "total_assets": 849422000, "short_term_debt": 14855000, "long_term_debt": null, "total_debt": 14855000, "total_liabilities": 250092000, "total_equity": 599330000, "shares_outstanding": 1425464, "goodwill_and_intangibles": 76760000 }, "cash_flow": { "operating_cash_flow": 73002000, "capital_expenditure": 23405000, "free_cash_flow": 96407000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226148, "ticker_id": 440, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70642000", "ebitda": "109621000", "netIncome": "54948000", "grossProfit": "116377000", "depreciation": "None", "totalRevenue": "365318000", "costOfRevenue": "248941000", "interestIncome": "15856000", "incomeBeforeTax": "64847000", "interestExpense": "5795000", "operatingIncome": "39375000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9308000", "reportedCurrency": "USD", "netInterestIncome": "-5795000", "nonInterestIncome": "None", "operatingExpenses": "77002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38979000", "sellingGeneralAndAdministrative": "64371000", "netIncomeFromContinuingOperations": "20633000" }, "balance": { "goodwill": "53530000", "inventory": "2980000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "849422000", "longTermDebt": "None", "shortTermDebt": "14855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "23230000", "reportedCurrency": "USD", "retainedEarnings": "631458000", "totalLiabilities": "250092000", "otherCurrentAssets": "7385000", "totalCurrentAssets": "152551000", "currentLongTermDebt": "None", "longTermInvestments": "199103000", "shortTermInvestments": "91879000", "currentNetReceivables": "22241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "696871000", "currentAccountsPayable": "22448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "412706000", "shortLongTermDebtTotal": "101244000", "totalShareholderEquity": "599330000", "capitalLeaseObligations": "101244000", "otherCurrentLiabilities": "36010000", "totalCurrentLiabilities": "111100000", "otherNonCurrentLiabilities": "348000", "totalNonCurrentLiabilities": "138992000", "cashAndShortTermInvestments": "28066000", "commonStockSharesOutstanding": "1425464", "intangibleAssetsExcludingGoodwill": "23230000", "cashAndCashEquivalentsAtCarryingValue": "28066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73002000", "capitalExpenditures": "23405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16132000", "cashflowFromInvestment": "-66080000", "stockBasedCompensation": "12231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365318000, "cost_of_revenue": 248941000, "gross_profit": 116377000, "research_and_development": null, "selling_general_admin": 64371000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70642000, "depreciation_amortisation": 38979000, "ebitda": 109621000, "interest_expense": 5795000, "interest_income": null, "other_non_operating": null, "pretax_income": 64847000, "tax_provision": 9308000, "effective_tax_rate": null, "net_income": 54948000, "net_income_continuing_ops": 20633000, "net_income_to_common": 54948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28066000, "short_term_investments": 91879000, "net_receivables": 22241000, "inventory": 2980000, "other_current_assets": null, "total_current_assets": 152551000, "net_ppe": null, "goodwill": 53530000, "intangible_assets": 23230000, "goodwill_and_intangibles": 76760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 696871000, "total_assets": 849422000, "short_term_debt": 14855000, "accounts_payable": 22448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 138992000, "total_liabilities": 250092000, "total_debt": 14855000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 631458000, "total_equity": 599330000, "shares_outstanding": 1425464, "operating_cash_flow": 73002000, "stock_based_compensation": 12231000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23405000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66080000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16132000, "free_cash_flow": 96407000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70642000", "ebitda": "109621000", "netIncome": "54948000", "grossProfit": "116377000", "depreciation": "None", "totalRevenue": "365318000", "costOfRevenue": "248941000", "interestIncome": "15856000", "incomeBeforeTax": "64847000", "interestExpense": "5795000", "operatingIncome": "39375000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9308000", "reportedCurrency": "USD", "netInterestIncome": "-5795000", "nonInterestIncome": "None", "operatingExpenses": "77002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248941000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38979000", "sellingGeneralAndAdministrative": "64371000", "netIncomeFromContinuingOperations": "20633000" }, "balance": { "goodwill": "53530000", "inventory": "2980000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "849422000", "longTermDebt": "None", "shortTermDebt": "14855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "23230000", "reportedCurrency": "USD", "retainedEarnings": "631458000", "totalLiabilities": "250092000", "otherCurrentAssets": "7385000", "totalCurrentAssets": "152551000", "currentLongTermDebt": "None", "longTermInvestments": "199103000", "shortTermInvestments": "91879000", "currentNetReceivables": "22241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "696871000", "currentAccountsPayable": "22448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "412706000", "shortLongTermDebtTotal": "101244000", "totalShareholderEquity": "599330000", "capitalLeaseObligations": "101244000", "otherCurrentLiabilities": "36010000", "totalCurrentLiabilities": "111100000", "otherNonCurrentLiabilities": "348000", "totalNonCurrentLiabilities": "138992000", "cashAndShortTermInvestments": "28066000", "commonStockSharesOutstanding": "1425464", "intangibleAssetsExcludingGoodwill": "23230000", "cashAndCashEquivalentsAtCarryingValue": "28066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73002000", "capitalExpenditures": "23405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16132000", "cashflowFromInvestment": "-66080000", "stockBasedCompensation": "12231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 368231000, "cost_of_revenue": 215449000, "gross_profit": 152782000, "ebit": 45731000, "ebitda": 82174000, "pretax_income": -43027000, "tax_provision": -10722000, "net_income": -32018000, "net_income_to_common": -32018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37467000, "total_current_assets": 150654000, "total_assets": 828474000, "short_term_debt": 26981000, "long_term_debt": null, "total_debt": 26981000, "total_liabilities": 272906000, "total_equity": 546966000, "shares_outstanding": 1490155, "goodwill_and_intangibles": 76550000 }, "cash_flow": { "operating_cash_flow": 127825000, "capital_expenditure": 29746000, "free_cash_flow": 157571000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226153, "ticker_id": 440, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45731000", "ebitda": "82174000", "netIncome": "-32018000", "grossProfit": "152782000", "depreciation": "None", "totalRevenue": "368231000", "costOfRevenue": "215449000", "interestIncome": "85238000", "incomeBeforeTax": "-43027000", "interestExpense": "5892000", "operatingIncome": "82174000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10722000", "reportedCurrency": "USD", "netInterestIncome": "-5892000", "nonInterestIncome": "None", "operatingExpenses": "70608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36443000", "sellingGeneralAndAdministrative": "56687000", "netIncomeFromContinuingOperations": "-32305000" }, "balance": { "goodwill": "53513000", "inventory": "3851000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "828474000", "longTermDebt": "None", "shortTermDebt": "26981000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "23037000", "reportedCurrency": "USD", "retainedEarnings": "576510000", "totalLiabilities": "272906000", "otherCurrentAssets": "10495000", "totalCurrentAssets": "150654000", "currentLongTermDebt": "10000000", "longTermInvestments": "155794000", "shortTermInvestments": "69466000", "currentNetReceivables": "29375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "677820000", "currentAccountsPayable": "28431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "435464000", "shortLongTermDebtTotal": "118825000", "totalShareholderEquity": "546966000", "capitalLeaseObligations": "108825000", "otherCurrentLiabilities": "35621000", "totalCurrentLiabilities": "134897000", "otherNonCurrentLiabilities": "754000", "totalNonCurrentLiabilities": "138009000", "cashAndShortTermInvestments": "37467000", "commonStockSharesOutstanding": "1490155", "intangibleAssetsExcludingGoodwill": "23037000", "cashAndCashEquivalentsAtCarryingValue": "37467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3339000", "operatingCashflow": "127825000", "capitalExpenditures": "29746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3860000", "cashflowFromInvestment": "-136605000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 368231000, "cost_of_revenue": 215449000, "gross_profit": 152782000, "research_and_development": null, "selling_general_admin": 56687000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45731000, "depreciation_amortisation": 36443000, "ebitda": 82174000, "interest_expense": 5892000, "interest_income": null, "other_non_operating": null, "pretax_income": -43027000, "tax_provision": -10722000, "effective_tax_rate": null, "net_income": -32018000, "net_income_continuing_ops": -32305000, "net_income_to_common": -32018000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37467000, "short_term_investments": 69466000, "net_receivables": 29375000, "inventory": 3851000, "other_current_assets": null, "total_current_assets": 150654000, "net_ppe": null, "goodwill": 53513000, "intangible_assets": 23037000, "goodwill_and_intangibles": 76550000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 677820000, "total_assets": 828474000, "short_term_debt": 26981000, "accounts_payable": 28431000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134897000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 138009000, "total_liabilities": 272906000, "total_debt": 26981000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 576510000, "total_equity": 546966000, "shares_outstanding": 1490155, "operating_cash_flow": 127825000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29746000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136605000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3860000, "free_cash_flow": 157571000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45731000", "ebitda": "82174000", "netIncome": "-32018000", "grossProfit": "152782000", "depreciation": "None", "totalRevenue": "368231000", "costOfRevenue": "215449000", "interestIncome": "85238000", "incomeBeforeTax": "-43027000", "interestExpense": "5892000", "operatingIncome": "82174000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-10722000", "reportedCurrency": "USD", "netInterestIncome": "-5892000", "nonInterestIncome": "None", "operatingExpenses": "70608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36443000", "sellingGeneralAndAdministrative": "56687000", "netIncomeFromContinuingOperations": "-32305000" }, "balance": { "goodwill": "53513000", "inventory": "3851000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "828474000", "longTermDebt": "None", "shortTermDebt": "26981000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "23037000", "reportedCurrency": "USD", "retainedEarnings": "576510000", "totalLiabilities": "272906000", "otherCurrentAssets": "10495000", "totalCurrentAssets": "150654000", "currentLongTermDebt": "10000000", "longTermInvestments": "155794000", "shortTermInvestments": "69466000", "currentNetReceivables": "29375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "677820000", "currentAccountsPayable": "28431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "435464000", "shortLongTermDebtTotal": "118825000", "totalShareholderEquity": "546966000", "capitalLeaseObligations": "108825000", "otherCurrentLiabilities": "35621000", "totalCurrentLiabilities": "134897000", "otherNonCurrentLiabilities": "754000", "totalNonCurrentLiabilities": "138009000", "cashAndShortTermInvestments": "37467000", "commonStockSharesOutstanding": "1490155", "intangibleAssetsExcludingGoodwill": "23037000", "cashAndCashEquivalentsAtCarryingValue": "37467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32305000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3339000", "operatingCashflow": "127825000", "capitalExpenditures": "29746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3860000", "cashflowFromInvestment": "-136605000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 366106000, "cost_of_revenue": 223330000, "gross_profit": 142776000, "ebit": 36708000, "ebitda": 66757999, "pretax_income": 42267000, "tax_provision": 6789000, "net_income": 35478000, "net_income_to_common": 35478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42349000, "total_current_assets": 164809000, "total_assets": 894807000, "short_term_debt": 16898000, "long_term_debt": null, "total_debt": 16898000, "total_liabilities": 307111000, "total_equity": 587696000, "shares_outstanding": 2068640, "goodwill_and_intangibles": 77010000 }, "cash_flow": { "operating_cash_flow": 228767000, "capital_expenditure": 64549000, "free_cash_flow": 293316000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226158, "ticker_id": 440, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36708000", "ebitda": "66757999", "netIncome": "35478000", "grossProfit": "142776000", "depreciation": "None", "totalRevenue": "366106000", "costOfRevenue": "223330000", "interestIncome": "10194000", "incomeBeforeTax": "42267000", "interestExpense": "7160000", "operatingIncome": "66758000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6789000", "reportedCurrency": "USD", "netInterestIncome": "-7160000", "nonInterestIncome": "None", "operatingExpenses": "76018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17354000", "costofGoodsAndServicesSold": "223330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30049999", "sellingGeneralAndAdministrative": "62095000", "netIncomeFromContinuingOperations": "35478000" }, "balance": { "goodwill": "53547000", "inventory": "3803000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "894807000", "longTermDebt": "None", "shortTermDebt": "16898000", "treasuryStock": "-401851000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "23463000", "reportedCurrency": "USD", "retainedEarnings": "608528000", "totalLiabilities": "307111000", "otherCurrentAssets": "7088000", "totalCurrentAssets": "164809000", "currentLongTermDebt": "None", "longTermInvestments": "250399000", "shortTermInvestments": "83061000", "currentNetReceivables": "28508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "729998000", "currentAccountsPayable": "36684000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "391889000", "shortLongTermDebtTotal": "121377000", "totalShareholderEquity": "587696000", "capitalLeaseObligations": "121377000", "otherCurrentLiabilities": "41073000", "totalCurrentLiabilities": "143641000", "otherNonCurrentLiabilities": "462000", "totalNonCurrentLiabilities": "163470000", "cashAndShortTermInvestments": "42349000", "commonStockSharesOutstanding": "2068640", "intangibleAssetsExcludingGoodwill": "23463000", "cashAndCashEquivalentsAtCarryingValue": "42349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "9324000", "operatingCashflow": "228767000", "capitalExpenditures": "64549000", "changeInReceivables": "None", "changeInExchangeRate": "-64000", "cashflowFromFinancing": "-156157000", "cashflowFromInvestment": "-58525000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14021000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 366106000, "cost_of_revenue": 223330000, "gross_profit": 142776000, "research_and_development": null, "selling_general_admin": 62095000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36708000, "depreciation_amortisation": 30049999, "ebitda": 66757999, "interest_expense": 7160000, "interest_income": null, "other_non_operating": null, "pretax_income": 42267000, "tax_provision": 6789000, "effective_tax_rate": null, "net_income": 35478000, "net_income_continuing_ops": 35478000, "net_income_to_common": 35478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42349000, "short_term_investments": 83061000, "net_receivables": 28508000, "inventory": 3803000, "other_current_assets": null, "total_current_assets": 164809000, "net_ppe": null, "goodwill": 53547000, "intangible_assets": 23463000, "goodwill_and_intangibles": 77010000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 729998000, "total_assets": 894807000, "short_term_debt": 16898000, "accounts_payable": 36684000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143641000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 163470000, "total_liabilities": 307111000, "total_debt": 16898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 608528000, "total_equity": 587696000, "shares_outstanding": 2068640, "operating_cash_flow": 228767000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64549000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58525000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156157000, "free_cash_flow": 293316000, "net_change_in_cash": 14021000 }, "raw_data": { "income": { "ebit": "36708000", "ebitda": "66757999", "netIncome": "35478000", "grossProfit": "142776000", "depreciation": "None", "totalRevenue": "366106000", "costOfRevenue": "223330000", "interestIncome": "10194000", "incomeBeforeTax": "42267000", "interestExpense": "7160000", "operatingIncome": "66758000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "6789000", "reportedCurrency": "USD", "netInterestIncome": "-7160000", "nonInterestIncome": "None", "operatingExpenses": "76018000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17354000", "costofGoodsAndServicesSold": "223330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30049999", "sellingGeneralAndAdministrative": "62095000", "netIncomeFromContinuingOperations": "35478000" }, "balance": { "goodwill": "53547000", "inventory": "3803000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "894807000", "longTermDebt": "None", "shortTermDebt": "16898000", "treasuryStock": "-401851000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "23463000", "reportedCurrency": "USD", "retainedEarnings": "608528000", "totalLiabilities": "307111000", "otherCurrentAssets": "7088000", "totalCurrentAssets": "164809000", "currentLongTermDebt": "None", "longTermInvestments": "250399000", "shortTermInvestments": "83061000", "currentNetReceivables": "28508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "729998000", "currentAccountsPayable": "36684000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "391889000", "shortLongTermDebtTotal": "121377000", "totalShareholderEquity": "587696000", "capitalLeaseObligations": "121377000", "otherCurrentLiabilities": "41073000", "totalCurrentLiabilities": "143641000", "otherNonCurrentLiabilities": "462000", "totalNonCurrentLiabilities": "163470000", "cashAndShortTermInvestments": "42349000", "commonStockSharesOutstanding": "2068640", "intangibleAssetsExcludingGoodwill": "23463000", "cashAndCashEquivalentsAtCarryingValue": "42349000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "9324000", "operatingCashflow": "228767000", "capitalExpenditures": "64549000", "changeInReceivables": "None", "changeInExchangeRate": "-64000", "cashflowFromFinancing": "-156157000", "cashflowFromInvestment": "-58525000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14021000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 433683000, "cost_of_revenue": 296732000, "gross_profit": 136951000, "ebit": 28369000, "ebitda": 60591000, "pretax_income": -50201000, "tax_provision": -12212000, "net_income": -37989000, "net_income_to_common": -37989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24503000, "total_current_assets": 147778000, "total_assets": 1017968000, "short_term_debt": 169626000, "long_term_debt": 0, "total_debt": 169626000, "total_liabilities": 453140000, "total_equity": 564828000, "shares_outstanding": 2068640, "goodwill_and_intangibles": 77661000 }, "cash_flow": { "operating_cash_flow": 117556000, "capital_expenditure": 20702000, "free_cash_flow": 138258000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226163, "ticker_id": 440, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28369000", "ebitda": "60591000", "netIncome": "-37989000", "grossProfit": "136951000", "depreciation": "None", "totalRevenue": "433683000", "costOfRevenue": "296732000", "interestIncome": "54924000", "incomeBeforeTax": "-50201000", "interestExpense": "15536000", "operatingIncome": "60591000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-12212000", "reportedCurrency": "USD", "netInterestIncome": "-15536000", "nonInterestIncome": "None", "operatingExpenses": "76360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-39388000", "costofGoodsAndServicesSold": "296732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32222000", "sellingGeneralAndAdministrative": "76360000", "netIncomeFromContinuingOperations": "-37989000" }, "balance": { "goodwill": "53596000", "inventory": "2737000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "1017968000", "longTermDebt": "0", "shortTermDebt": "169626000", "treasuryStock": "-389617000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "24065000", "reportedCurrency": "USD", "retainedEarnings": "573050000", "totalLiabilities": "453140000", "otherCurrentAssets": "6492000", "totalCurrentAssets": "147778000", "currentLongTermDebt": "152261000", "longTermInvestments": "419550000", "shortTermInvestments": "94861000", "currentNetReceivables": "19185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "870190000", "currentAccountsPayable": "26537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316122000", "shortLongTermDebtTotal": "244808000", "totalShareholderEquity": "564828000", "capitalLeaseObligations": "129010000", "otherCurrentLiabilities": "36939000", "totalCurrentLiabilities": "288447000", "otherNonCurrentLiabilities": "1680000", "totalNonCurrentLiabilities": "164693000", "cashAndShortTermInvestments": "24503000", "commonStockSharesOutstanding": "2068640", "intangibleAssetsExcludingGoodwill": "24065000", "cashAndCashEquivalentsAtCarryingValue": "24503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7014000", "operatingCashflow": "117556000", "capitalExpenditures": "20702000", "changeInReceivables": "None", "changeInExchangeRate": "10000", "cashflowFromFinancing": "-29109000", "cashflowFromInvestment": "-129487000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41030000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32222000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 433683000, "cost_of_revenue": 296732000, "gross_profit": 136951000, "research_and_development": null, "selling_general_admin": 76360000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28369000, "depreciation_amortisation": 32222000, "ebitda": 60591000, "interest_expense": 15536000, "interest_income": null, "other_non_operating": null, "pretax_income": -50201000, "tax_provision": -12212000, "effective_tax_rate": null, "net_income": -37989000, "net_income_continuing_ops": -37989000, "net_income_to_common": -37989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24503000, "short_term_investments": 94861000, "net_receivables": 19185000, "inventory": 2737000, "other_current_assets": null, "total_current_assets": 147778000, "net_ppe": null, "goodwill": 53596000, "intangible_assets": 24065000, "goodwill_and_intangibles": 77661000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 870190000, "total_assets": 1017968000, "short_term_debt": 169626000, "accounts_payable": 26537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 288447000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164693000, "total_liabilities": 453140000, "total_debt": 169626000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 573050000, "total_equity": 564828000, "shares_outstanding": 2068640, "operating_cash_flow": 117556000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20702000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129487000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29109000, "free_cash_flow": 138258000, "net_change_in_cash": -41030000 }, "raw_data": { "income": { "ebit": "28369000", "ebitda": "60591000", "netIncome": "-37989000", "grossProfit": "136951000", "depreciation": "None", "totalRevenue": "433683000", "costOfRevenue": "296732000", "interestIncome": "54924000", "incomeBeforeTax": "-50201000", "interestExpense": "15536000", "operatingIncome": "60591000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-12212000", "reportedCurrency": "USD", "netInterestIncome": "-15536000", "nonInterestIncome": "None", "operatingExpenses": "76360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-39388000", "costofGoodsAndServicesSold": "296732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32222000", "sellingGeneralAndAdministrative": "76360000", "netIncomeFromContinuingOperations": "-37989000" }, "balance": { "goodwill": "53596000", "inventory": "2737000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "1017968000", "longTermDebt": "0", "shortTermDebt": "169626000", "treasuryStock": "-389617000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "24065000", "reportedCurrency": "USD", "retainedEarnings": "573050000", "totalLiabilities": "453140000", "otherCurrentAssets": "6492000", "totalCurrentAssets": "147778000", "currentLongTermDebt": "152261000", "longTermInvestments": "419550000", "shortTermInvestments": "94861000", "currentNetReceivables": "19185000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "870190000", "currentAccountsPayable": "26537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316122000", "shortLongTermDebtTotal": "244808000", "totalShareholderEquity": "564828000", "capitalLeaseObligations": "129010000", "otherCurrentLiabilities": "36939000", "totalCurrentLiabilities": "288447000", "otherNonCurrentLiabilities": "1680000", "totalNonCurrentLiabilities": "164693000", "cashAndShortTermInvestments": "24503000", "commonStockSharesOutstanding": "2068640", "intangibleAssetsExcludingGoodwill": "24065000", "cashAndCashEquivalentsAtCarryingValue": "24503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37989000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7014000", "operatingCashflow": "117556000", "capitalExpenditures": "20702000", "changeInReceivables": "None", "changeInExchangeRate": "10000", "cashflowFromFinancing": "-29109000", "cashflowFromInvestment": "-129487000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41030000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32222000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 668838000, "cost_of_revenue": 533658000, "gross_profit": 135180000, "ebit": 5452000, "ebitda": 35030000, "pretax_income": 55141000, "tax_provision": 9761000, "net_income": 45380000, "net_income_to_common": 45380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67772000, "total_current_assets": 145391000, "total_assets": 1139309000, "short_term_debt": 18738000, "long_term_debt": 179046000, "total_debt": 197784000, "total_liabilities": 523011000, "total_equity": 616298000, "shares_outstanding": 2068640, "goodwill_and_intangibles": 67389000 }, "cash_flow": { "operating_cash_flow": 93683000, "capital_expenditure": 17679000, "free_cash_flow": 111362000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226168, "ticker_id": 440, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5452000", "ebitda": "35030000", "netIncome": "45380000", "grossProfit": "135180000", "depreciation": "None", "totalRevenue": "668838000", "costOfRevenue": "533658000", "interestIncome": "57875000", "incomeBeforeTax": "55141000", "interestExpense": "20258000", "operatingIncome": "35030000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9761000", "reportedCurrency": "USD", "netInterestIncome": "-20258000", "nonInterestIncome": "None", "operatingExpenses": "100150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "533658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29578000", "sellingGeneralAndAdministrative": "100150000", "netIncomeFromContinuingOperations": "45380000" }, "balance": { "goodwill": "40040000", "inventory": "4674000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "1139309000", "longTermDebt": "179046000", "shortTermDebt": "18738000", "treasuryStock": "-374857000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "27349000", "reportedCurrency": "USD", "retainedEarnings": "611039000", "totalLiabilities": "523011000", "otherCurrentAssets": "6449000", "totalCurrentAssets": "145391000", "currentLongTermDebt": "5470000", "longTermInvestments": "505542000", "shortTermInvestments": "44856000", "currentNetReceivables": "21640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "993918000", "currentAccountsPayable": "32626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "410346000", "shortLongTermDebtTotal": "281920000", "totalShareholderEquity": "616298000", "capitalLeaseObligations": "76178000", "otherCurrentLiabilities": "27979000", "totalCurrentLiabilities": "139817000", "otherNonCurrentLiabilities": "348000", "totalNonCurrentLiabilities": "383194000", "cashAndShortTermInvestments": "67772000", "commonStockSharesOutstanding": "2068640", "intangibleAssetsExcludingGoodwill": "27349000", "cashAndCashEquivalentsAtCarryingValue": "67772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45380000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3669000", "operatingCashflow": "93683000", "capitalExpenditures": "17679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8010000", "cashflowFromInvestment": "-69982000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 668838000, "cost_of_revenue": 533658000, "gross_profit": 135180000, "research_and_development": null, "selling_general_admin": 100150000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5452000, "depreciation_amortisation": 29578000, "ebitda": 35030000, "interest_expense": 20258000, "interest_income": null, "other_non_operating": null, "pretax_income": 55141000, "tax_provision": 9761000, "effective_tax_rate": null, "net_income": 45380000, "net_income_continuing_ops": 45380000, "net_income_to_common": 45380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67772000, "short_term_investments": 44856000, "net_receivables": 21640000, "inventory": 4674000, "other_current_assets": null, "total_current_assets": 145391000, "net_ppe": null, "goodwill": 40040000, "intangible_assets": 27349000, "goodwill_and_intangibles": 67389000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 993918000, "total_assets": 1139309000, "short_term_debt": 18738000, "accounts_payable": 32626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139817000, "long_term_debt": 179046000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 383194000, "total_liabilities": 523011000, "total_debt": 197784000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 611039000, "total_equity": 616298000, "shares_outstanding": 2068640, "operating_cash_flow": 93683000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69982000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8010000, "free_cash_flow": 111362000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5452000", "ebitda": "35030000", "netIncome": "45380000", "grossProfit": "135180000", "depreciation": "None", "totalRevenue": "668838000", "costOfRevenue": "533658000", "interestIncome": "57875000", "incomeBeforeTax": "55141000", "interestExpense": "20258000", "operatingIncome": "35030000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9761000", "reportedCurrency": "USD", "netInterestIncome": "-20258000", "nonInterestIncome": "None", "operatingExpenses": "100150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "533658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29578000", "sellingGeneralAndAdministrative": "100150000", "netIncomeFromContinuingOperations": "45380000" }, "balance": { "goodwill": "40040000", "inventory": "4674000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "1139309000", "longTermDebt": "179046000", "shortTermDebt": "18738000", "treasuryStock": "-374857000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "27349000", "reportedCurrency": "USD", "retainedEarnings": "611039000", "totalLiabilities": "523011000", "otherCurrentAssets": "6449000", "totalCurrentAssets": "145391000", "currentLongTermDebt": "5470000", "longTermInvestments": "505542000", "shortTermInvestments": "44856000", "currentNetReceivables": "21640000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "993918000", "currentAccountsPayable": "32626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "410346000", "shortLongTermDebtTotal": "281920000", "totalShareholderEquity": "616298000", "capitalLeaseObligations": "76178000", "otherCurrentLiabilities": "27979000", "totalCurrentLiabilities": "139817000", "otherNonCurrentLiabilities": "348000", "totalNonCurrentLiabilities": "383194000", "cashAndShortTermInvestments": "67772000", "commonStockSharesOutstanding": "2068640", "intangibleAssetsExcludingGoodwill": "27349000", "cashAndCashEquivalentsAtCarryingValue": "67772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45380000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-3669000", "operatingCashflow": "93683000", "capitalExpenditures": "17679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8010000", "cashflowFromInvestment": "-69982000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29578000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 809894000, "cost_of_revenue": 661439000, "gross_profit": 148455000, "ebit": 36639000, "ebitda": 55957000, "pretax_income": 16755000, "tax_provision": -2637000, "net_income": 19392000, "net_income_to_common": 19392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48557000, "total_current_assets": 114933000, "total_assets": 1029493000, "short_term_debt": 5720000, "long_term_debt": 180264000, "total_debt": 185984000, "total_liabilities": 459038000, "total_equity": 570455000, "shares_outstanding": 2068640, "goodwill_and_intangibles": 68166000 }, "cash_flow": { "operating_cash_flow": 20678000, "capital_expenditure": 17796000, "free_cash_flow": 38474000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226173, "ticker_id": 440, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36639000", "ebitda": "55957000", "netIncome": "19392000", "grossProfit": "148455000", "depreciation": "None", "totalRevenue": "809894000", "costOfRevenue": "661439000", "interestIncome": "20527000", "incomeBeforeTax": "16755000", "interestExpense": "19884000", "operatingIncome": "36639000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2637000", "reportedCurrency": "USD", "netInterestIncome": "-19884000", "nonInterestIncome": "None", "operatingExpenses": "152227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "661439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19318000", "sellingGeneralAndAdministrative": "132909000", "netIncomeFromContinuingOperations": "19392000" }, "balance": { "goodwill": "40052000", "inventory": "7537000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "1029493000", "longTermDebt": "180264000", "shortTermDebt": "5720000", "treasuryStock": "-374231000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "28114000", "reportedCurrency": "USD", "retainedEarnings": "564160000", "totalLiabilities": "459038000", "otherCurrentAssets": "9236000", "totalCurrentAssets": "114933000", "currentLongTermDebt": "1257000", "longTermInvestments": "557480000", "shortTermInvestments": "33860000", "currentNetReceivables": "15743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "914560000", "currentAccountsPayable": "41967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "274716000", "shortLongTermDebtTotal": "245721000", "totalShareholderEquity": "570455000", "capitalLeaseObligations": "64200000", "otherCurrentLiabilities": "29718000", "totalCurrentLiabilities": "122985000", "otherNonCurrentLiabilities": "2713000", "totalNonCurrentLiabilities": "336053000", "cashAndShortTermInvestments": "48557000", "commonStockSharesOutstanding": "2068640", "intangibleAssetsExcludingGoodwill": "28114000", "cashAndCashEquivalentsAtCarryingValue": "48557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19392000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20678000", "capitalExpenditures": "17796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7530000", "cashflowFromInvestment": "-25290000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 809894000, "cost_of_revenue": 661439000, "gross_profit": 148455000, "research_and_development": 0, "selling_general_admin": 132909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36639000, "depreciation_amortisation": 19318000, "ebitda": 55957000, "interest_expense": 19884000, "interest_income": null, "other_non_operating": null, "pretax_income": 16755000, "tax_provision": -2637000, "effective_tax_rate": null, "net_income": 19392000, "net_income_continuing_ops": 19392000, "net_income_to_common": 19392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48557000, "short_term_investments": 33860000, "net_receivables": 15743000, "inventory": 7537000, "other_current_assets": null, "total_current_assets": 114933000, "net_ppe": null, "goodwill": 40052000, "intangible_assets": 28114000, "goodwill_and_intangibles": 68166000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 914560000, "total_assets": 1029493000, "short_term_debt": 5720000, "accounts_payable": 41967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122985000, "long_term_debt": 180264000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336053000, "total_liabilities": 459038000, "total_debt": 185984000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 564160000, "total_equity": 570455000, "shares_outstanding": 2068640, "operating_cash_flow": 20678000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25290000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7530000, "free_cash_flow": 38474000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36639000", "ebitda": "55957000", "netIncome": "19392000", "grossProfit": "148455000", "depreciation": "None", "totalRevenue": "809894000", "costOfRevenue": "661439000", "interestIncome": "20527000", "incomeBeforeTax": "16755000", "interestExpense": "19884000", "operatingIncome": "36639000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2637000", "reportedCurrency": "USD", "netInterestIncome": "-19884000", "nonInterestIncome": "None", "operatingExpenses": "152227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "661439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19318000", "sellingGeneralAndAdministrative": "132909000", "netIncomeFromContinuingOperations": "19392000" }, "balance": { "goodwill": "40052000", "inventory": "7537000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "1029493000", "longTermDebt": "180264000", "shortTermDebt": "5720000", "treasuryStock": "-374231000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "28114000", "reportedCurrency": "USD", "retainedEarnings": "564160000", "totalLiabilities": "459038000", "otherCurrentAssets": "9236000", "totalCurrentAssets": "114933000", "currentLongTermDebt": "1257000", "longTermInvestments": "557480000", "shortTermInvestments": "33860000", "currentNetReceivables": "15743000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "914560000", "currentAccountsPayable": "41967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "274716000", "shortLongTermDebtTotal": "245721000", "totalShareholderEquity": "570455000", "capitalLeaseObligations": "64200000", "otherCurrentLiabilities": "29718000", "totalCurrentLiabilities": "122985000", "otherNonCurrentLiabilities": "2713000", "totalNonCurrentLiabilities": "336053000", "cashAndShortTermInvestments": "48557000", "commonStockSharesOutstanding": "2068640", "intangibleAssetsExcludingGoodwill": "28114000", "cashAndCashEquivalentsAtCarryingValue": "48557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19392000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20678000", "capitalExpenditures": "17796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7530000", "cashflowFromInvestment": "-25290000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "49000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19318000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 97481000, "cost_of_revenue": 69742000, "gross_profit": 27739000, "ebit": 3084000, "ebitda": 13741000, "pretax_income": -18882000, "tax_provision": -4351000, "net_income": -14531000, "net_income_to_common": -14531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200075000, "total_current_assets": 356210000, "total_assets": 1018297000, "short_term_debt": 40871000, "long_term_debt": 211676000, "total_debt": 252547000, "total_liabilities": 499137000, "total_equity": 519159999, "shares_outstanding": 3139020, "goodwill_and_intangibles": 76080000 }, "cash_flow": { "operating_cash_flow": 20332000, "capital_expenditure": 6967000, "free_cash_flow": 27299000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226136, "ticker_id": 440, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3084000", "ebitda": "13741000", "netIncome": "-14531000", "grossProfit": "27739000", "depreciation": "None", "totalRevenue": "97481000", "costOfRevenue": "69742000", "interestIncome": "None", "incomeBeforeTax": "-18882000", "interestExpense": "7008000", "operatingIncome": "3084000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4351000", "reportedCurrency": "USD", "netInterestIncome": "-7008000", "nonInterestIncome": "None", "operatingExpenses": "24655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10657000", "sellingGeneralAndAdministrative": "24872000", "netIncomeFromContinuingOperations": "-14531000" }, "balance": { "goodwill": "52555000", "inventory": "3520000", "commonStock": "1147000", "currentDebt": "None", "investments": "None", "totalAssets": "1018297000", "longTermDebt": "211676000", "shortTermDebt": "40871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "23525000", "reportedCurrency": "USD", "retainedEarnings": "575680000", "totalLiabilities": "499137000", "otherCurrentAssets": "13486000", "totalCurrentAssets": "356210000", "currentLongTermDebt": "28262000", "longTermInvestments": "165493000", "shortTermInvestments": "114187000", "currentNetReceivables": "24942000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "662087000", "currentAccountsPayable": "33515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "357712000", "totalShareholderEquity": "519159999", "capitalLeaseObligations": "117774000", "otherCurrentLiabilities": "64046000", "totalCurrentLiabilities": "144318000", "otherNonCurrentLiabilities": "769000", "totalNonCurrentLiabilities": "354818999", "cashAndShortTermInvestments": "200075000", "commonStockSharesOutstanding": "3139020", "intangibleAssetsExcludingGoodwill": "23525000", "cashAndCashEquivalentsAtCarryingValue": "200075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14531000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20332000", "capitalExpenditures": "6967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6057000", "cashflowFromInvestment": "-95143000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10657000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97481000, "cost_of_revenue": 69742000, "gross_profit": 27739000, "research_and_development": null, "selling_general_admin": 24872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3084000, "depreciation_amortisation": 10657000, "ebitda": 13741000, "interest_expense": 7008000, "interest_income": null, "other_non_operating": null, "pretax_income": -18882000, "tax_provision": -4351000, "effective_tax_rate": null, "net_income": -14531000, "net_income_continuing_ops": -14531000, "net_income_to_common": -14531000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200075000, "short_term_investments": 114187000, "net_receivables": 24942000, "inventory": 3520000, "other_current_assets": null, "total_current_assets": 356210000, "net_ppe": null, "goodwill": 52555000, "intangible_assets": 23525000, "goodwill_and_intangibles": 76080000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 662087000, "total_assets": 1018297000, "short_term_debt": 40871000, "accounts_payable": 33515000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 144318000, "long_term_debt": 211676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 354818999, "total_liabilities": 499137000, "total_debt": 252547000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 575680000, "total_equity": 519159999, "shares_outstanding": 3139020, "operating_cash_flow": 20332000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6967000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -95143000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6057000, "free_cash_flow": 27299000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3084000", "ebitda": "13741000", "netIncome": "-14531000", "grossProfit": "27739000", "depreciation": "None", "totalRevenue": "97481000", "costOfRevenue": "69742000", "interestIncome": "None", "incomeBeforeTax": "-18882000", "interestExpense": "7008000", "operatingIncome": "3084000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4351000", "reportedCurrency": "USD", "netInterestIncome": "-7008000", "nonInterestIncome": "None", "operatingExpenses": "24655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10657000", "sellingGeneralAndAdministrative": "24872000", "netIncomeFromContinuingOperations": "-14531000" }, "balance": { "goodwill": "52555000", "inventory": "3520000", "commonStock": "1147000", "currentDebt": "None", "investments": "None", "totalAssets": "1018297000", "longTermDebt": "211676000", "shortTermDebt": "40871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "23525000", "reportedCurrency": "USD", "retainedEarnings": "575680000", "totalLiabilities": "499137000", "otherCurrentAssets": "13486000", "totalCurrentAssets": "356210000", "currentLongTermDebt": "28262000", "longTermInvestments": "165493000", "shortTermInvestments": "114187000", "currentNetReceivables": "24942000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "662087000", "currentAccountsPayable": "33515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "357712000", "totalShareholderEquity": "519159999", "capitalLeaseObligations": "117774000", "otherCurrentLiabilities": "64046000", "totalCurrentLiabilities": "144318000", "otherNonCurrentLiabilities": "769000", "totalNonCurrentLiabilities": "354818999", "cashAndShortTermInvestments": "200075000", "commonStockSharesOutstanding": "3139020", "intangibleAssetsExcludingGoodwill": "23525000", "cashAndCashEquivalentsAtCarryingValue": "200075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14531000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20332000", "capitalExpenditures": "6967000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6057000", "cashflowFromInvestment": "-95143000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10657000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 99869000, "cost_of_revenue": 74098000, "gross_profit": 25771000, "ebit": 3716000, "ebitda": 14421000, "pretax_income": -64058000, "tax_provision": -14205000, "net_income": -49853000, "net_income_to_common": -49853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268782000, "total_current_assets": 374652000, "total_assets": 1049134000, "short_term_debt": 47016000, "long_term_debt": 213920000, "total_debt": 260936000, "total_liabilities": 525705000, "total_equity": 523429000, "shares_outstanding": 3102960, "goodwill_and_intangibles": 76242000 }, "cash_flow": { "operating_cash_flow": 17771000, "capital_expenditure": 11403000, "free_cash_flow": 29174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226137, "ticker_id": 440, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3716000", "ebitda": "14421000", "netIncome": "-49853000", "grossProfit": "25771000", "depreciation": "None", "totalRevenue": "99869000", "costOfRevenue": "74098000", "interestIncome": "69299000", "incomeBeforeTax": "-64058000", "interestExpense": "412000", "operatingIncome": "3716000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14205000", "reportedCurrency": "USD", "netInterestIncome": "-6980000", "nonInterestIncome": "None", "operatingExpenses": "22055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10705000", "sellingGeneralAndAdministrative": "51176000", "netIncomeFromContinuingOperations": "-49853000" }, "balance": { "goodwill": "52568000", "inventory": "3769000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "1049134000", "longTermDebt": "213920000", "shortTermDebt": "47016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23674000", "reportedCurrency": "USD", "retainedEarnings": "590211000", "totalLiabilities": "525705000", "otherCurrentAssets": "9768000", "totalCurrentAssets": "374652000", "currentLongTermDebt": "33070000", "longTermInvestments": "154275000", "shortTermInvestments": "69050000", "currentNetReceivables": "23283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674482000", "currentAccountsPayable": "35426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "406659000", "shortLongTermDebtTotal": "358637000", "totalShareholderEquity": "523429000", "capitalLeaseObligations": "111647000", "otherCurrentLiabilities": "73553000", "totalCurrentLiabilities": "155995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "369710000", "cashAndShortTermInvestments": "268782000", "commonStockSharesOutstanding": "3102960", "intangibleAssetsExcludingGoodwill": "23674000", "cashAndCashEquivalentsAtCarryingValue": "268782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49853000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17771000", "capitalExpenditures": "11403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7811000", "cashflowFromInvestment": "-29270000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99869000, "cost_of_revenue": 74098000, "gross_profit": 25771000, "research_and_development": null, "selling_general_admin": 51176000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3716000, "depreciation_amortisation": 10705000, "ebitda": 14421000, "interest_expense": 412000, "interest_income": null, "other_non_operating": null, "pretax_income": -64058000, "tax_provision": -14205000, "effective_tax_rate": null, "net_income": -49853000, "net_income_continuing_ops": -49853000, "net_income_to_common": -49853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268782000, "short_term_investments": 69050000, "net_receivables": 23283000, "inventory": 3769000, "other_current_assets": null, "total_current_assets": 374652000, "net_ppe": null, "goodwill": 52568000, "intangible_assets": 23674000, "goodwill_and_intangibles": 76242000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 674482000, "total_assets": 1049134000, "short_term_debt": 47016000, "accounts_payable": 35426000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155995000, "long_term_debt": 213920000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369710000, "total_liabilities": 525705000, "total_debt": 260936000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 590211000, "total_equity": 523429000, "shares_outstanding": 3102960, "operating_cash_flow": 17771000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29270000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7811000, "free_cash_flow": 29174000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3716000", "ebitda": "14421000", "netIncome": "-49853000", "grossProfit": "25771000", "depreciation": "None", "totalRevenue": "99869000", "costOfRevenue": "74098000", "interestIncome": "69299000", "incomeBeforeTax": "-64058000", "interestExpense": "412000", "operatingIncome": "3716000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-14205000", "reportedCurrency": "USD", "netInterestIncome": "-6980000", "nonInterestIncome": "None", "operatingExpenses": "22055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "74098000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10705000", "sellingGeneralAndAdministrative": "51176000", "netIncomeFromContinuingOperations": "-49853000" }, "balance": { "goodwill": "52568000", "inventory": "3769000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "1049134000", "longTermDebt": "213920000", "shortTermDebt": "47016000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "23674000", "reportedCurrency": "USD", "retainedEarnings": "590211000", "totalLiabilities": "525705000", "otherCurrentAssets": "9768000", "totalCurrentAssets": "374652000", "currentLongTermDebt": "33070000", "longTermInvestments": "154275000", "shortTermInvestments": "69050000", "currentNetReceivables": "23283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674482000", "currentAccountsPayable": "35426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "406659000", "shortLongTermDebtTotal": "358637000", "totalShareholderEquity": "523429000", "capitalLeaseObligations": "111647000", "otherCurrentLiabilities": "73553000", "totalCurrentLiabilities": "155995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "369710000", "cashAndShortTermInvestments": "268782000", "commonStockSharesOutstanding": "3102960", "intangibleAssetsExcludingGoodwill": "23674000", "cashAndCashEquivalentsAtCarryingValue": "268782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49853000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17771000", "capitalExpenditures": "11403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7811000", "cashflowFromInvestment": "-29270000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 99738000, "cost_of_revenue": 60674000, "gross_profit": 39064000, "ebit": -1522001, "ebitda": 8022999, "pretax_income": -3030000, "tax_provision": 2260999, "net_income": -5291000, "net_income_to_common": -5291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272485000, "total_current_assets": 404145000, "total_assets": 1079498000, "short_term_debt": 35247000, "long_term_debt": 214914000, "total_debt": 250161000, "total_liabilities": 499219000, "total_equity": 580279000, "shares_outstanding": 3102960, "goodwill_and_intangibles": 76239000 }, "cash_flow": { "operating_cash_flow": 31246000, "capital_expenditure": 8946000, "free_cash_flow": 40192000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226139, "ticker_id": 440, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1522001", "ebitda": "8022999", "netIncome": "-5291000", "grossProfit": "39064000", "depreciation": "None", "totalRevenue": "99738000", "costOfRevenue": "60674000", "interestIncome": "16743000", "incomeBeforeTax": "-3030000", "interestExpense": "1508000", "operatingIncome": "18641000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2260999", "reportedCurrency": "USD", "netInterestIncome": "-2337000", "nonInterestIncome": "None", "operatingExpenses": "20423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9545000", "sellingGeneralAndAdministrative": "15053000", "netIncomeFromContinuingOperations": "-5291000" }, "balance": { "goodwill": "52568000", "inventory": "3934000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "1079498000", "longTermDebt": "214914000", "shortTermDebt": "35247000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "23671000", "reportedCurrency": "USD", "retainedEarnings": "640064000", "totalLiabilities": "499219000", "otherCurrentAssets": "9803000", "totalCurrentAssets": "404145000", "currentLongTermDebt": "20916000", "longTermInvestments": "179160000", "shortTermInvestments": "96684000", "currentNetReceivables": "21239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "675353000", "currentAccountsPayable": "27811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "407730000", "shortLongTermDebtTotal": "347168000", "totalShareholderEquity": "580279000", "capitalLeaseObligations": "111338000", "otherCurrentLiabilities": "79902000", "totalCurrentLiabilities": "142960000", "otherNonCurrentLiabilities": "506000", "totalNonCurrentLiabilities": "356259000", "cashAndShortTermInvestments": "272485000", "commonStockSharesOutstanding": "3102960", "intangibleAssetsExcludingGoodwill": "23671000", "cashAndCashEquivalentsAtCarryingValue": "272485000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5291000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31246000", "capitalExpenditures": "8946000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "217500000", "cashflowFromInvestment": "-9039000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99738000, "cost_of_revenue": 60674000, "gross_profit": 39064000, "research_and_development": null, "selling_general_admin": 15053000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1522001, "depreciation_amortisation": 9545000, "ebitda": 8022999, "interest_expense": 1508000, "interest_income": null, "other_non_operating": null, "pretax_income": -3030000, "tax_provision": 2260999, "effective_tax_rate": null, "net_income": -5291000, "net_income_continuing_ops": -5291000, "net_income_to_common": -5291000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 272485000, "short_term_investments": 96684000, "net_receivables": 21239000, "inventory": 3934000, "other_current_assets": null, "total_current_assets": 404145000, "net_ppe": null, "goodwill": 52568000, "intangible_assets": 23671000, "goodwill_and_intangibles": 76239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 675353000, "total_assets": 1079498000, "short_term_debt": 35247000, "accounts_payable": 27811000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142960000, "long_term_debt": 214914000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 356259000, "total_liabilities": 499219000, "total_debt": 250161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 640064000, "total_equity": 580279000, "shares_outstanding": 3102960, "operating_cash_flow": 31246000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8946000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9039000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 217500000, "free_cash_flow": 40192000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1522001", "ebitda": "8022999", "netIncome": "-5291000", "grossProfit": "39064000", "depreciation": "None", "totalRevenue": "99738000", "costOfRevenue": "60674000", "interestIncome": "16743000", "incomeBeforeTax": "-3030000", "interestExpense": "1508000", "operatingIncome": "18641000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2260999", "reportedCurrency": "USD", "netInterestIncome": "-2337000", "nonInterestIncome": "None", "operatingExpenses": "20423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60674000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9545000", "sellingGeneralAndAdministrative": "15053000", "netIncomeFromContinuingOperations": "-5291000" }, "balance": { "goodwill": "52568000", "inventory": "3934000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "1079498000", "longTermDebt": "214914000", "shortTermDebt": "35247000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "23671000", "reportedCurrency": "USD", "retainedEarnings": "640064000", "totalLiabilities": "499219000", "otherCurrentAssets": "9803000", "totalCurrentAssets": "404145000", "currentLongTermDebt": "20916000", "longTermInvestments": "179160000", "shortTermInvestments": "96684000", "currentNetReceivables": "21239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "675353000", "currentAccountsPayable": "27811000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "407730000", "shortLongTermDebtTotal": "347168000", "totalShareholderEquity": "580279000", "capitalLeaseObligations": "111338000", "otherCurrentLiabilities": "79902000", "totalCurrentLiabilities": "142960000", "otherNonCurrentLiabilities": "506000", "totalNonCurrentLiabilities": "356259000", "cashAndShortTermInvestments": "272485000", "commonStockSharesOutstanding": "3102960", "intangibleAssetsExcludingGoodwill": "23671000", "cashAndCashEquivalentsAtCarryingValue": "272485000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5291000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "31246000", "capitalExpenditures": "8946000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "217500000", "cashflowFromInvestment": "-9039000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 100619000, "cost_of_revenue": 71544000, "gross_profit": 29075000, "ebit": 67194000, "ebitda": 77466000, "pretax_income": 65102000, "tax_provision": 14171000, "net_income": 50931000, "net_income_to_common": 50931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32766000, "total_current_assets": 174281000, "total_assets": 863579000, "short_term_debt": 34054000, "long_term_debt": 0, "total_debt": 34054000, "total_liabilities": 274293000, "total_equity": 589286000, "shares_outstanding": 3102960, "goodwill_and_intangibles": 76244000 }, "cash_flow": { "operating_cash_flow": 42147000, "capital_expenditure": 2704000, "free_cash_flow": 44851000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226140, "ticker_id": 440, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67194000", "ebitda": "77466000", "netIncome": "50931000", "grossProfit": "29075000", "depreciation": "None", "totalRevenue": "100619000", "costOfRevenue": "71544000", "interestIncome": "59337000", "incomeBeforeTax": "65102000", "interestExpense": "2092000", "operatingIncome": "5677000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14171000", "reportedCurrency": "USD", "netInterestIncome": "-2092000", "nonInterestIncome": "None", "operatingExpenses": "23398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10272000", "sellingGeneralAndAdministrative": "17988000", "netIncomeFromContinuingOperations": "50931000" }, "balance": { "goodwill": "52568000", "inventory": "4371000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "863579000", "longTermDebt": "0", "shortTermDebt": "34054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "23676000", "reportedCurrency": "USD", "retainedEarnings": "645355000", "totalLiabilities": "274293000", "otherCurrentAssets": "11521000", "totalCurrentAssets": "174281000", "currentLongTermDebt": "19000000", "longTermInvestments": "202893000", "shortTermInvestments": "104541000", "currentNetReceivables": "21082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689298000", "currentAccountsPayable": "27580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "400768000", "shortLongTermDebtTotal": "125438000", "totalShareholderEquity": "589286000", "capitalLeaseObligations": "106438000", "otherCurrentLiabilities": "64453000", "totalCurrentLiabilities": "126087000", "otherNonCurrentLiabilities": "505000", "totalNonCurrentLiabilities": "148206000", "cashAndShortTermInvestments": "32766000", "commonStockSharesOutstanding": "3102960", "intangibleAssetsExcludingGoodwill": "23676000", "cashAndCashEquivalentsAtCarryingValue": "32766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50931000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42147000", "capitalExpenditures": "2704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30780000", "cashflowFromInvestment": "-7267000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100619000, "cost_of_revenue": 71544000, "gross_profit": 29075000, "research_and_development": null, "selling_general_admin": 17988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67194000, "depreciation_amortisation": 10272000, "ebitda": 77466000, "interest_expense": 2092000, "interest_income": null, "other_non_operating": null, "pretax_income": 65102000, "tax_provision": 14171000, "effective_tax_rate": null, "net_income": 50931000, "net_income_continuing_ops": 50931000, "net_income_to_common": 50931000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32766000, "short_term_investments": 104541000, "net_receivables": 21082000, "inventory": 4371000, "other_current_assets": null, "total_current_assets": 174281000, "net_ppe": null, "goodwill": 52568000, "intangible_assets": 23676000, "goodwill_and_intangibles": 76244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 689298000, "total_assets": 863579000, "short_term_debt": 34054000, "accounts_payable": 27580000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126087000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 148206000, "total_liabilities": 274293000, "total_debt": 34054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 645355000, "total_equity": 589286000, "shares_outstanding": 3102960, "operating_cash_flow": 42147000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30780000, "free_cash_flow": 44851000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67194000", "ebitda": "77466000", "netIncome": "50931000", "grossProfit": "29075000", "depreciation": "None", "totalRevenue": "100619000", "costOfRevenue": "71544000", "interestIncome": "59337000", "incomeBeforeTax": "65102000", "interestExpense": "2092000", "operatingIncome": "5677000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14171000", "reportedCurrency": "USD", "netInterestIncome": "-2092000", "nonInterestIncome": "None", "operatingExpenses": "23398000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10272000", "sellingGeneralAndAdministrative": "17988000", "netIncomeFromContinuingOperations": "50931000" }, "balance": { "goodwill": "52568000", "inventory": "4371000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "863579000", "longTermDebt": "0", "shortTermDebt": "34054000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "23676000", "reportedCurrency": "USD", "retainedEarnings": "645355000", "totalLiabilities": "274293000", "otherCurrentAssets": "11521000", "totalCurrentAssets": "174281000", "currentLongTermDebt": "19000000", "longTermInvestments": "202893000", "shortTermInvestments": "104541000", "currentNetReceivables": "21082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "689298000", "currentAccountsPayable": "27580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "400768000", "shortLongTermDebtTotal": "125438000", "totalShareholderEquity": "589286000", "capitalLeaseObligations": "106438000", "otherCurrentLiabilities": "64453000", "totalCurrentLiabilities": "126087000", "otherNonCurrentLiabilities": "505000", "totalNonCurrentLiabilities": "148206000", "cashAndShortTermInvestments": "32766000", "commonStockSharesOutstanding": "3102960", "intangibleAssetsExcludingGoodwill": "23676000", "cashAndCashEquivalentsAtCarryingValue": "32766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50931000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "42147000", "capitalExpenditures": "2704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30780000", "cashflowFromInvestment": "-7267000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 95035000, "cost_of_revenue": 60507000, "gross_profit": 34528000, "ebit": -38950000, "ebitda": -28693000, "pretax_income": -41183000, "tax_provision": -7908000, "net_income": -33275000, "net_income_to_common": -33275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28664000, "total_current_assets": 171532000, "total_assets": 829060000, "short_term_debt": 50071000, "long_term_debt": 13400000, "total_debt": 63471000, "total_liabilities": 289224000, "total_equity": 539836000, "shares_outstanding": 2275504, "goodwill_and_intangibles": 75613000 }, "cash_flow": { "operating_cash_flow": 15795000, "capital_expenditure": 7300000, "free_cash_flow": 23095000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226141, "ticker_id": 440, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38950000", "ebitda": "-28693000", "netIncome": "-33275000", "grossProfit": "34528000", "depreciation": "None", "totalRevenue": "95035000", "costOfRevenue": "60507000", "interestIncome": "50240000", "incomeBeforeTax": "-41183000", "interestExpense": "2233000", "operatingIncome": "2904000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-7908000", "reportedCurrency": "USD", "netInterestIncome": "-2233000", "nonInterestIncome": "None", "operatingExpenses": "31624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10257000", "sellingGeneralAndAdministrative": "18135000", "netIncomeFromContinuingOperations": "-33275000" }, "balance": { "goodwill": "52519000", "inventory": "4233000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "829060000", "longTermDebt": "13400000", "shortTermDebt": "50071000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "23094000", "reportedCurrency": "USD", "retainedEarnings": "594424000", "totalLiabilities": "289224000", "otherCurrentAssets": "9462000", "totalCurrentAssets": "171532000", "currentLongTermDebt": "35000000", "longTermInvestments": "169135000", "shortTermInvestments": "106667000", "currentNetReceivables": "22506000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "657528000", "currentAccountsPayable": "27846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "404152000", "shortLongTermDebtTotal": "152832000", "totalShareholderEquity": "539836000", "capitalLeaseObligations": "104432000", "otherCurrentLiabilities": "34941000", "totalCurrentLiabilities": "150314000", "otherNonCurrentLiabilities": "505000", "totalNonCurrentLiabilities": "138910000", "cashAndShortTermInvestments": "28664000", "commonStockSharesOutstanding": "2275504", "intangibleAssetsExcludingGoodwill": "23094000", "cashAndCashEquivalentsAtCarryingValue": "28664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33275000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15795000", "capitalExpenditures": "7300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2002000", "cashflowFromInvestment": "-19894000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 95035000, "cost_of_revenue": 60507000, "gross_profit": 34528000, "research_and_development": null, "selling_general_admin": 18135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38950000, "depreciation_amortisation": 10257000, "ebitda": -28693000, "interest_expense": 2233000, "interest_income": null, "other_non_operating": null, "pretax_income": -41183000, "tax_provision": -7908000, "effective_tax_rate": null, "net_income": -33275000, "net_income_continuing_ops": -33275000, "net_income_to_common": -33275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28664000, "short_term_investments": 106667000, "net_receivables": 22506000, "inventory": 4233000, "other_current_assets": null, "total_current_assets": 171532000, "net_ppe": null, "goodwill": 52519000, "intangible_assets": 23094000, "goodwill_and_intangibles": 75613000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 657528000, "total_assets": 829060000, "short_term_debt": 50071000, "accounts_payable": 27846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150314000, "long_term_debt": 13400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 138910000, "total_liabilities": 289224000, "total_debt": 63471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 594424000, "total_equity": 539836000, "shares_outstanding": 2275504, "operating_cash_flow": 15795000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19894000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2002000, "free_cash_flow": 23095000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38950000", "ebitda": "-28693000", "netIncome": "-33275000", "grossProfit": "34528000", "depreciation": "None", "totalRevenue": "95035000", "costOfRevenue": "60507000", "interestIncome": "50240000", "incomeBeforeTax": "-41183000", "interestExpense": "2233000", "operatingIncome": "2904000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-7908000", "reportedCurrency": "USD", "netInterestIncome": "-2233000", "nonInterestIncome": "None", "operatingExpenses": "31624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10257000", "sellingGeneralAndAdministrative": "18135000", "netIncomeFromContinuingOperations": "-33275000" }, "balance": { "goodwill": "52519000", "inventory": "4233000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "829060000", "longTermDebt": "13400000", "shortTermDebt": "50071000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "23094000", "reportedCurrency": "USD", "retainedEarnings": "594424000", "totalLiabilities": "289224000", "otherCurrentAssets": "9462000", "totalCurrentAssets": "171532000", "currentLongTermDebt": "35000000", "longTermInvestments": "169135000", "shortTermInvestments": "106667000", "currentNetReceivables": "22506000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "657528000", "currentAccountsPayable": "27846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "404152000", "shortLongTermDebtTotal": "152832000", "totalShareholderEquity": "539836000", "capitalLeaseObligations": "104432000", "otherCurrentLiabilities": "34941000", "totalCurrentLiabilities": "150314000", "otherNonCurrentLiabilities": "505000", "totalNonCurrentLiabilities": "138910000", "cashAndShortTermInvestments": "28664000", "commonStockSharesOutstanding": "2275504", "intangibleAssetsExcludingGoodwill": "23094000", "cashAndCashEquivalentsAtCarryingValue": "28664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-33275000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15795000", "capitalExpenditures": "7300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2002000", "cashflowFromInvestment": "-19894000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10257000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 91115000, "cost_of_revenue": 56104000, "gross_profit": 35011000, "ebit": -16161000, "ebitda": -6078000, "pretax_income": -17960000, "tax_provision": -7687000, "net_income": -10273000, "net_income_to_common": -10273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30709000, "total_current_assets": 170615000, "total_assets": 866133000, "short_term_debt": 49449000, "long_term_debt": 10000000, "total_debt": 59449000, "total_liabilities": 293172000, "total_equity": 572961000, "shares_outstanding": 1399545, "goodwill_and_intangibles": 75316000 }, "cash_flow": { "operating_cash_flow": 17995000, "capital_expenditure": 7097000, "free_cash_flow": 25092000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226142, "ticker_id": 440, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16161000", "ebitda": "-6078000", "netIncome": "-10273000", "grossProfit": "35011000", "depreciation": "None", "totalRevenue": "91115000", "costOfRevenue": "56104000", "interestIncome": "23655000", "incomeBeforeTax": "-17960000", "interestExpense": "1799000", "operatingIncome": "5695000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7687000", "reportedCurrency": "USD", "netInterestIncome": "-1799000", "nonInterestIncome": "None", "operatingExpenses": "29316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10083000", "sellingGeneralAndAdministrative": "6649000", "netIncomeFromContinuingOperations": "-10273000" }, "balance": { "goodwill": "52496000", "inventory": "4031000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "866133000", "longTermDebt": "10000000", "shortTermDebt": "49449000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22820000", "reportedCurrency": "USD", "retainedEarnings": "627699000", "totalLiabilities": "293172000", "otherCurrentAssets": "7716000", "totalCurrentAssets": "170615000", "currentLongTermDebt": "35000000", "longTermInvestments": "201727000", "shortTermInvestments": "102975000", "currentNetReceivables": "25184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "695518000", "currentAccountsPayable": "28542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "410166000", "shortLongTermDebtTotal": "150188000", "totalShareholderEquity": "572961000", "capitalLeaseObligations": "105188000", "otherCurrentLiabilities": "33577000", "totalCurrentLiabilities": "147316000", "otherNonCurrentLiabilities": "506000", "totalNonCurrentLiabilities": "145856000", "cashAndShortTermInvestments": "30709000", "commonStockSharesOutstanding": "1399545", "intangibleAssetsExcludingGoodwill": "22820000", "cashAndCashEquivalentsAtCarryingValue": "30709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10273000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17995000", "capitalExpenditures": "7097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34615000", "cashflowFromInvestment": "-52472000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91115000, "cost_of_revenue": 56104000, "gross_profit": 35011000, "research_and_development": null, "selling_general_admin": 6649000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16161000, "depreciation_amortisation": 10083000, "ebitda": -6078000, "interest_expense": 1799000, "interest_income": null, "other_non_operating": null, "pretax_income": -17960000, "tax_provision": -7687000, "effective_tax_rate": null, "net_income": -10273000, "net_income_continuing_ops": -10273000, "net_income_to_common": -10273000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30709000, "short_term_investments": 102975000, "net_receivables": 25184000, "inventory": 4031000, "other_current_assets": null, "total_current_assets": 170615000, "net_ppe": null, "goodwill": 52496000, "intangible_assets": 22820000, "goodwill_and_intangibles": 75316000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 695518000, "total_assets": 866133000, "short_term_debt": 49449000, "accounts_payable": 28542000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147316000, "long_term_debt": 10000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 145856000, "total_liabilities": 293172000, "total_debt": 59449000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 627699000, "total_equity": 572961000, "shares_outstanding": 1399545, "operating_cash_flow": 17995000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7097000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52472000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34615000, "free_cash_flow": 25092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16161000", "ebitda": "-6078000", "netIncome": "-10273000", "grossProfit": "35011000", "depreciation": "None", "totalRevenue": "91115000", "costOfRevenue": "56104000", "interestIncome": "23655000", "incomeBeforeTax": "-17960000", "interestExpense": "1799000", "operatingIncome": "5695000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-7687000", "reportedCurrency": "USD", "netInterestIncome": "-1799000", "nonInterestIncome": "None", "operatingExpenses": "29316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10083000", "sellingGeneralAndAdministrative": "6649000", "netIncomeFromContinuingOperations": "-10273000" }, "balance": { "goodwill": "52496000", "inventory": "4031000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "866133000", "longTermDebt": "10000000", "shortTermDebt": "49449000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "22820000", "reportedCurrency": "USD", "retainedEarnings": "627699000", "totalLiabilities": "293172000", "otherCurrentAssets": "7716000", "totalCurrentAssets": "170615000", "currentLongTermDebt": "35000000", "longTermInvestments": "201727000", "shortTermInvestments": "102975000", "currentNetReceivables": "25184000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "695518000", "currentAccountsPayable": "28542000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "410166000", "shortLongTermDebtTotal": "150188000", "totalShareholderEquity": "572961000", "capitalLeaseObligations": "105188000", "otherCurrentLiabilities": "33577000", "totalCurrentLiabilities": "147316000", "otherNonCurrentLiabilities": "506000", "totalNonCurrentLiabilities": "145856000", "cashAndShortTermInvestments": "30709000", "commonStockSharesOutstanding": "1399545", "intangibleAssetsExcludingGoodwill": "22820000", "cashAndCashEquivalentsAtCarryingValue": "30709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10273000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17995000", "capitalExpenditures": "7097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34615000", "cashflowFromInvestment": "-52472000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 90407000, "cost_of_revenue": 55466000, "gross_profit": 34941000, "ebit": 4846000, "ebitda": 15431000, "pretax_income": 43326000, "tax_provision": 11201000, "net_income": 32125000, "net_income_to_common": 32125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29891000, "total_current_assets": 165219000, "total_assets": 865116000, "short_term_debt": 14359000, "long_term_debt": 9000000, "total_debt": 23359000, "total_liabilities": 263353000, "total_equity": 601763000, "shares_outstanding": 1399545, "goodwill_and_intangibles": 75845000 }, "cash_flow": { "operating_cash_flow": 10755000, "capital_expenditure": 7068000, "free_cash_flow": 17823000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226144, "ticker_id": 440, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4846000", "ebitda": "15431000", "netIncome": "32125000", "grossProfit": "34941000", "depreciation": "None", "totalRevenue": "90407000", "costOfRevenue": "55466000", "interestIncome": "38426000", "incomeBeforeTax": "43326000", "interestExpense": "1628000", "operatingIncome": "15431000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11201000", "reportedCurrency": "USD", "netInterestIncome": "-1628000", "nonInterestIncome": "None", "operatingExpenses": "19510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10585000", "sellingGeneralAndAdministrative": "16328000", "netIncomeFromContinuingOperations": "32125000" }, "balance": { "goodwill": "52537000", "inventory": "3859000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "865116000", "longTermDebt": "9000000", "shortTermDebt": "14359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "23308000", "reportedCurrency": "USD", "retainedEarnings": "637972000", "totalLiabilities": "263353000", "otherCurrentAssets": "7183000", "totalCurrentAssets": "165219000", "currentLongTermDebt": "None", "longTermInvestments": "201591000", "shortTermInvestments": "102902000", "currentNetReceivables": "21384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "699897000", "currentAccountsPayable": "26314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "414259000", "shortLongTermDebtTotal": "115348000", "totalShareholderEquity": "601763000", "capitalLeaseObligations": "106348000", "otherCurrentLiabilities": "32093000", "totalCurrentLiabilities": "112045000", "otherNonCurrentLiabilities": "348000", "totalNonCurrentLiabilities": "151308000", "cashAndShortTermInvestments": "29891000", "commonStockSharesOutstanding": "1399545", "intangibleAssetsExcludingGoodwill": "23308000", "cashAndCashEquivalentsAtCarryingValue": "29891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32125000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10755000", "capitalExpenditures": "7068000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7560000", "cashflowFromInvestment": "-15330000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90407000, "cost_of_revenue": 55466000, "gross_profit": 34941000, "research_and_development": null, "selling_general_admin": 16328000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4846000, "depreciation_amortisation": 10585000, "ebitda": 15431000, "interest_expense": 1628000, "interest_income": null, "other_non_operating": null, "pretax_income": 43326000, "tax_provision": 11201000, "effective_tax_rate": null, "net_income": 32125000, "net_income_continuing_ops": 32125000, "net_income_to_common": 32125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29891000, "short_term_investments": 102902000, "net_receivables": 21384000, "inventory": 3859000, "other_current_assets": null, "total_current_assets": 165219000, "net_ppe": null, "goodwill": 52537000, "intangible_assets": 23308000, "goodwill_and_intangibles": 75845000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 699897000, "total_assets": 865116000, "short_term_debt": 14359000, "accounts_payable": 26314000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 112045000, "long_term_debt": 9000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 151308000, "total_liabilities": 263353000, "total_debt": 23359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 637972000, "total_equity": 601763000, "shares_outstanding": 1399545, "operating_cash_flow": 10755000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7068000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15330000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7560000, "free_cash_flow": 17823000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4846000", "ebitda": "15431000", "netIncome": "32125000", "grossProfit": "34941000", "depreciation": "None", "totalRevenue": "90407000", "costOfRevenue": "55466000", "interestIncome": "38426000", "incomeBeforeTax": "43326000", "interestExpense": "1628000", "operatingIncome": "15431000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11201000", "reportedCurrency": "USD", "netInterestIncome": "-1628000", "nonInterestIncome": "None", "operatingExpenses": "19510000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10585000", "sellingGeneralAndAdministrative": "16328000", "netIncomeFromContinuingOperations": "32125000" }, "balance": { "goodwill": "52537000", "inventory": "3859000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "865116000", "longTermDebt": "9000000", "shortTermDebt": "14359000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "23308000", "reportedCurrency": "USD", "retainedEarnings": "637972000", "totalLiabilities": "263353000", "otherCurrentAssets": "7183000", "totalCurrentAssets": "165219000", "currentLongTermDebt": "None", "longTermInvestments": "201591000", "shortTermInvestments": "102902000", "currentNetReceivables": "21384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "699897000", "currentAccountsPayable": "26314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "414259000", "shortLongTermDebtTotal": "115348000", "totalShareholderEquity": "601763000", "capitalLeaseObligations": "106348000", "otherCurrentLiabilities": "32093000", "totalCurrentLiabilities": "112045000", "otherNonCurrentLiabilities": "348000", "totalNonCurrentLiabilities": "151308000", "cashAndShortTermInvestments": "29891000", "commonStockSharesOutstanding": "1399545", "intangibleAssetsExcludingGoodwill": "23308000", "cashAndCashEquivalentsAtCarryingValue": "29891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32125000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10755000", "capitalExpenditures": "7068000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7560000", "cashflowFromInvestment": "-15330000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 91141000, "cost_of_revenue": 66558000, "gross_profit": 24583000, "ebit": -61524000, "ebitda": -52402000, "pretax_income": -62915000, "tax_provision": -14725000, "net_income": -48190000, "net_income_to_common": -48190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26897000, "total_current_assets": 151154000, "total_assets": 809053000, "short_term_debt": 14456000, "long_term_debt": null, "total_debt": 14456000, "total_liabilities": 239874000, "total_equity": 569179000, "shares_outstanding": 1401800, "goodwill_and_intangibles": 75540000 }, "cash_flow": { "operating_cash_flow": 1785000, "capital_expenditure": 11833000, "free_cash_flow": 13618000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226145, "ticker_id": 440, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-61524000", "ebitda": "-52402000", "netIncome": "-48190000", "grossProfit": "24583000", "depreciation": "None", "totalRevenue": "91141000", "costOfRevenue": "66558000", "interestIncome": "None", "incomeBeforeTax": "-62915000", "interestExpense": "1391000", "operatingIncome": "5930000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-14725000", "reportedCurrency": "USD", "netInterestIncome": "-1391000", "nonInterestIncome": "None", "operatingExpenses": "18653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9122000", "sellingGeneralAndAdministrative": "15796000", "netIncomeFromContinuingOperations": "-48190000" }, "balance": { "goodwill": "52513000", "inventory": "3587000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "809053000", "longTermDebt": "None", "shortTermDebt": "14456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "23027000", "reportedCurrency": "USD", "retainedEarnings": "605847000", "totalLiabilities": "239874000", "otherCurrentAssets": "7882000", "totalCurrentAssets": "151154000", "currentLongTermDebt": "50000", "longTermInvestments": "158731000", "shortTermInvestments": "93619000", "currentNetReceivables": "19169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "657899000", "currentAccountsPayable": "25809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "107362000", "totalShareholderEquity": "569179000", "capitalLeaseObligations": "107312000", "otherCurrentLiabilities": "27368000", "totalCurrentLiabilities": "105773000", "otherNonCurrentLiabilities": "348000", "totalNonCurrentLiabilities": "134101000", "cashAndShortTermInvestments": "26897000", "commonStockSharesOutstanding": "1401800", "intangibleAssetsExcludingGoodwill": "23027000", "cashAndCashEquivalentsAtCarryingValue": "26897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48190000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1785000", "capitalExpenditures": "11833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1288000", "cashflowFromInvestment": "-8344000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91141000, "cost_of_revenue": 66558000, "gross_profit": 24583000, "research_and_development": null, "selling_general_admin": 15796000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -61524000, "depreciation_amortisation": 9122000, "ebitda": -52402000, "interest_expense": 1391000, "interest_income": null, "other_non_operating": null, "pretax_income": -62915000, "tax_provision": -14725000, "effective_tax_rate": null, "net_income": -48190000, "net_income_continuing_ops": -48190000, "net_income_to_common": -48190000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26897000, "short_term_investments": 93619000, "net_receivables": 19169000, "inventory": 3587000, "other_current_assets": null, "total_current_assets": 151154000, "net_ppe": null, "goodwill": 52513000, "intangible_assets": 23027000, "goodwill_and_intangibles": 75540000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 657899000, "total_assets": 809053000, "short_term_debt": 14456000, "accounts_payable": 25809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105773000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 134101000, "total_liabilities": 239874000, "total_debt": 14456000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 605847000, "total_equity": 569179000, "shares_outstanding": 1401800, "operating_cash_flow": 1785000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11833000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8344000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1288000, "free_cash_flow": 13618000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-61524000", "ebitda": "-52402000", "netIncome": "-48190000", "grossProfit": "24583000", "depreciation": "None", "totalRevenue": "91141000", "costOfRevenue": "66558000", "interestIncome": "None", "incomeBeforeTax": "-62915000", "interestExpense": "1391000", "operatingIncome": "5930000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-14725000", "reportedCurrency": "USD", "netInterestIncome": "-1391000", "nonInterestIncome": "None", "operatingExpenses": "18653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66558000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9122000", "sellingGeneralAndAdministrative": "15796000", "netIncomeFromContinuingOperations": "-48190000" }, "balance": { "goodwill": "52513000", "inventory": "3587000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "809053000", "longTermDebt": "None", "shortTermDebt": "14456000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "23027000", "reportedCurrency": "USD", "retainedEarnings": "605847000", "totalLiabilities": "239874000", "otherCurrentAssets": "7882000", "totalCurrentAssets": "151154000", "currentLongTermDebt": "50000", "longTermInvestments": "158731000", "shortTermInvestments": "93619000", "currentNetReceivables": "19169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "657899000", "currentAccountsPayable": "25809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "107362000", "totalShareholderEquity": "569179000", "capitalLeaseObligations": "107312000", "otherCurrentLiabilities": "27368000", "totalCurrentLiabilities": "105773000", "otherNonCurrentLiabilities": "348000", "totalNonCurrentLiabilities": "134101000", "cashAndShortTermInvestments": "26897000", "commonStockSharesOutstanding": "1401800", "intangibleAssetsExcludingGoodwill": "23027000", "cashAndCashEquivalentsAtCarryingValue": "26897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48190000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1785000", "capitalExpenditures": "11833000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1288000", "cashflowFromInvestment": "-8344000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 89451000, "cost_of_revenue": 64539000, "gross_profit": 24912000, "ebit": 30709000, "ebitda": 40762000, "pretax_income": 29395000, "tax_provision": 6816000, "net_income": 22579000, "net_income_to_common": 22579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34536000, "total_current_assets": 168434000, "total_assets": 885317000, "short_term_debt": 14519000, "long_term_debt": null, "total_debt": 14519000, "total_liabilities": 266745000, "total_equity": 618572000, "shares_outstanding": 1418940, "goodwill_and_intangibles": 76642000 }, "cash_flow": { "operating_cash_flow": 19125000, "capital_expenditure": 4596000, "free_cash_flow": 23721000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226146, "ticker_id": 440, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30709000", "ebitda": "40762000", "netIncome": "22579000", "grossProfit": "24912000", "depreciation": "None", "totalRevenue": "89451000", "costOfRevenue": "64539000", "interestIncome": "None", "incomeBeforeTax": "29395000", "interestExpense": "1314000", "operatingIncome": "6637000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6816000", "reportedCurrency": "USD", "netInterestIncome": "-1314000", "nonInterestIncome": "None", "operatingExpenses": "18275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10053000", "sellingGeneralAndAdministrative": "15330000", "netIncomeFromContinuingOperations": "22579000" }, "balance": { "goodwill": "53521000", "inventory": "3565000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "885317000", "longTermDebt": "None", "shortTermDebt": "14519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "23121000", "reportedCurrency": "USD", "retainedEarnings": "654037000", "totalLiabilities": "266745000", "otherCurrentAssets": "8410000", "totalCurrentAssets": "168434000", "currentLongTermDebt": "None", "longTermInvestments": "220757000", "shortTermInvestments": "97725000", "currentNetReceivables": "24198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716883000", "currentAccountsPayable": "21829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "106431000", "totalShareholderEquity": "618572000", "capitalLeaseObligations": "106431000", "otherCurrentLiabilities": "39380000", "totalCurrentLiabilities": "118282000", "otherNonCurrentLiabilities": "348000", "totalNonCurrentLiabilities": "148463000", "cashAndShortTermInvestments": "34536000", "commonStockSharesOutstanding": "1418940", "intangibleAssetsExcludingGoodwill": "23121000", "cashAndCashEquivalentsAtCarryingValue": "34536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19125000", "capitalExpenditures": "4596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1403000", "cashflowFromInvestment": "-11242000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 89451000, "cost_of_revenue": 64539000, "gross_profit": 24912000, "research_and_development": null, "selling_general_admin": 15330000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30709000, "depreciation_amortisation": 10053000, "ebitda": 40762000, "interest_expense": 1314000, "interest_income": null, "other_non_operating": null, "pretax_income": 29395000, "tax_provision": 6816000, "effective_tax_rate": null, "net_income": 22579000, "net_income_continuing_ops": 22579000, "net_income_to_common": 22579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34536000, "short_term_investments": 97725000, "net_receivables": 24198000, "inventory": 3565000, "other_current_assets": null, "total_current_assets": 168434000, "net_ppe": null, "goodwill": 53521000, "intangible_assets": 23121000, "goodwill_and_intangibles": 76642000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 716883000, "total_assets": 885317000, "short_term_debt": 14519000, "accounts_payable": 21829000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118282000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 148463000, "total_liabilities": 266745000, "total_debt": 14519000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 654037000, "total_equity": 618572000, "shares_outstanding": 1418940, "operating_cash_flow": 19125000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4596000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11242000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1403000, "free_cash_flow": 23721000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30709000", "ebitda": "40762000", "netIncome": "22579000", "grossProfit": "24912000", "depreciation": "None", "totalRevenue": "89451000", "costOfRevenue": "64539000", "interestIncome": "None", "incomeBeforeTax": "29395000", "interestExpense": "1314000", "operatingIncome": "6637000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6816000", "reportedCurrency": "USD", "netInterestIncome": "-1314000", "nonInterestIncome": "None", "operatingExpenses": "18275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10053000", "sellingGeneralAndAdministrative": "15330000", "netIncomeFromContinuingOperations": "22579000" }, "balance": { "goodwill": "53521000", "inventory": "3565000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "885317000", "longTermDebt": "None", "shortTermDebt": "14519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "23121000", "reportedCurrency": "USD", "retainedEarnings": "654037000", "totalLiabilities": "266745000", "otherCurrentAssets": "8410000", "totalCurrentAssets": "168434000", "currentLongTermDebt": "None", "longTermInvestments": "220757000", "shortTermInvestments": "97725000", "currentNetReceivables": "24198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716883000", "currentAccountsPayable": "21829000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "106431000", "totalShareholderEquity": "618572000", "capitalLeaseObligations": "106431000", "otherCurrentLiabilities": "39380000", "totalCurrentLiabilities": "118282000", "otherNonCurrentLiabilities": "348000", "totalNonCurrentLiabilities": "148463000", "cashAndShortTermInvestments": "34536000", "commonStockSharesOutstanding": "1418940", "intangibleAssetsExcludingGoodwill": "23121000", "cashAndCashEquivalentsAtCarryingValue": "34536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19125000", "capitalExpenditures": "4596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1403000", "cashflowFromInvestment": "-11242000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10053000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 90665000, "cost_of_revenue": 61416000, "gross_profit": 29249000, "ebit": 52150000, "ebitda": 61484000, "pretax_income": 50694000, "tax_provision": 6054000, "net_income": 44640000, "net_income_to_common": 44640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28066000, "total_current_assets": 152551000, "total_assets": 849422000, "short_term_debt": 14855000, "long_term_debt": null, "total_debt": 14855000, "total_liabilities": 250092000, "total_equity": 599330000, "shares_outstanding": 1431988, "goodwill_and_intangibles": 76760000 }, "cash_flow": { "operating_cash_flow": 24326000, "capital_expenditure": 6495000, "free_cash_flow": 30821000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226147, "ticker_id": 440, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52150000", "ebitda": "61484000", "netIncome": "44640000", "grossProfit": "29249000", "depreciation": "None", "totalRevenue": "90665000", "costOfRevenue": "61416000", "interestIncome": "None", "incomeBeforeTax": "50694000", "interestExpense": "1456000", "operatingIncome": "6834000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6054000", "reportedCurrency": "USD", "netInterestIncome": "-1456000", "nonInterestIncome": "None", "operatingExpenses": "22415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9334000", "sellingGeneralAndAdministrative": "9784000", "netIncomeFromContinuingOperations": "44640000" }, "balance": { "goodwill": "53530000", "inventory": "2980000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "849422000", "longTermDebt": "None", "shortTermDebt": "14855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "23230000", "reportedCurrency": "USD", "retainedEarnings": "631458000", "totalLiabilities": "250092000", "otherCurrentAssets": "7385000", "totalCurrentAssets": "152551000", "currentLongTermDebt": "None", "longTermInvestments": "199103000", "shortTermInvestments": "91879000", "currentNetReceivables": "22241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "696871000", "currentAccountsPayable": "22448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101244000", "totalShareholderEquity": "599330000", "capitalLeaseObligations": "101244000", "otherCurrentLiabilities": "36010000", "totalCurrentLiabilities": "111100000", "otherNonCurrentLiabilities": "348000", "totalNonCurrentLiabilities": "138992000", "cashAndShortTermInvestments": "28066000", "commonStockSharesOutstanding": "1431988", "intangibleAssetsExcludingGoodwill": "23230000", "cashAndCashEquivalentsAtCarryingValue": "28066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44640000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24326000", "capitalExpenditures": "6495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20514000", "cashflowFromInvestment": "-9854000", "stockBasedCompensation": "29645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90665000, "cost_of_revenue": 61416000, "gross_profit": 29249000, "research_and_development": null, "selling_general_admin": 9784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52150000, "depreciation_amortisation": 9334000, "ebitda": 61484000, "interest_expense": 1456000, "interest_income": null, "other_non_operating": null, "pretax_income": 50694000, "tax_provision": 6054000, "effective_tax_rate": null, "net_income": 44640000, "net_income_continuing_ops": 44640000, "net_income_to_common": 44640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28066000, "short_term_investments": 91879000, "net_receivables": 22241000, "inventory": 2980000, "other_current_assets": null, "total_current_assets": 152551000, "net_ppe": null, "goodwill": 53530000, "intangible_assets": 23230000, "goodwill_and_intangibles": 76760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 696871000, "total_assets": 849422000, "short_term_debt": 14855000, "accounts_payable": 22448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111100000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 138992000, "total_liabilities": 250092000, "total_debt": 14855000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 631458000, "total_equity": 599330000, "shares_outstanding": 1431988, "operating_cash_flow": 24326000, "stock_based_compensation": 29645000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6495000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9854000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20514000, "free_cash_flow": 30821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52150000", "ebitda": "61484000", "netIncome": "44640000", "grossProfit": "29249000", "depreciation": "None", "totalRevenue": "90665000", "costOfRevenue": "61416000", "interestIncome": "None", "incomeBeforeTax": "50694000", "interestExpense": "1456000", "operatingIncome": "6834000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6054000", "reportedCurrency": "USD", "netInterestIncome": "-1456000", "nonInterestIncome": "None", "operatingExpenses": "22415000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9334000", "sellingGeneralAndAdministrative": "9784000", "netIncomeFromContinuingOperations": "44640000" }, "balance": { "goodwill": "53530000", "inventory": "2980000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "849422000", "longTermDebt": "None", "shortTermDebt": "14855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "23230000", "reportedCurrency": "USD", "retainedEarnings": "631458000", "totalLiabilities": "250092000", "otherCurrentAssets": "7385000", "totalCurrentAssets": "152551000", "currentLongTermDebt": "None", "longTermInvestments": "199103000", "shortTermInvestments": "91879000", "currentNetReceivables": "22241000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "696871000", "currentAccountsPayable": "22448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101244000", "totalShareholderEquity": "599330000", "capitalLeaseObligations": "101244000", "otherCurrentLiabilities": "36010000", "totalCurrentLiabilities": "111100000", "otherNonCurrentLiabilities": "348000", "totalNonCurrentLiabilities": "138992000", "cashAndShortTermInvestments": "28066000", "commonStockSharesOutstanding": "1431988", "intangibleAssetsExcludingGoodwill": "23230000", "cashAndCashEquivalentsAtCarryingValue": "28066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44640000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24326000", "capitalExpenditures": "6495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20514000", "cashflowFromInvestment": "-9854000", "stockBasedCompensation": "29645000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 90937000, "cost_of_revenue": 54000000, "gross_profit": 36937000, "ebit": 9011000, "ebitda": 18622000, "pretax_income": -74016000, "tax_provision": -17502000, "net_income": -56514000, "net_income_to_common": -56514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33993000, "total_current_assets": 155320000, "total_assets": 827172000, "short_term_debt": 34206000, "long_term_debt": null, "total_debt": 34206000, "total_liabilities": 269768000, "total_equity": 557404000, "shares_outstanding": 3102960, "goodwill_and_intangibles": 76444000 }, "cash_flow": { "operating_cash_flow": 17158000, "capital_expenditure": 6353000, "free_cash_flow": 23511000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226149, "ticker_id": 440, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9011000", "ebitda": "18622000", "netIncome": "-56514000", "grossProfit": "36937000", "depreciation": "None", "totalRevenue": "90937000", "costOfRevenue": "54000000", "interestIncome": "None", "incomeBeforeTax": "-74016000", "interestExpense": "1524000", "operatingIncome": "18622000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-17502000", "reportedCurrency": "USD", "netInterestIncome": "-1524000", "nonInterestIncome": "None", "operatingExpenses": "18315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9611000", "sellingGeneralAndAdministrative": "18315000", "netIncomeFromContinuingOperations": "-56514000" }, "balance": { "goodwill": "53506000", "inventory": "3457000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "827172000", "longTermDebt": "None", "shortTermDebt": "34206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "22938000", "reportedCurrency": "USD", "retainedEarnings": "586818000", "totalLiabilities": "269768000", "otherCurrentAssets": "7722000", "totalCurrentAssets": "155320000", "currentLongTermDebt": "19000000", "longTermInvestments": "169417000", "shortTermInvestments": "84365000", "currentNetReceivables": "25783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "671852000", "currentAccountsPayable": "22238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "417313000", "shortLongTermDebtTotal": "122653000", "totalShareholderEquity": "557404000", "capitalLeaseObligations": "103653000", "otherCurrentLiabilities": "59144000", "totalCurrentLiabilities": "141605000", "otherNonCurrentLiabilities": "99000", "totalNonCurrentLiabilities": "128163000", "cashAndShortTermInvestments": "33993000", "commonStockSharesOutstanding": "3102960", "intangibleAssetsExcludingGoodwill": "22938000", "cashAndCashEquivalentsAtCarryingValue": "33993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56514000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17158000", "capitalExpenditures": "6353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13860000", "cashflowFromInvestment": "-27752000", "stockBasedCompensation": "-9611000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90937000, "cost_of_revenue": 54000000, "gross_profit": 36937000, "research_and_development": null, "selling_general_admin": 18315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9011000, "depreciation_amortisation": 9611000, "ebitda": 18622000, "interest_expense": 1524000, "interest_income": null, "other_non_operating": null, "pretax_income": -74016000, "tax_provision": -17502000, "effective_tax_rate": null, "net_income": -56514000, "net_income_continuing_ops": -56514000, "net_income_to_common": -56514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33993000, "short_term_investments": 84365000, "net_receivables": 25783000, "inventory": 3457000, "other_current_assets": null, "total_current_assets": 155320000, "net_ppe": null, "goodwill": 53506000, "intangible_assets": 22938000, "goodwill_and_intangibles": 76444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 671852000, "total_assets": 827172000, "short_term_debt": 34206000, "accounts_payable": 22238000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141605000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 128163000, "total_liabilities": 269768000, "total_debt": 34206000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 586818000, "total_equity": 557404000, "shares_outstanding": 3102960, "operating_cash_flow": 17158000, "stock_based_compensation": -9611000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6353000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27752000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13860000, "free_cash_flow": 23511000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9011000", "ebitda": "18622000", "netIncome": "-56514000", "grossProfit": "36937000", "depreciation": "None", "totalRevenue": "90937000", "costOfRevenue": "54000000", "interestIncome": "None", "incomeBeforeTax": "-74016000", "interestExpense": "1524000", "operatingIncome": "18622000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-17502000", "reportedCurrency": "USD", "netInterestIncome": "-1524000", "nonInterestIncome": "None", "operatingExpenses": "18315000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9611000", "sellingGeneralAndAdministrative": "18315000", "netIncomeFromContinuingOperations": "-56514000" }, "balance": { "goodwill": "53506000", "inventory": "3457000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "827172000", "longTermDebt": "None", "shortTermDebt": "34206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "22938000", "reportedCurrency": "USD", "retainedEarnings": "586818000", "totalLiabilities": "269768000", "otherCurrentAssets": "7722000", "totalCurrentAssets": "155320000", "currentLongTermDebt": "19000000", "longTermInvestments": "169417000", "shortTermInvestments": "84365000", "currentNetReceivables": "25783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "671852000", "currentAccountsPayable": "22238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "417313000", "shortLongTermDebtTotal": "122653000", "totalShareholderEquity": "557404000", "capitalLeaseObligations": "103653000", "otherCurrentLiabilities": "59144000", "totalCurrentLiabilities": "141605000", "otherNonCurrentLiabilities": "99000", "totalNonCurrentLiabilities": "128163000", "cashAndShortTermInvestments": "33993000", "commonStockSharesOutstanding": "3102960", "intangibleAssetsExcludingGoodwill": "22938000", "cashAndCashEquivalentsAtCarryingValue": "33993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56514000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17158000", "capitalExpenditures": "6353000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13860000", "cashflowFromInvestment": "-27752000", "stockBasedCompensation": "-9611000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9611000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "income_statement": { "revenue": 93540000, "cost_of_revenue": 52206000, "gross_profit": 41334000, "ebit": 12231000, "ebitda": 22325000, "pretax_income": 2894000, "tax_provision": 1018000, "net_income": 1936000, "net_income_to_common": 1936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30881000, "total_current_assets": 153076000, "total_assets": 889996000, "short_term_debt": 19070000, "long_term_debt": null, "total_debt": 19070000, "total_liabilities": 273642000, "total_equity": 616354000, "shares_outstanding": 3103000, "goodwill_and_intangibles": 76656000 }, "cash_flow": { "operating_cash_flow": 11595000, "capital_expenditure": 4628000, "free_cash_flow": 16223000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226150, "ticker_id": 440, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:06:03.575926+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12231000", "ebitda": "22325000", "netIncome": "1936000", "grossProfit": "41334000", "depreciation": "None", "totalRevenue": "93540000", "costOfRevenue": "52206000", "interestIncome": "8484000", "incomeBeforeTax": "2894000", "interestExpense": "1341000", "operatingIncome": "22325000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1018000", "reportedCurrency": "USD", "netInterestIncome": "-1341000", "nonInterestIncome": "None", "operatingExpenses": "19009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7143000", "costofGoodsAndServicesSold": "52206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10094000", "sellingGeneralAndAdministrative": "19009000", "netIncomeFromContinuingOperations": "1876000" }, "balance": { "goodwill": "53522000", "inventory": "3597000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "889996000", "longTermDebt": "None", "shortTermDebt": "19070000", "treasuryStock": "-410930000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "23134000", "reportedCurrency": "USD", "retainedEarnings": "643332000", "totalLiabilities": "273642000", "otherCurrentAssets": "7757000", "totalCurrentAssets": "153076000", "currentLongTermDebt": "3600000", "longTermInvestments": "228736000", "shortTermInvestments": "88259000", "currentNetReceivables": "22582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "736920000", "currentAccountsPayable": "26103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "388777000", "shortLongTermDebtTotal": "108669000", "totalShareholderEquity": "616354000", "capitalLeaseObligations": "105069000", "otherCurrentLiabilities": "48343000", "totalCurrentLiabilities": "121446000", "otherNonCurrentLiabilities": "99000", "totalNonCurrentLiabilities": "152196000", "cashAndShortTermInvestments": "30881000", "commonStockSharesOutstanding": "3103000", "intangibleAssetsExcludingGoodwill": "23134000", "cashAndCashEquivalentsAtCarryingValue": "30881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1936000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11595000", "capitalExpenditures": "4628000", "changeInReceivables": "2983000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4428000", "cashflowFromInvestment": "-15739000", "stockBasedCompensation": "-10094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8572000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93540000, "cost_of_revenue": 52206000, "gross_profit": 41334000, "research_and_development": null, "selling_general_admin": 19009000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12231000, "depreciation_amortisation": 10094000, "ebitda": 22325000, "interest_expense": 1341000, "interest_income": null, "other_non_operating": null, "pretax_income": 2894000, "tax_provision": 1018000, "effective_tax_rate": null, "net_income": 1936000, "net_income_continuing_ops": 1876000, "net_income_to_common": 1936000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30881000, "short_term_investments": 88259000, "net_receivables": 22582000, "inventory": 3597000, "other_current_assets": null, "total_current_assets": 153076000, "net_ppe": null, "goodwill": 53522000, "intangible_assets": 23134000, "goodwill_and_intangibles": 76656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 736920000, "total_assets": 889996000, "short_term_debt": 19070000, "accounts_payable": 26103000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121446000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 152196000, "total_liabilities": 273642000, "total_debt": 19070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 643332000, "total_equity": 616354000, "shares_outstanding": 3103000, "operating_cash_flow": 11595000, "stock_based_compensation": -10094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4428000, "free_cash_flow": 16223000, "net_change_in_cash": -8572000 }, "raw_data": { "income": { "ebit": "12231000", "ebitda": "22325000", "netIncome": "1936000", "grossProfit": "41334000", "depreciation": "None", "totalRevenue": "93540000", "costOfRevenue": "52206000", "interestIncome": "8484000", "incomeBeforeTax": "2894000", "interestExpense": "1341000", "operatingIncome": "22325000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1018000", "reportedCurrency": "USD", "netInterestIncome": "-1341000", "nonInterestIncome": "None", "operatingExpenses": "19009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7143000", "costofGoodsAndServicesSold": "52206000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10094000", "sellingGeneralAndAdministrative": "19009000", "netIncomeFromContinuingOperations": "1876000" }, "balance": { "goodwill": "53522000", "inventory": "3597000", "commonStock": "1138000", "currentDebt": "None", "investments": "None", "totalAssets": "889996000", "longTermDebt": "None", "shortTermDebt": "19070000", "treasuryStock": "-410930000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "23134000", "reportedCurrency": "USD", "retainedEarnings": "643332000", "totalLiabilities": "273642000", "otherCurrentAssets": "7757000", "totalCurrentAssets": "153076000", "currentLongTermDebt": "3600000", "longTermInvestments": "228736000", "shortTermInvestments": "88259000", "currentNetReceivables": "22582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "736920000", "currentAccountsPayable": "26103000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "388777000", "shortLongTermDebtTotal": "108669000", "totalShareholderEquity": "616354000", "capitalLeaseObligations": "105069000", "otherCurrentLiabilities": "48343000", "totalCurrentLiabilities": "121446000", "otherNonCurrentLiabilities": "99000", "totalNonCurrentLiabilities": "152196000", "cashAndShortTermInvestments": "30881000", "commonStockSharesOutstanding": "3103000", "intangibleAssetsExcludingGoodwill": "23134000", "cashAndCashEquivalentsAtCarryingValue": "30881000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1936000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11595000", "capitalExpenditures": "4628000", "changeInReceivables": "2983000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4428000", "cashflowFromInvestment": "-15739000", "stockBasedCompensation": "-10094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8572000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10094000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }