{ "ticker": { "uuid": "06f3bd10-6d5c-430c-a04e-154372aaa3ee", "symbol": "GSHD", "name": "Goosehead Insurance Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/06f3bd10-6d5c-430c-a04e-154372aaa3ee/", "api_url": "https://sharemaestro.com/factors/api/tickers/06f3bd10-6d5c-430c-a04e-154372aaa3ee/" }, "ticker_metadata": { "id": 6347, "uuid": "06f3bd10-6d5c-430c-a04e-154372aaa3ee", "symbol": "GSHD", "name": "Goosehead Insurance Inc", "asset_type": "equity", "market_cap": 1224492000, "stock_exchange_id": 2, "industry": "Insurance Brokers", "sector": "Financial Services", "description": "Goosehead Insurance, Inc. is a portfolio company of Goosehead Financial, LLC providing personal lines insurance agency services in the United States. The company is headquartered in Westlake, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "06f3bd10-6d5c-430c-a04e-154372aaa3ee", "symbol": "GSHD", "name": "Goosehead Insurance Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance Brokers", "page_url": "https://sharemaestro.com/factors/ticker/06f3bd10-6d5c-430c-a04e-154372aaa3ee/", "api_url": "https://sharemaestro.com/factors/api/tickers/06f3bd10-6d5c-430c-a04e-154372aaa3ee/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.12, "value": 0.13, "quality": 0.93, "momentum": 0.01, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 38.35, "market_cap": 1405144000, "pe_ratio": 46.2553, "earnings_yield": 0.0216, "ebitda_to_ev": 0.0559, "shareholder_yield": 0.1488, "roe": -0.2505, "piotroski_f_score": 7, "momentum_12_1": -0.6359, "volatility_252d": 0.5853 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:00.868068+00:00", "batch_id": "" }, "size": { "price_close": 38.35, "market_cap": 1405144000, "market_cap_usd": 1405144000, "enterprise_value": 1706441000, "shares_outstanding": 36640000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 46.2553, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.6707, "pcf_ratio": 14.1732, "pfcf_ratio": 13.6296, "ev_ebitda": 17.9028, "ev_ebit": 20.5296, "ev_sales": 4.4578, "ev_fcf": 16.5521, "earnings_yield": 0.0216, "fcf_yield": 0.0604, "price_to_sales": 3.6707, "price_to_book": null, "price_to_cashflow": 14.1732, "ebitda_to_ev": 0.0559, "sales_yield": 0.2243 }, "yield": { "dividend_yield": 0.1488, "buyback_yield": 0, "shareholder_yield": 0.1488, "debt_paydown_yield": null, "total_yield": 0.1488 }, "quality": { "gross_margin": 0.7365, "operating_margin": 0.2171, "net_margin": 0.0794, "ebitda_margin": 0.249, "fcf_margin": 0.2693, "roe": -0.2505, "roa": 0.0773, "roic": 0.3857, "roc_greenblatt": null, "asset_turnover": 0.9745, "cash_conversion": 3.3937, "accruals_ratio": -0.1751, "sbc_to_revenue": 0.061, "piotroski_f_score": 7, "altman_z_score": 2.8143, "earnings_stability_5y": 0.5378, "revenue_stability_5y": 0.4952, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7178, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -4.9228, "net_debt_to_ebitda": 3.161, "debt_to_assets": 0.8323, "interest_coverage": 3.5458, "current_ratio": 6.0913, "quick_ratio": 6.0913, "net_debt": 301297000, "local_beta": -0.0003, "volatility_252d": 0.5853, "volatility_60d": 1.414, "max_drawdown_12m": -0.6709, "risk_adjusted_momentum": -1.0864 }, "growth": { "revenue_growth_1y": 0.1756, "revenue_growth_3y_cagr": 0.2038, "revenue_growth_5y_cagr": 0.2557, "eps_growth_1y": -0.0186, "eps_growth_3y_cagr": 2.6657, "eps_growth_5y_cagr": 0.2455, "fcf_growth_1y": 0.1753, "book_value_growth_1y": -3.1873, "revenue_growth": 0.1756, "earnings_growth": -0.0186 }, "momentum": { "price_return_1m": -0.0614, "price_return_3m": -0.2351, "price_return_6m": -0.4954, "price_return_9m": -0.539, "price_return_12m": -0.6582, "price_return_12m_ex1m": -0.6359, "momentum_6m": -0.4954, "momentum_12m": -0.6582, "momentum_12_1": -0.6359, "distance_from_52w_high": -0.633, "distance_from_52w_low": 0.1151, "relative_strength": -0.8162 }, "raw_ttm": { "revenue_ttm": 382796000, "gross_profit_ttm": 281942000, "ebit_ttm": 83121000, "ebitda_ttm": 95317000, "net_income_ttm": 30378000, "eps_diluted_ttm": 0.8291, "operating_cash_flow_ttm": 99141000, "capital_expenditure_ttm": 3954000, "fcf_ttm": 103095000, "dividends_paid_ttm": 209024000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23442000, "cash_and_equivalents": 25652000, "total_current_assets": 73290000, "total_current_liabilities": 12032000, "net_ppe": null, "total_assets": 392813000, "total_debt": 326949000, "total_equity": -121272000, "net_working_capital": 47638000, "book_value_per_share": -3.3098, "retained_earnings": -128467000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -165333000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 83, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 70, "rank_pcf": 62, "rank_ev_ebitda": 72, "rank_ev_ebit": 70, "rank_earnings_yield": 83, "rank_fcf_yield": 61, "rank_dividend_yield": 5, "rank_shareholder_yield": 5, "rank_total_yield": 5, "rank_roe": 86, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 17, "rank_fcf_margin": 34, "rank_piotroski": 22, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 22, "rank_revenue_growth_1y": 26, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 98 }, "composites": { "value_composite": 87, "quality_composite": 7, "momentum_composite": 99, "growth_composite": 18, "yield_composite": 4, "svqf_composite": 92, "vc1_composite": 85, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 88, "quality_value_composite": 0.3477, "os_score": 0.12, "value_percentile": 0.13, "quality_percentile": 0.93, "momentum_percentile": 0.01, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1329, "ticker_id": 6347, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:00.868068+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.35, "market_cap": 1405144000, "market_cap_usd": 1405144000, "enterprise_value": 1706441000, "shares_outstanding": 36640000, "fx_rate_to_usd": null, "pe_ratio": 46.25531635, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.67073846, "pcf_ratio": 14.17318768, "pfcf_ratio": 13.62960376, "ev_ebitda": 17.90279803, "ev_ebit": 20.52960142, "ev_sales": 4.45783394, "ev_fcf": 16.55212183, "earnings_yield": 0.02161914, "fcf_yield": 0.06041522, "dividend_yield": 0.14875628, "buyback_yield": 0, "shareholder_yield": 0.14875628, "debt_paydown_yield": null, "total_yield": 0.14875628, "gross_margin": 0.7365333, "operating_margin": 0.21714177, "net_margin": 0.0793582, "ebitda_margin": 0.24900208, "fcf_margin": 0.269321, "roe": -0.25049476, "roa": 0.07733451, "roic": 0.38567507, "roc_greenblatt": null, "asset_turnover": 0.97449932, "cash_conversion": 3.39373889, "accruals_ratio": -0.17505276, "sbc_to_revenue": 0.06101422, "debt_to_equity": -4.92280164, "net_debt_to_ebitda": 3.16099961, "debt_to_assets": 0.83232734, "interest_coverage": 3.5458152, "current_ratio": 6.09125665, "quick_ratio": 6.09125665, "net_debt": 301297000, "revenue_growth_1y": 0.1755623, "revenue_growth_3y_cagr": 0.20383278, "revenue_growth_5y_cagr": 0.25569256, "eps_growth_1y": -0.01860826, "eps_growth_3y_cagr": 2.66572702, "eps_growth_5y_cagr": 0.24546255, "fcf_growth_1y": 0.17531379, "book_value_growth_1y": -3.18734264, "piotroski_f_score": 7, "altman_z_score": 2.81427919, "earnings_stability_5y": 0.537806, "revenue_stability_5y": 0.495181, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06142927, "price_return_3m": -0.2351416, "price_return_6m": -0.49539474, "price_return_9m": -0.53900709, "price_return_12m": -0.6582301, "price_return_12m_ex1m": -0.63586133, "distance_from_52w_high": -0.63299679, "distance_from_52w_low": 0.11514975, "relative_strength": -0.81617115, "local_beta": -0.0003, "volatility_252d": 0.58531, "volatility_60d": 1.414008, "max_drawdown_12m": -0.67089334, "revenue_ttm": 382796000, "gross_profit_ttm": 281942000, "ebit_ttm": 83121000, "ebitda_ttm": 95317000, "net_income_ttm": 30378000, "eps_diluted_ttm": 0.82909389, "operating_cash_flow_ttm": 99141000, "capital_expenditure_ttm": 3954000, "fcf_ttm": 103095000, "dividends_paid_ttm": 209024000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23442000, "cash_and_equivalents": 25652000, "total_current_assets": 73290000, "total_current_liabilities": 12032000, "net_ppe": null, "total_assets": 392813000, "total_debt": 326949000, "total_equity": -121272000, "net_working_capital": 47638000, "book_value_per_share": -3.30982533, "retained_earnings": -128467000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -165333000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 83, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 70, "rank_pcf": 62, "rank_ev_ebitda": 72, "rank_ev_ebit": 70, "rank_earnings_yield": 83, "rank_fcf_yield": 61, "rank_dividend_yield": 5, "rank_shareholder_yield": 5, "rank_total_yield": 5, "rank_roe": 86, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 17, "rank_fcf_margin": 34, "rank_piotroski": 22, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 22, "rank_revenue_growth_1y": 26, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 98, "value_composite": 87, "quality_composite": 7, "momentum_composite": 99, "growth_composite": 18, "yield_composite": 4, "svqf_composite": 92, "vc1_composite": 85, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 38.35, "os": 0.12, "value": 0.13, "quality": 0.93, "momentum": 0.01, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 46.2553, "earnings_yield": 0.0216, "shareholder_yield": 0.1488, "roe": -0.2505, "momentum_12_1": -0.6359, "complete_fields": { "id": 1329, "ticker_id": 6347, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:00.868068+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.35, "market_cap": 1405144000, "market_cap_usd": 1405144000, "enterprise_value": 1706441000, "shares_outstanding": 36640000, "fx_rate_to_usd": null, "pe_ratio": 46.25531635, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 3.67073846, "pcf_ratio": 14.17318768, "pfcf_ratio": 13.62960376, "ev_ebitda": 17.90279803, "ev_ebit": 20.52960142, "ev_sales": 4.45783394, "ev_fcf": 16.55212183, "earnings_yield": 0.02161914, "fcf_yield": 0.06041522, "dividend_yield": 0.14875628, "buyback_yield": 0, "shareholder_yield": 0.14875628, "debt_paydown_yield": null, "total_yield": 0.14875628, "gross_margin": 0.7365333, "operating_margin": 0.21714177, "net_margin": 0.0793582, "ebitda_margin": 0.24900208, "fcf_margin": 0.269321, "roe": -0.25049476, "roa": 0.07733451, "roic": 0.38567507, "roc_greenblatt": null, "asset_turnover": 0.97449932, "cash_conversion": 3.39373889, "accruals_ratio": -0.17505276, "sbc_to_revenue": 0.06101422, "debt_to_equity": -4.92280164, "net_debt_to_ebitda": 3.16099961, "debt_to_assets": 0.83232734, "interest_coverage": 3.5458152, "current_ratio": 6.09125665, "quick_ratio": 6.09125665, "net_debt": 301297000, "revenue_growth_1y": 0.1755623, "revenue_growth_3y_cagr": 0.20383278, "revenue_growth_5y_cagr": 0.25569256, "eps_growth_1y": -0.01860826, "eps_growth_3y_cagr": 2.66572702, "eps_growth_5y_cagr": 0.24546255, "fcf_growth_1y": 0.17531379, "book_value_growth_1y": -3.18734264, "piotroski_f_score": 7, "altman_z_score": 2.81427919, "earnings_stability_5y": 0.537806, "revenue_stability_5y": 0.495181, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06142927, "price_return_3m": -0.2351416, "price_return_6m": -0.49539474, "price_return_9m": -0.53900709, "price_return_12m": -0.6582301, "price_return_12m_ex1m": -0.63586133, "distance_from_52w_high": -0.63299679, "distance_from_52w_low": 0.11514975, "relative_strength": -0.81617115, "local_beta": -0.0003, "volatility_252d": 0.58531, "volatility_60d": 1.414008, "max_drawdown_12m": -0.67089334, "revenue_ttm": 382796000, "gross_profit_ttm": 281942000, "ebit_ttm": 83121000, "ebitda_ttm": 95317000, "net_income_ttm": 30378000, "eps_diluted_ttm": 0.82909389, "operating_cash_flow_ttm": 99141000, "capital_expenditure_ttm": 3954000, "fcf_ttm": 103095000, "dividends_paid_ttm": 209024000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 23442000, "cash_and_equivalents": 25652000, "total_current_assets": 73290000, "total_current_liabilities": 12032000, "net_ppe": null, "total_assets": 392813000, "total_debt": 326949000, "total_equity": -121272000, "net_working_capital": 47638000, "book_value_per_share": -3.30982533, "retained_earnings": -128467000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -165333000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 83, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 70, "rank_pcf": 62, "rank_ev_ebitda": 72, "rank_ev_ebit": 70, "rank_earnings_yield": 83, "rank_fcf_yield": 61, "rank_dividend_yield": 5, "rank_shareholder_yield": 5, "rank_total_yield": 5, "rank_roe": 86, "rank_roc": 50, "rank_roic": 7, "rank_gross_margin": 17, "rank_fcf_margin": 34, "rank_piotroski": 22, "rank_accruals": 9, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 22, "rank_revenue_growth_1y": 26, "rank_momentum_12m": 98, "rank_momentum_12m_ex1m": 98, "rank_relative_strength": 98, "value_composite": 87, "quality_composite": 7, "momentum_composite": 99, "growth_composite": 18, "yield_composite": 4, "svqf_composite": 92, "vc1_composite": 85, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 88, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 62, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 365304000, "cost_of_revenue": 196364000, "gross_profit": 168940000, "ebit": 74641000, "ebitda": 85911000, "pretax_income": 50848000, "tax_provision": 6397000, "net_income": 27831000, "net_income_to_common": 27831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34390000, "total_current_assets": 88627000, "total_assets": 414864000, "short_term_debt": 11659000, "long_term_debt": 289461000, "total_debt": 301120000, "total_liabilities": 577652000, "total_equity": -95504000, "shares_outstanding": 38103000, "goodwill_and_intangibles": 39700000 }, "cash_flow": { "operating_cash_flow": 91757000, "capital_expenditure": 5671000, "free_cash_flow": 97428000, "dividends_paid": 145786000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84712, "ticker_id": 6347, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74641000", "ebitda": "85911000", "netIncome": "27831000", "grossProfit": "168940000", "depreciation": "None", "totalRevenue": "365304000", "costOfRevenue": "196364000", "interestIncome": "670000", "incomeBeforeTax": "50848000", "interestExpense": "23793000", "operatingIncome": "74449000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6397000", "reportedCurrency": "USD", "netInterestIncome": "-23793000", "nonInterestIncome": "None", "operatingExpenses": "94491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11270000", "sellingGeneralAndAdministrative": "81379000", "netIncomeFromContinuingOperations": "44451000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "366000", "currentDebt": "None", "investments": "None", "totalAssets": "414864000", "longTermDebt": "289461000", "shortTermDebt": "11659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "39700000", "reportedCurrency": "USD", "retainedEarnings": "-133356000", "totalLiabilities": "577652000", "otherCurrentAssets": "3547000", "totalCurrentAssets": "88627000", "currentLongTermDebt": "2993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "326237000", "currentAccountsPayable": "33629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352288000", "totalShareholderEquity": "-95504000", "capitalLeaseObligations": "59834000", "otherCurrentLiabilities": "-33629000", "totalCurrentLiabilities": "11659000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "565993000", "cashAndShortTermInvestments": "34390000", "commonStockSharesOutstanding": "38103000", "intangibleAssetsExcludingGoodwill": "39700000", "cashAndCashEquivalentsAtCarryingValue": "34390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44451000", "profitLoss": "None", "dividendPayout": "145786000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91757000", "capitalExpenditures": "5671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88250000", "cashflowFromInvestment": "-23543000", "stockBasedCompensation": "23375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145786000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81720000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365304000, "cost_of_revenue": 196364000, "gross_profit": 168940000, "research_and_development": null, "selling_general_admin": 81379000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74641000, "depreciation_amortisation": 11270000, "ebitda": 85911000, "interest_expense": 23793000, "interest_income": null, "other_non_operating": null, "pretax_income": 50848000, "tax_provision": 6397000, "effective_tax_rate": null, "net_income": 27831000, "net_income_continuing_ops": 44451000, "net_income_to_common": 27831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34390000, "short_term_investments": null, "net_receivables": 50690000, "inventory": null, "other_current_assets": null, "total_current_assets": 88627000, "net_ppe": null, "goodwill": null, "intangible_assets": 39700000, "goodwill_and_intangibles": 39700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 326237000, "total_assets": 414864000, "short_term_debt": 11659000, "accounts_payable": 33629000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11659000, "long_term_debt": 289461000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565993000, "total_liabilities": 577652000, "total_debt": 301120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -133356000, "total_equity": -95504000, "shares_outstanding": 38103000, "operating_cash_flow": 91757000, "stock_based_compensation": 23375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5671000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23543000, "dividends_paid": 145786000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88250000, "free_cash_flow": 97428000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74641000", "ebitda": "85911000", "netIncome": "27831000", "grossProfit": "168940000", "depreciation": "None", "totalRevenue": "365304000", "costOfRevenue": "196364000", "interestIncome": "670000", "incomeBeforeTax": "50848000", "interestExpense": "23793000", "operatingIncome": "74449000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6397000", "reportedCurrency": "USD", "netInterestIncome": "-23793000", "nonInterestIncome": "None", "operatingExpenses": "94491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "196364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11270000", "sellingGeneralAndAdministrative": "81379000", "netIncomeFromContinuingOperations": "44451000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "366000", "currentDebt": "None", "investments": "None", "totalAssets": "414864000", "longTermDebt": "289461000", "shortTermDebt": "11659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "39700000", "reportedCurrency": "USD", "retainedEarnings": "-133356000", "totalLiabilities": "577652000", "otherCurrentAssets": "3547000", "totalCurrentAssets": "88627000", "currentLongTermDebt": "2993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "326237000", "currentAccountsPayable": "33629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352288000", "totalShareholderEquity": "-95504000", "capitalLeaseObligations": "59834000", "otherCurrentLiabilities": "-33629000", "totalCurrentLiabilities": "11659000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "565993000", "cashAndShortTermInvestments": "34390000", "commonStockSharesOutstanding": "38103000", "intangibleAssetsExcludingGoodwill": "39700000", "cashAndCashEquivalentsAtCarryingValue": "34390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44451000", "profitLoss": "None", "dividendPayout": "145786000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "91757000", "capitalExpenditures": "5671000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88250000", "cashflowFromInvestment": "-23543000", "stockBasedCompensation": "23375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145786000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81720000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11270000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 314505000, "cost_of_revenue": 172942000, "gross_profit": 141563000, "ebit": 54039000, "ebitda": 64994000, "pretax_income": 46700000, "tax_provision": -2413000, "net_income": 30426000, "net_income_to_common": 30426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57973000, "total_current_assets": 103894000, "total_assets": 397653000, "short_term_debt": 16597999, "long_term_debt": 82251000, "total_debt": 98848999, "total_liabilities": 358577000, "total_equity": 43889000, "shares_outstanding": 38301000, "goodwill_and_intangibles": 25076000 }, "cash_flow": { "operating_cash_flow": 71544000, "capital_expenditure": 979000, "free_cash_flow": 72523000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84717, "ticker_id": 6347, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54039000", "ebitda": "64994000", "netIncome": "30426000", "grossProfit": "141563000", "depreciation": "None", "totalRevenue": "314505000", "costOfRevenue": "172942000", "interestIncome": "932000", "incomeBeforeTax": "46700000", "interestExpense": "7339000", "operatingIncome": "61140000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2413000", "reportedCurrency": "USD", "netInterestIncome": "-7339000", "nonInterestIncome": "None", "operatingExpenses": "80423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10955000", "sellingGeneralAndAdministrative": "67069000", "netIncomeFromContinuingOperations": "49113000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "373000", "currentDebt": "None", "investments": "None", "totalAssets": "397653000", "longTermDebt": "82251000", "shortTermDebt": "16597999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "25076000", "reportedCurrency": "USD", "retainedEarnings": "-15401000", "totalLiabilities": "358577000", "otherCurrentAssets": "-100201000", "totalCurrentAssets": "103894000", "currentLongTermDebt": "10063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293759000", "currentAccountsPayable": "26584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "153384999", "totalShareholderEquity": "43889000", "capitalLeaseObligations": "61071000", "otherCurrentLiabilities": "-160142000", "totalCurrentLiabilities": "16597999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341979000", "cashAndShortTermInvestments": "57973000", "commonStockSharesOutstanding": "38301000", "intangibleAssetsExcludingGoodwill": "25076000", "cashAndCashEquivalentsAtCarryingValue": "57973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49113000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71544000", "capitalExpenditures": "979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45199000", "cashflowFromInvestment": "-12419000", "stockBasedCompensation": "27971000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10955000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 314505000, "cost_of_revenue": 172942000, "gross_profit": 141563000, "research_and_development": null, "selling_general_admin": 67069000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54039000, "depreciation_amortisation": 10955000, "ebitda": 64994000, "interest_expense": 7339000, "interest_income": null, "other_non_operating": null, "pretax_income": 46700000, "tax_provision": -2413000, "effective_tax_rate": null, "net_income": 30426000, "net_income_continuing_ops": 49113000, "net_income_to_common": 30426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57973000, "short_term_investments": null, "net_receivables": 45921000, "inventory": null, "other_current_assets": null, "total_current_assets": 103894000, "net_ppe": null, "goodwill": null, "intangible_assets": 25076000, "goodwill_and_intangibles": 25076000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 293759000, "total_assets": 397653000, "short_term_debt": 16597999, "accounts_payable": 26584000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16597999, "long_term_debt": 82251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 341979000, "total_liabilities": 358577000, "total_debt": 98848999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15401000, "total_equity": 43889000, "shares_outstanding": 38301000, "operating_cash_flow": 71544000, "stock_based_compensation": 27971000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12419000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45199000, "free_cash_flow": 72523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54039000", "ebitda": "64994000", "netIncome": "30426000", "grossProfit": "141563000", "depreciation": "None", "totalRevenue": "314505000", "costOfRevenue": "172942000", "interestIncome": "932000", "incomeBeforeTax": "46700000", "interestExpense": "7339000", "operatingIncome": "61140000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2413000", "reportedCurrency": "USD", "netInterestIncome": "-7339000", "nonInterestIncome": "None", "operatingExpenses": "80423000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172942000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10955000", "sellingGeneralAndAdministrative": "67069000", "netIncomeFromContinuingOperations": "49113000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "373000", "currentDebt": "None", "investments": "None", "totalAssets": "397653000", "longTermDebt": "82251000", "shortTermDebt": "16597999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "25076000", "reportedCurrency": "USD", "retainedEarnings": "-15401000", "totalLiabilities": "358577000", "otherCurrentAssets": "-100201000", "totalCurrentAssets": "103894000", "currentLongTermDebt": "10063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293759000", "currentAccountsPayable": "26584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "153384999", "totalShareholderEquity": "43889000", "capitalLeaseObligations": "61071000", "otherCurrentLiabilities": "-160142000", "totalCurrentLiabilities": "16597999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341979000", "cashAndShortTermInvestments": "57973000", "commonStockSharesOutstanding": "38301000", "intangibleAssetsExcludingGoodwill": "25076000", "cashAndCashEquivalentsAtCarryingValue": "57973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49113000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71544000", "capitalExpenditures": "979000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45199000", "cashflowFromInvestment": "-12419000", "stockBasedCompensation": "27971000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10955000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 261276000, "cost_of_revenue": 152604000, "gross_profit": 261276000, "ebit": 32956000, "ebitda": 42425000, "pretax_income": 26388000, "tax_provision": 2692000, "net_income": 14140000, "net_income_to_common": 14140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44047000, "total_current_assets": 75939000, "total_assets": 354892000, "short_term_debt": 18272000, "long_term_debt": 67562000, "total_debt": 85834000, "total_liabilities": 338106000, "total_equity": 56552000, "shares_outstanding": 25203500, "goodwill_and_intangibles": 17266000 }, "cash_flow": { "operating_cash_flow": 50758000, "capital_expenditure": 12157000, "free_cash_flow": 62915000, "dividends_paid": 10939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84722, "ticker_id": 6347, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32956000", "ebitda": "42425000", "netIncome": "14140000", "grossProfit": "261276000", "depreciation": "None", "totalRevenue": "261276000", "costOfRevenue": "152604000", "interestIncome": "1443000", "incomeBeforeTax": "26388000", "interestExpense": "6568000", "operatingIncome": "26388000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2692000", "reportedCurrency": "USD", "netInterestIncome": "-6568000", "nonInterestIncome": "None", "operatingExpenses": "234888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9469000", "sellingGeneralAndAdministrative": "214715000", "netIncomeFromContinuingOperations": "23696000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "354892000", "longTermDebt": "67562000", "shortTermDebt": "18272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17266000", "reportedCurrency": "USD", "retainedEarnings": "-47056000", "totalLiabilities": "338106000", "otherCurrentAssets": "7889000", "totalCurrentAssets": "75939000", "currentLongTermDebt": "9375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278953000", "currentAccountsPayable": "16398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "143216000", "totalShareholderEquity": "56552000", "capitalLeaseObligations": "66279000", "otherCurrentLiabilities": "-149302000", "totalCurrentLiabilities": "18272000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "319834000", "cashAndShortTermInvestments": "44047000", "commonStockSharesOutstanding": "25203500", "intangibleAssetsExcludingGoodwill": "17266000", "cashAndCashEquivalentsAtCarryingValue": "44047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14140000", "profitLoss": "None", "dividendPayout": "10939000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50758000", "capitalExpenditures": "12157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17916000", "cashflowFromInvestment": "-19182000", "stockBasedCompensation": "23989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10939000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 261276000, "cost_of_revenue": 152604000, "gross_profit": 261276000, "research_and_development": 0.1, "selling_general_admin": 214715000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32956000, "depreciation_amortisation": 9469000, "ebitda": 42425000, "interest_expense": 6568000, "interest_income": null, "other_non_operating": null, "pretax_income": 26388000, "tax_provision": 2692000, "effective_tax_rate": null, "net_income": 14140000, "net_income_continuing_ops": 23696000, "net_income_to_common": 14140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44047000, "short_term_investments": null, "net_receivables": 31892000, "inventory": 1, "other_current_assets": null, "total_current_assets": 75939000, "net_ppe": null, "goodwill": null, "intangible_assets": 17266000, "goodwill_and_intangibles": 17266000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 278953000, "total_assets": 354892000, "short_term_debt": 18272000, "accounts_payable": 16398000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18272000, "long_term_debt": 67562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 319834000, "total_liabilities": 338106000, "total_debt": 85834000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -47056000, "total_equity": 56552000, "shares_outstanding": 25203500, "operating_cash_flow": 50758000, "stock_based_compensation": 23989000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19182000, "dividends_paid": 10939000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17916000, "free_cash_flow": 62915000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32956000", "ebitda": "42425000", "netIncome": "14140000", "grossProfit": "261276000", "depreciation": "None", "totalRevenue": "261276000", "costOfRevenue": "152604000", "interestIncome": "1443000", "incomeBeforeTax": "26388000", "interestExpense": "6568000", "operatingIncome": "26388000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2692000", "reportedCurrency": "USD", "netInterestIncome": "-6568000", "nonInterestIncome": "None", "operatingExpenses": "234888000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.10", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9469000", "sellingGeneralAndAdministrative": "214715000", "netIncomeFromContinuingOperations": "23696000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "354892000", "longTermDebt": "67562000", "shortTermDebt": "18272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17266000", "reportedCurrency": "USD", "retainedEarnings": "-47056000", "totalLiabilities": "338106000", "otherCurrentAssets": "7889000", "totalCurrentAssets": "75939000", "currentLongTermDebt": "9375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278953000", "currentAccountsPayable": "16398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "143216000", "totalShareholderEquity": "56552000", "capitalLeaseObligations": "66279000", "otherCurrentLiabilities": "-149302000", "totalCurrentLiabilities": "18272000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "319834000", "cashAndShortTermInvestments": "44047000", "commonStockSharesOutstanding": "25203500", "intangibleAssetsExcludingGoodwill": "17266000", "cashAndCashEquivalentsAtCarryingValue": "44047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14140000", "profitLoss": "None", "dividendPayout": "10939000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "50758000", "capitalExpenditures": "12157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17916000", "cashflowFromInvestment": "-19182000", "stockBasedCompensation": "23989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10939000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10939000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9469000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 209390000, "cost_of_revenue": 133293000, "gross_profit": 209390000, "ebit": 10128000, "ebitda": 17237000, "pretax_income": 5129000, "tax_provision": 2499000, "net_income": 565000, "net_income_to_common": 565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30387000, "total_current_assets": 73594000, "total_assets": 321353000, "short_term_debt": 13502000, "long_term_debt": 86711000, "total_debt": 100213000, "total_liabilities": 354977000, "total_equity": 10670000, "shares_outstanding": 21773000, "goodwill_and_intangibles": 4487000 }, "cash_flow": { "operating_cash_flow": 36033000, "capital_expenditure": 12614000, "free_cash_flow": 48647000, "dividends_paid": 5206000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84727, "ticker_id": 6347, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10128000", "ebitda": "17237000", "netIncome": "565000", "grossProfit": "209390000", "depreciation": "None", "totalRevenue": "209390000", "costOfRevenue": "133293000", "interestIncome": "1403000", "incomeBeforeTax": "5129000", "interestExpense": "4999000", "operatingIncome": "5129000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2499000", "reportedCurrency": "USD", "netInterestIncome": "-4999000", "nonInterestIncome": "None", "operatingExpenses": "204261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7109000", "sellingGeneralAndAdministrative": "186180000", "netIncomeFromContinuingOperations": "2630000" }, "balance": { "goodwill": "None", "inventory": "-10910000", "commonStock": "374000", "currentDebt": "None", "investments": "None", "totalAssets": "321353000", "longTermDebt": "86711000", "shortTermDebt": "13502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4487000", "reportedCurrency": "USD", "retainedEarnings": "-60570000", "totalLiabilities": "354977000", "otherCurrentAssets": "4334000", "totalCurrentAssets": "73594000", "currentLongTermDebt": "6875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "247759000", "currentAccountsPayable": "17602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79427000", "shortLongTermDebtTotal": "165160000", "totalShareholderEquity": "10670000", "capitalLeaseObligations": "71574000", "otherCurrentLiabilities": "-125662000", "totalCurrentLiabilities": "13502000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341475000", "cashAndShortTermInvestments": "30387000", "commonStockSharesOutstanding": "21773000", "intangibleAssetsExcludingGoodwill": "4487000", "cashAndCashEquivalentsAtCarryingValue": "30387000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2630000", "profitLoss": "None", "dividendPayout": "5206000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36033000", "capitalExpenditures": "12614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23554000", "cashflowFromInvestment": "-12571000", "stockBasedCompensation": "19642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5206000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7109000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209390000, "cost_of_revenue": 133293000, "gross_profit": 209390000, "research_and_development": 0.02, "selling_general_admin": 186180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10128000, "depreciation_amortisation": 7109000, "ebitda": 17237000, "interest_expense": 4999000, "interest_income": null, "other_non_operating": null, "pretax_income": 5129000, "tax_provision": 2499000, "effective_tax_rate": null, "net_income": 565000, "net_income_continuing_ops": 2630000, "net_income_to_common": 565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30387000, "short_term_investments": null, "net_receivables": 43207000, "inventory": -10910000, "other_current_assets": null, "total_current_assets": 73594000, "net_ppe": null, "goodwill": null, "intangible_assets": 4487000, "goodwill_and_intangibles": 4487000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 247759000, "total_assets": 321353000, "short_term_debt": 13502000, "accounts_payable": 17602000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13502000, "long_term_debt": 86711000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 341475000, "total_liabilities": 354977000, "total_debt": 100213000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60570000, "total_equity": 10670000, "shares_outstanding": 21773000, "operating_cash_flow": 36033000, "stock_based_compensation": 19642000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12614000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12571000, "dividends_paid": 5206000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23554000, "free_cash_flow": 48647000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10128000", "ebitda": "17237000", "netIncome": "565000", "grossProfit": "209390000", "depreciation": "None", "totalRevenue": "209390000", "costOfRevenue": "133293000", "interestIncome": "1403000", "incomeBeforeTax": "5129000", "interestExpense": "4999000", "operatingIncome": "5129000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2499000", "reportedCurrency": "USD", "netInterestIncome": "-4999000", "nonInterestIncome": "None", "operatingExpenses": "204261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.02", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7109000", "sellingGeneralAndAdministrative": "186180000", "netIncomeFromContinuingOperations": "2630000" }, "balance": { "goodwill": "None", "inventory": "-10910000", "commonStock": "374000", "currentDebt": "None", "investments": "None", "totalAssets": "321353000", "longTermDebt": "86711000", "shortTermDebt": "13502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4487000", "reportedCurrency": "USD", "retainedEarnings": "-60570000", "totalLiabilities": "354977000", "otherCurrentAssets": "4334000", "totalCurrentAssets": "73594000", "currentLongTermDebt": "6875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "247759000", "currentAccountsPayable": "17602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79427000", "shortLongTermDebtTotal": "165160000", "totalShareholderEquity": "10670000", "capitalLeaseObligations": "71574000", "otherCurrentLiabilities": "-125662000", "totalCurrentLiabilities": "13502000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341475000", "cashAndShortTermInvestments": "30387000", "commonStockSharesOutstanding": "21773000", "intangibleAssetsExcludingGoodwill": "4487000", "cashAndCashEquivalentsAtCarryingValue": "30387000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2630000", "profitLoss": "None", "dividendPayout": "5206000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "36033000", "capitalExpenditures": "12614000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23554000", "cashflowFromInvestment": "-12571000", "stockBasedCompensation": "19642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5206000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7109000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 151312000, "cost_of_revenue": 93038000, "gross_profit": 151312000, "ebit": 8858000, "ebitda": 13975000, "pretax_income": 6004000, "tax_provision": -2292000, "net_income": 5403000, "net_income_to_common": 5403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30479000, "total_current_assets": 74701000, "total_assets": 270291000, "short_term_debt": 9268000, "long_term_debt": 118361000, "total_debt": 127629000, "total_liabilities": 339479000, "total_equity": -14020000, "shares_outstanding": 20813000, "goodwill_and_intangibles": 2798000 }, "cash_flow": { "operating_cash_flow": 35444000, "capital_expenditure": 15407000, "free_cash_flow": 50851000, "dividends_paid": 60000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84732, "ticker_id": 6347, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8858000", "ebitda": "13975000", "netIncome": "5403000", "grossProfit": "151312000", "depreciation": "None", "totalRevenue": "151312000", "costOfRevenue": "93038000", "interestIncome": "1153000", "incomeBeforeTax": "6004000", "interestExpense": "2854000", "operatingIncome": "6004000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2292000", "reportedCurrency": "USD", "netInterestIncome": "-2854000", "nonInterestIncome": "None", "operatingExpenses": "145308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "185000", "costofGoodsAndServicesSold": "93038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5117000", "sellingGeneralAndAdministrative": "134767000", "netIncomeFromContinuingOperations": "8296000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "370000", "currentDebt": "None", "investments": "None", "totalAssets": "270291000", "longTermDebt": "118361000", "shortTermDebt": "9268000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2798000", "reportedCurrency": "USD", "retainedEarnings": "-60671000", "totalLiabilities": "339479000", "otherCurrentAssets": "-72748000", "totalCurrentAssets": "74701000", "currentLongTermDebt": "4375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195590000", "currentAccountsPayable": "14948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57589000", "shortLongTermDebtTotal": "174964000", "totalShareholderEquity": "-14020000", "capitalLeaseObligations": "52228000", "otherCurrentLiabilities": "-100959000", "totalCurrentLiabilities": "9268000", "otherNonCurrentLiabilities": "89889000", "totalNonCurrentLiabilities": "330211000", "cashAndShortTermInvestments": "30479000", "commonStockSharesOutstanding": "20813000", "intangibleAssetsExcludingGoodwill": "2798000", "cashAndCashEquivalentsAtCarryingValue": "30479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8296000", "profitLoss": "None", "dividendPayout": "60000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1885000", "operatingCashflow": "35444000", "capitalExpenditures": "15407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15826000", "cashflowFromInvestment": "-15375000", "stockBasedCompensation": "7292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4243000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "44619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5117000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 151312000, "cost_of_revenue": 93038000, "gross_profit": 151312000, "research_and_development": 0.04, "selling_general_admin": 134767000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8858000, "depreciation_amortisation": 5117000, "ebitda": 13975000, "interest_expense": 2854000, "interest_income": null, "other_non_operating": null, "pretax_income": 6004000, "tax_provision": -2292000, "effective_tax_rate": null, "net_income": 5403000, "net_income_continuing_ops": 8296000, "net_income_to_common": 5403000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30479000, "short_term_investments": null, "net_receivables": 44222000, "inventory": 1, "other_current_assets": null, "total_current_assets": 74701000, "net_ppe": null, "goodwill": null, "intangible_assets": 2798000, "goodwill_and_intangibles": 2798000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 195590000, "total_assets": 270291000, "short_term_debt": 9268000, "accounts_payable": 14948000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9268000, "long_term_debt": 118361000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 330211000, "total_liabilities": 339479000, "total_debt": 127629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60671000, "total_equity": -14020000, "shares_outstanding": 20813000, "operating_cash_flow": 35444000, "stock_based_compensation": 7292000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15407000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15375000, "dividends_paid": 60000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15826000, "free_cash_flow": 50851000, "net_change_in_cash": 4243000 }, "raw_data": { "income": { "ebit": "8858000", "ebitda": "13975000", "netIncome": "5403000", "grossProfit": "151312000", "depreciation": "None", "totalRevenue": "151312000", "costOfRevenue": "93038000", "interestIncome": "1153000", "incomeBeforeTax": "6004000", "interestExpense": "2854000", "operatingIncome": "6004000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2292000", "reportedCurrency": "USD", "netInterestIncome": "-2854000", "nonInterestIncome": "None", "operatingExpenses": "145308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.04", "otherNonOperatingIncome": "185000", "costofGoodsAndServicesSold": "93038000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5117000", "sellingGeneralAndAdministrative": "134767000", "netIncomeFromContinuingOperations": "8296000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "370000", "currentDebt": "None", "investments": "None", "totalAssets": "270291000", "longTermDebt": "118361000", "shortTermDebt": "9268000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2798000", "reportedCurrency": "USD", "retainedEarnings": "-60671000", "totalLiabilities": "339479000", "otherCurrentAssets": "-72748000", "totalCurrentAssets": "74701000", "currentLongTermDebt": "4375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195590000", "currentAccountsPayable": "14948000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57589000", "shortLongTermDebtTotal": "174964000", "totalShareholderEquity": "-14020000", "capitalLeaseObligations": "52228000", "otherCurrentLiabilities": "-100959000", "totalCurrentLiabilities": "9268000", "otherNonCurrentLiabilities": "89889000", "totalNonCurrentLiabilities": "330211000", "cashAndShortTermInvestments": "30479000", "commonStockSharesOutstanding": "20813000", "intangibleAssetsExcludingGoodwill": "2798000", "cashAndCashEquivalentsAtCarryingValue": "30479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8296000", "profitLoss": "None", "dividendPayout": "60000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1885000", "operatingCashflow": "35444000", "capitalExpenditures": "15407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15826000", "cashflowFromInvestment": "-15375000", "stockBasedCompensation": "7292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4243000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "44619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5117000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 117014000, "cost_of_revenue": 66819000, "gross_profit": 117014000, "ebit": 20030000, "ebitda": 23600000, "pretax_income": 17720000, "tax_provision": -1035000, "net_income": 9287000, "net_income_to_common": 9287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26236000, "total_current_assets": 65119000, "total_assets": 185837000, "short_term_debt": 6703000, "long_term_debt": 79408000, "total_debt": 86111000, "total_liabilities": 224241000, "total_equity": -4876000, "shares_outstanding": 18383000, "goodwill_and_intangibles": 549000 }, "cash_flow": { "operating_cash_flow": 24643000, "capital_expenditure": 10368000, "free_cash_flow": 35011000, "dividends_paid": 44697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84737, "ticker_id": 6347, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20030000", "ebitda": "23600000", "netIncome": "9287000", "grossProfit": "117014000", "depreciation": "None", "totalRevenue": "117014000", "costOfRevenue": "66819000", "interestIncome": "813000", "incomeBeforeTax": "17720000", "interestExpense": "2310000", "operatingIncome": "17720000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1035000", "reportedCurrency": "USD", "netInterestIncome": "-2310000", "nonInterestIncome": "None", "operatingExpenses": "99294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "90000", "costofGoodsAndServicesSold": "66819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3570000", "sellingGeneralAndAdministrative": "92351000", "netIncomeFromContinuingOperations": "18755000" }, "balance": { "goodwill": "None", "inventory": "65119000", "commonStock": "367000", "currentDebt": "None", "investments": "None", "totalAssets": "185837000", "longTermDebt": "79408000", "shortTermDebt": "6703000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "549000", "reportedCurrency": "USD", "retainedEarnings": "-34614000", "totalLiabilities": "224241000", "otherCurrentAssets": "-63796000", "totalCurrentAssets": "65119000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120718000", "currentAccountsPayable": "9424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16650000", "shortLongTermDebtTotal": "119044000", "totalShareholderEquity": "-4876000", "capitalLeaseObligations": "36136000", "otherCurrentLiabilities": "-61572000", "totalCurrentLiabilities": "6703000", "otherNonCurrentLiabilities": "124473000", "totalNonCurrentLiabilities": "217538000", "cashAndShortTermInvestments": "26236000", "commonStockSharesOutstanding": "18383000", "intangibleAssetsExcludingGoodwill": "549000", "cashAndCashEquivalentsAtCarryingValue": "26236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18755000", "profitLoss": "None", "dividendPayout": "44697000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4299000", "operatingCashflow": "24643000", "capitalExpenditures": "10368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3334000", "cashflowFromInvestment": "-10333000", "stockBasedCompensation": "4745000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10976000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "64821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117014000, "cost_of_revenue": 66819000, "gross_profit": 117014000, "research_and_development": 0.15, "selling_general_admin": 92351000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20030000, "depreciation_amortisation": 3570000, "ebitda": 23600000, "interest_expense": 2310000, "interest_income": null, "other_non_operating": null, "pretax_income": 17720000, "tax_provision": -1035000, "effective_tax_rate": null, "net_income": 9287000, "net_income_continuing_ops": 18755000, "net_income_to_common": 9287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26236000, "short_term_investments": null, "net_receivables": 38883000, "inventory": 65119000, "other_current_assets": null, "total_current_assets": 65119000, "net_ppe": null, "goodwill": null, "intangible_assets": 549000, "goodwill_and_intangibles": 549000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 120718000, "total_assets": 185837000, "short_term_debt": 6703000, "accounts_payable": 9424000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6703000, "long_term_debt": 79408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 217538000, "total_liabilities": 224241000, "total_debt": 86111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34614000, "total_equity": -4876000, "shares_outstanding": 18383000, "operating_cash_flow": 24643000, "stock_based_compensation": 4745000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10333000, "dividends_paid": 44697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3334000, "free_cash_flow": 35011000, "net_change_in_cash": 10976000 }, "raw_data": { "income": { "ebit": "20030000", "ebitda": "23600000", "netIncome": "9287000", "grossProfit": "117014000", "depreciation": "None", "totalRevenue": "117014000", "costOfRevenue": "66819000", "interestIncome": "813000", "incomeBeforeTax": "17720000", "interestExpense": "2310000", "operatingIncome": "17720000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1035000", "reportedCurrency": "USD", "netInterestIncome": "-2310000", "nonInterestIncome": "None", "operatingExpenses": "99294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "90000", "costofGoodsAndServicesSold": "66819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3570000", "sellingGeneralAndAdministrative": "92351000", "netIncomeFromContinuingOperations": "18755000" }, "balance": { "goodwill": "None", "inventory": "65119000", "commonStock": "367000", "currentDebt": "None", "investments": "None", "totalAssets": "185837000", "longTermDebt": "79408000", "shortTermDebt": "6703000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "549000", "reportedCurrency": "USD", "retainedEarnings": "-34614000", "totalLiabilities": "224241000", "otherCurrentAssets": "-63796000", "totalCurrentAssets": "65119000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "38883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "120718000", "currentAccountsPayable": "9424000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16650000", "shortLongTermDebtTotal": "119044000", "totalShareholderEquity": "-4876000", "capitalLeaseObligations": "36136000", "otherCurrentLiabilities": "-61572000", "totalCurrentLiabilities": "6703000", "otherNonCurrentLiabilities": "124473000", "totalNonCurrentLiabilities": "217538000", "cashAndShortTermInvestments": "26236000", "commonStockSharesOutstanding": "18383000", "intangibleAssetsExcludingGoodwill": "549000", "cashAndCashEquivalentsAtCarryingValue": "26236000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18755000", "profitLoss": "None", "dividendPayout": "44697000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4299000", "operatingCashflow": "24643000", "capitalExpenditures": "10368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3334000", "cashflowFromInvestment": "-10333000", "stockBasedCompensation": "4745000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10976000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "64821000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3570000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 77486000, "cost_of_revenue": 41715000, "gross_profit": 77486000, "ebit": 14073000, "ebitda": 16218000, "pretax_income": 11686000, "tax_provision": 1304000, "net_income": 3567000, "net_income_to_common": 3567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14337000, "total_current_assets": 34837000, "total_assets": 64628000, "short_term_debt": 4000000, "long_term_debt": 42161000, "total_debt": 46161000, "total_liabilities": 95635000, "total_equity": -31007000, "shares_outstanding": 16100000, "goodwill_and_intangibles": 445000 }, "cash_flow": { "operating_cash_flow": 21241000, "capital_expenditure": 4097000, "free_cash_flow": 25338000, "dividends_paid": 18739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84742, "ticker_id": 6347, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14073000", "ebitda": "16218000", "netIncome": "3567000", "grossProfit": "77486000", "depreciation": "None", "totalRevenue": "77486000", "costOfRevenue": "41715000", "interestIncome": "617000", "incomeBeforeTax": "11686000", "interestExpense": "2387000", "operatingIncome": "11686000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1304000", "reportedCurrency": "USD", "netInterestIncome": "-2387000", "nonInterestIncome": "None", "operatingExpenses": "65800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2145000", "sellingGeneralAndAdministrative": "60757000", "netIncomeFromContinuingOperations": "10382000" }, "balance": { "goodwill": "None", "inventory": "35760000", "commonStock": "362000", "currentDebt": "None", "investments": "None", "totalAssets": "64628000", "longTermDebt": "42161000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "445000", "reportedCurrency": "USD", "retainedEarnings": "-23811000", "totalLiabilities": "95635000", "otherCurrentAssets": "-35760000", "totalCurrentAssets": "34837000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9987000", "currentAccountsPayable": "5956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9542000", "shortLongTermDebtTotal": "59520000", "totalShareholderEquity": "-31007000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-12727000", "totalCurrentLiabilities": "12727000", "otherNonCurrentLiabilities": "6681000", "totalNonCurrentLiabilities": "62185000", "cashAndShortTermInvestments": "14337000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "445000", "cashAndCashEquivalentsAtCarryingValue": "14337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10382000", "profitLoss": "None", "dividendPayout": "18739000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1223000", "operatingCashflow": "21241000", "capitalExpenditures": "4097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20914000", "cashflowFromInvestment": "-4078000", "stockBasedCompensation": "1526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3751000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77486000, "cost_of_revenue": 41715000, "gross_profit": 77486000, "research_and_development": 0.15, "selling_general_admin": 60757000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14073000, "depreciation_amortisation": 2145000, "ebitda": 16218000, "interest_expense": 2387000, "interest_income": null, "other_non_operating": null, "pretax_income": 11686000, "tax_provision": 1304000, "effective_tax_rate": null, "net_income": 3567000, "net_income_continuing_ops": 10382000, "net_income_to_common": 3567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14337000, "short_term_investments": null, "net_receivables": 20500000, "inventory": 35760000, "other_current_assets": null, "total_current_assets": 34837000, "net_ppe": null, "goodwill": null, "intangible_assets": 445000, "goodwill_and_intangibles": 445000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9987000, "total_assets": 64628000, "short_term_debt": 4000000, "accounts_payable": 5956000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12727000, "long_term_debt": 42161000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 62185000, "total_liabilities": 95635000, "total_debt": 46161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23811000, "total_equity": -31007000, "shares_outstanding": 16100000, "operating_cash_flow": 21241000, "stock_based_compensation": 1526000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4097000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4078000, "dividends_paid": 18739000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20914000, "free_cash_flow": 25338000, "net_change_in_cash": -3751000 }, "raw_data": { "income": { "ebit": "14073000", "ebitda": "16218000", "netIncome": "3567000", "grossProfit": "77486000", "depreciation": "None", "totalRevenue": "77486000", "costOfRevenue": "41715000", "interestIncome": "617000", "incomeBeforeTax": "11686000", "interestExpense": "2387000", "operatingIncome": "11686000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1304000", "reportedCurrency": "USD", "netInterestIncome": "-2387000", "nonInterestIncome": "None", "operatingExpenses": "65800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.15", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2145000", "sellingGeneralAndAdministrative": "60757000", "netIncomeFromContinuingOperations": "10382000" }, "balance": { "goodwill": "None", "inventory": "35760000", "commonStock": "362000", "currentDebt": "None", "investments": "None", "totalAssets": "64628000", "longTermDebt": "42161000", "shortTermDebt": "4000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "445000", "reportedCurrency": "USD", "retainedEarnings": "-23811000", "totalLiabilities": "95635000", "otherCurrentAssets": "-35760000", "totalCurrentAssets": "34837000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9987000", "currentAccountsPayable": "5956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9542000", "shortLongTermDebtTotal": "59520000", "totalShareholderEquity": "-31007000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-12727000", "totalCurrentLiabilities": "12727000", "otherNonCurrentLiabilities": "6681000", "totalNonCurrentLiabilities": "62185000", "cashAndShortTermInvestments": "14337000", "commonStockSharesOutstanding": "16100000", "intangibleAssetsExcludingGoodwill": "445000", "cashAndCashEquivalentsAtCarryingValue": "14337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10382000", "profitLoss": "None", "dividendPayout": "18739000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1223000", "operatingCashflow": "21241000", "capitalExpenditures": "4097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20914000", "cashflowFromInvestment": "-4078000", "stockBasedCompensation": "1526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18739000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3751000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2145000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 60148000, "cost_of_revenue": 58256000, "gross_profit": 60148000, "ebit": -13952000, "ebitda": -11430000, "pretax_income": -18218000, "tax_provision": 449000, "net_income": -8903000, "net_income_to_common": -8903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18635000, "total_current_assets": 22839000, "total_assets": 34798000, "short_term_debt": 2500000, "long_term_debt": 45947000, "total_debt": 48447000, "total_liabilities": 60001000, "total_equity": -25203000, "shares_outstanding": 13554000, "goodwill_and_intangibles": 248000 }, "cash_flow": { "operating_cash_flow": 10275000, "capital_expenditure": 2244000, "free_cash_flow": 12519000, "dividends_paid": 80059000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84747, "ticker_id": 6347, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13952000", "ebitda": "-11430000", "netIncome": "-8903000", "grossProfit": "60148000", "depreciation": "None", "totalRevenue": "60148000", "costOfRevenue": "58256000", "interestIncome": "422000", "incomeBeforeTax": "-18218000", "interestExpense": "4266000", "operatingIncome": "-18218000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "449000", "reportedCurrency": "USD", "netInterestIncome": "-4266000", "nonInterestIncome": "None", "operatingExpenses": "78366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-22000", "costofGoodsAndServicesSold": "58256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2522000", "sellingGeneralAndAdministrative": "71316000", "netIncomeFromContinuingOperations": "-18667000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "362000", "currentDebt": "None", "investments": "None", "totalAssets": "34798000", "longTermDebt": "45947000", "shortTermDebt": "2500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "248000", "reportedCurrency": "USD", "retainedEarnings": "-6578000", "totalLiabilities": "60001000", "otherCurrentAssets": "-563000", "totalCurrentAssets": "22839000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11959000", "currentAccountsPayable": "4354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7575000", "shortLongTermDebtTotal": "50141000", "totalShareholderEquity": "-25203000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-102822000", "totalCurrentLiabilities": "-95438000", "otherNonCurrentLiabilities": "1694000", "totalNonCurrentLiabilities": "47641000", "cashAndShortTermInvestments": "18635000", "commonStockSharesOutstanding": "13554000", "intangibleAssetsExcludingGoodwill": "248000", "cashAndCashEquivalentsAtCarryingValue": "18635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18667000", "profitLoss": "None", "dividendPayout": "80059000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-153000", "operatingCashflow": "10275000", "capitalExpenditures": "2244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5592000", "cashflowFromInvestment": "-2180000", "stockBasedCompensation": "26960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80059000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13687000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2522000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60148000, "cost_of_revenue": 58256000, "gross_profit": 60148000, "research_and_development": 0, "selling_general_admin": 71316000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13952000, "depreciation_amortisation": 2522000, "ebitda": -11430000, "interest_expense": 4266000, "interest_income": null, "other_non_operating": null, "pretax_income": -18218000, "tax_provision": 449000, "effective_tax_rate": null, "net_income": -8903000, "net_income_continuing_ops": -18667000, "net_income_to_common": -8903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18635000, "short_term_investments": null, "net_receivables": 4767000, "inventory": 1, "other_current_assets": null, "total_current_assets": 22839000, "net_ppe": null, "goodwill": null, "intangible_assets": 248000, "goodwill_and_intangibles": 248000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11959000, "total_assets": 34798000, "short_term_debt": 2500000, "accounts_payable": 4354000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": -95438000, "long_term_debt": 45947000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 47641000, "total_liabilities": 60001000, "total_debt": 48447000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6578000, "total_equity": -25203000, "shares_outstanding": 13554000, "operating_cash_flow": 10275000, "stock_based_compensation": 26960000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2180000, "dividends_paid": 80059000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5592000, "free_cash_flow": 12519000, "net_change_in_cash": 13687000 }, "raw_data": { "income": { "ebit": "-13952000", "ebitda": "-11430000", "netIncome": "-8903000", "grossProfit": "60148000", "depreciation": "None", "totalRevenue": "60148000", "costOfRevenue": "58256000", "interestIncome": "422000", "incomeBeforeTax": "-18218000", "interestExpense": "4266000", "operatingIncome": "-18218000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "449000", "reportedCurrency": "USD", "netInterestIncome": "-4266000", "nonInterestIncome": "None", "operatingExpenses": "78366000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-22000", "costofGoodsAndServicesSold": "58256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2522000", "sellingGeneralAndAdministrative": "71316000", "netIncomeFromContinuingOperations": "-18667000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "362000", "currentDebt": "None", "investments": "None", "totalAssets": "34798000", "longTermDebt": "45947000", "shortTermDebt": "2500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "248000", "reportedCurrency": "USD", "retainedEarnings": "-6578000", "totalLiabilities": "60001000", "otherCurrentAssets": "-563000", "totalCurrentAssets": "22839000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11959000", "currentAccountsPayable": "4354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7575000", "shortLongTermDebtTotal": "50141000", "totalShareholderEquity": "-25203000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-102822000", "totalCurrentLiabilities": "-95438000", "otherNonCurrentLiabilities": "1694000", "totalNonCurrentLiabilities": "47641000", "cashAndShortTermInvestments": "18635000", "commonStockSharesOutstanding": "13554000", "intangibleAssetsExcludingGoodwill": "248000", "cashAndCashEquivalentsAtCarryingValue": "18635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18667000", "profitLoss": "None", "dividendPayout": "80059000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-153000", "operatingCashflow": "10275000", "capitalExpenditures": "2244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5592000", "cashflowFromInvestment": "-2180000", "stockBasedCompensation": "26960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80059000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13687000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2522000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 93076000, "cost_of_revenue": 3212000, "gross_profit": 89864000, "ebit": 15262000, "ebitda": 18474000, "pretax_income": 9790000, "tax_provision": 1745000, "net_income": 4889000, "net_income_to_common": 4889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25652000, "total_current_assets": 73290000, "total_assets": 392813000, "short_term_debt": 12032000, "long_term_debt": 314917000, "total_debt": 326949000, "total_liabilities": 596998000, "total_equity": -121272000, "shares_outstanding": 36640000, "goodwill_and_intangibles": 44061000 }, "cash_flow": { "operating_cash_flow": 22868000, "capital_expenditure": 1633000, "free_cash_flow": 24501000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84710, "ticker_id": 6347, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15262000", "ebitda": "18474000", "netIncome": "4889000", "grossProfit": "89864000", "depreciation": "None", "totalRevenue": "93076000", "costOfRevenue": "3212000", "interestIncome": "117000", "incomeBeforeTax": "9790000", "interestExpense": "5472000", "operatingIncome": "14995000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1745000", "reportedCurrency": "USD", "netInterestIncome": "-5472000", "nonInterestIncome": "None", "operatingExpenses": "74869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3212000", "sellingGeneralAndAdministrative": "23969000", "netIncomeFromContinuingOperations": "8045000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "356000", "currentDebt": "None", "investments": "None", "totalAssets": "392813000", "longTermDebt": "314917000", "shortTermDebt": "12032000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "44061000", "reportedCurrency": "USD", "retainedEarnings": "-128467000", "totalLiabilities": "596998000", "otherCurrentAssets": "15477000", "totalCurrentAssets": "73290000", "currentLongTermDebt": "2993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319523000", "currentAccountsPayable": "34438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375733000", "totalShareholderEquity": "-121272000", "capitalLeaseObligations": "57823000", "otherCurrentLiabilities": "-34438000", "totalCurrentLiabilities": "12032000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "584966000", "cashAndShortTermInvestments": "25652000", "commonStockSharesOutstanding": "36640000", "intangibleAssetsExcludingGoodwill": "44061000", "cashAndCashEquivalentsAtCarryingValue": "25652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8045000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22868000", "capitalExpenditures": "1633000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24578000", "cashflowFromInvestment": "-7139000", "stockBasedCompensation": "6217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49833000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93076000, "cost_of_revenue": 3212000, "gross_profit": 89864000, "research_and_development": null, "selling_general_admin": 23969000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15262000, "depreciation_amortisation": 3212000, "ebitda": 18474000, "interest_expense": 5472000, "interest_income": null, "other_non_operating": null, "pretax_income": 9790000, "tax_provision": 1745000, "effective_tax_rate": null, "net_income": 4889000, "net_income_continuing_ops": 8045000, "net_income_to_common": 4889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25652000, "short_term_investments": null, "net_receivables": 32161000, "inventory": null, "other_current_assets": null, "total_current_assets": 73290000, "net_ppe": null, "goodwill": null, "intangible_assets": 44061000, "goodwill_and_intangibles": 44061000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 319523000, "total_assets": 392813000, "short_term_debt": 12032000, "accounts_payable": 34438000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 12032000, "long_term_debt": 314917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 584966000, "total_liabilities": 596998000, "total_debt": 326949000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -128467000, "total_equity": -121272000, "shares_outstanding": 36640000, "operating_cash_flow": 22868000, "stock_based_compensation": 6217000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1633000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7139000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24578000, "free_cash_flow": 24501000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15262000", "ebitda": "18474000", "netIncome": "4889000", "grossProfit": "89864000", "depreciation": "None", "totalRevenue": "93076000", "costOfRevenue": "3212000", "interestIncome": "117000", "incomeBeforeTax": "9790000", "interestExpense": "5472000", "operatingIncome": "14995000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1745000", "reportedCurrency": "USD", "netInterestIncome": "-5472000", "nonInterestIncome": "None", "operatingExpenses": "74869000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3212000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3212000", "sellingGeneralAndAdministrative": "23969000", "netIncomeFromContinuingOperations": "8045000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "356000", "currentDebt": "None", "investments": "None", "totalAssets": "392813000", "longTermDebt": "314917000", "shortTermDebt": "12032000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "44061000", "reportedCurrency": "USD", "retainedEarnings": "-128467000", "totalLiabilities": "596998000", "otherCurrentAssets": "15477000", "totalCurrentAssets": "73290000", "currentLongTermDebt": "2993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32161000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319523000", "currentAccountsPayable": "34438000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "375733000", "totalShareholderEquity": "-121272000", "capitalLeaseObligations": "57823000", "otherCurrentLiabilities": "-34438000", "totalCurrentLiabilities": "12032000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "584966000", "cashAndShortTermInvestments": "25652000", "commonStockSharesOutstanding": "36640000", "intangibleAssetsExcludingGoodwill": "44061000", "cashAndCashEquivalentsAtCarryingValue": "25652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8045000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22868000", "capitalExpenditures": "1633000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24578000", "cashflowFromInvestment": "-7139000", "stockBasedCompensation": "6217000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49833000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3212000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 105258000, "cost_of_revenue": 48917000, "gross_profit": 56341000, "ebit": 30316000, "ebitda": 33311000, "pretax_income": 24623000, "tax_provision": 3791000, "net_income": 12431000, "net_income_to_common": 12431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34390000, "total_current_assets": 88627000, "total_assets": 414864000, "short_term_debt": 11659000, "long_term_debt": 289461000, "total_debt": 301120000, "total_liabilities": 577652000, "total_equity": -95504000, "shares_outstanding": 37323000, "goodwill_and_intangibles": 39700000 }, "cash_flow": { "operating_cash_flow": 23152000, "capital_expenditure": 106000, "free_cash_flow": 23258000, "dividends_paid": 4213000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84711, "ticker_id": 6347, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30316000", "ebitda": "33311000", "netIncome": "12431000", "grossProfit": "56341000", "depreciation": "None", "totalRevenue": "105258000", "costOfRevenue": "48917000", "interestIncome": "140000", "incomeBeforeTax": "24623000", "interestExpense": "5693000", "operatingIncome": "30898000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3791000", "reportedCurrency": "USD", "netInterestIncome": "-5693000", "nonInterestIncome": "None", "operatingExpenses": "25443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2995000", "sellingGeneralAndAdministrative": "28324000", "netIncomeFromContinuingOperations": "20832000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "366000", "currentDebt": "None", "investments": "None", "totalAssets": "414864000", "longTermDebt": "289461000", "shortTermDebt": "11659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "39700000", "reportedCurrency": "USD", "retainedEarnings": "-133356000", "totalLiabilities": "577652000", "otherCurrentAssets": "3547000", "totalCurrentAssets": "88627000", "currentLongTermDebt": "2993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "326237000", "currentAccountsPayable": "33629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352288000", "totalShareholderEquity": "-95504000", "capitalLeaseObligations": "59834000", "otherCurrentLiabilities": "-33629000", "totalCurrentLiabilities": "11659000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "565993000", "cashAndShortTermInvestments": "34390000", "commonStockSharesOutstanding": "37323000", "intangibleAssetsExcludingGoodwill": "39700000", "cashAndCashEquivalentsAtCarryingValue": "34390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20832000", "profitLoss": "None", "dividendPayout": "4213000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23152000", "capitalExpenditures": "106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31019000", "cashflowFromInvestment": "-8716000", "stockBasedCompensation": "5535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4213000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1941000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105258000, "cost_of_revenue": 48917000, "gross_profit": 56341000, "research_and_development": null, "selling_general_admin": 28324000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30316000, "depreciation_amortisation": 2995000, "ebitda": 33311000, "interest_expense": 5693000, "interest_income": null, "other_non_operating": null, "pretax_income": 24623000, "tax_provision": 3791000, "effective_tax_rate": null, "net_income": 12431000, "net_income_continuing_ops": 20832000, "net_income_to_common": 12431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34390000, "short_term_investments": null, "net_receivables": 50690000, "inventory": null, "other_current_assets": null, "total_current_assets": 88627000, "net_ppe": null, "goodwill": null, "intangible_assets": 39700000, "goodwill_and_intangibles": 39700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 326237000, "total_assets": 414864000, "short_term_debt": 11659000, "accounts_payable": 33629000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 11659000, "long_term_debt": 289461000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 565993000, "total_liabilities": 577652000, "total_debt": 301120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -133356000, "total_equity": -95504000, "shares_outstanding": 37323000, "operating_cash_flow": 23152000, "stock_based_compensation": 5535000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8716000, "dividends_paid": 4213000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31019000, "free_cash_flow": 23258000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30316000", "ebitda": "33311000", "netIncome": "12431000", "grossProfit": "56341000", "depreciation": "None", "totalRevenue": "105258000", "costOfRevenue": "48917000", "interestIncome": "140000", "incomeBeforeTax": "24623000", "interestExpense": "5693000", "operatingIncome": "30898000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3791000", "reportedCurrency": "USD", "netInterestIncome": "-5693000", "nonInterestIncome": "None", "operatingExpenses": "25443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2995000", "sellingGeneralAndAdministrative": "28324000", "netIncomeFromContinuingOperations": "20832000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "366000", "currentDebt": "None", "investments": "None", "totalAssets": "414864000", "longTermDebt": "289461000", "shortTermDebt": "11659000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "39700000", "reportedCurrency": "USD", "retainedEarnings": "-133356000", "totalLiabilities": "577652000", "otherCurrentAssets": "3547000", "totalCurrentAssets": "88627000", "currentLongTermDebt": "2993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50690000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "326237000", "currentAccountsPayable": "33629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352288000", "totalShareholderEquity": "-95504000", "capitalLeaseObligations": "59834000", "otherCurrentLiabilities": "-33629000", "totalCurrentLiabilities": "11659000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "565993000", "cashAndShortTermInvestments": "34390000", "commonStockSharesOutstanding": "37323000", "intangibleAssetsExcludingGoodwill": "39700000", "cashAndCashEquivalentsAtCarryingValue": "34390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20832000", "profitLoss": "None", "dividendPayout": "4213000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23152000", "capitalExpenditures": "106000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31019000", "cashflowFromInvestment": "-8716000", "stockBasedCompensation": "5535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4213000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23475000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1941000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 90435000, "cost_of_revenue": 48725000, "gross_profit": 41710000, "ebit": 21068000, "ebitda": 23891000, "pretax_income": 15094000, "tax_provision": 2404000, "net_income": 7908000, "net_income_to_common": 7908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54520000, "total_current_assets": 81885000, "total_assets": 403596000, "short_term_debt": 9652000, "long_term_debt": 290004000, "total_debt": 299656000, "total_liabilities": 574316000, "total_equity": -104978000, "shares_outstanding": 38014000, "goodwill_and_intangibles": 34373000 }, "cash_flow": { "operating_cash_flow": 24208000, "capital_expenditure": 477000, "free_cash_flow": 24685000, "dividends_paid": 202925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84713, "ticker_id": 6347, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21068000", "ebitda": "23891000", "netIncome": "7908000", "grossProfit": "41710000", "depreciation": "None", "totalRevenue": "90435000", "costOfRevenue": "48725000", "interestIncome": "162000", "incomeBeforeTax": "15094000", "interestExpense": "5974000", "operatingIncome": "21277000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2404000", "reportedCurrency": "USD", "netInterestIncome": "-5974000", "nonInterestIncome": "None", "operatingExpenses": "20433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2823000", "sellingGeneralAndAdministrative": "17109000", "netIncomeFromContinuingOperations": "12690000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "369000", "currentDebt": "None", "investments": "None", "totalAssets": "403596000", "longTermDebt": "290004000", "shortTermDebt": "9652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "34373000", "reportedCurrency": "USD", "retainedEarnings": "-145787000", "totalLiabilities": "574316000", "otherCurrentAssets": "14131000", "totalCurrentAssets": "81885000", "currentLongTermDebt": "2993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "321711000", "currentAccountsPayable": "27978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350648000", "totalShareholderEquity": "-104978000", "capitalLeaseObligations": "57651000", "otherCurrentLiabilities": "41489000", "totalCurrentLiabilities": "9652000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "564664000", "cashAndShortTermInvestments": "54520000", "commonStockSharesOutstanding": "38014000", "intangibleAssetsExcludingGoodwill": "34373000", "cashAndCashEquivalentsAtCarryingValue": "54520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12690000", "profitLoss": "None", "dividendPayout": "202925000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24208000", "capitalExpenditures": "477000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58851000", "cashflowFromInvestment": "-6459000", "stockBasedCompensation": "5587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57716000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90435000, "cost_of_revenue": 48725000, "gross_profit": 41710000, "research_and_development": null, "selling_general_admin": 17109000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21068000, "depreciation_amortisation": 2823000, "ebitda": 23891000, "interest_expense": 5974000, "interest_income": null, "other_non_operating": null, "pretax_income": 15094000, "tax_provision": 2404000, "effective_tax_rate": null, "net_income": 7908000, "net_income_continuing_ops": 12690000, "net_income_to_common": 7908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54520000, "short_term_investments": null, "net_receivables": 27365000, "inventory": null, "other_current_assets": null, "total_current_assets": 81885000, "net_ppe": null, "goodwill": null, "intangible_assets": 34373000, "goodwill_and_intangibles": 34373000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 321711000, "total_assets": 403596000, "short_term_debt": 9652000, "accounts_payable": 27978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9652000, "long_term_debt": 290004000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 564664000, "total_liabilities": 574316000, "total_debt": 299656000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -145787000, "total_equity": -104978000, "shares_outstanding": 38014000, "operating_cash_flow": 24208000, "stock_based_compensation": 5587000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 477000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6459000, "dividends_paid": 202925000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58851000, "free_cash_flow": 24685000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21068000", "ebitda": "23891000", "netIncome": "7908000", "grossProfit": "41710000", "depreciation": "None", "totalRevenue": "90435000", "costOfRevenue": "48725000", "interestIncome": "162000", "incomeBeforeTax": "15094000", "interestExpense": "5974000", "operatingIncome": "21277000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2404000", "reportedCurrency": "USD", "netInterestIncome": "-5974000", "nonInterestIncome": "None", "operatingExpenses": "20433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2823000", "sellingGeneralAndAdministrative": "17109000", "netIncomeFromContinuingOperations": "12690000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "369000", "currentDebt": "None", "investments": "None", "totalAssets": "403596000", "longTermDebt": "290004000", "shortTermDebt": "9652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "34373000", "reportedCurrency": "USD", "retainedEarnings": "-145787000", "totalLiabilities": "574316000", "otherCurrentAssets": "14131000", "totalCurrentAssets": "81885000", "currentLongTermDebt": "2993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "27365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "321711000", "currentAccountsPayable": "27978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "350648000", "totalShareholderEquity": "-104978000", "capitalLeaseObligations": "57651000", "otherCurrentLiabilities": "41489000", "totalCurrentLiabilities": "9652000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "564664000", "cashAndShortTermInvestments": "54520000", "commonStockSharesOutstanding": "38014000", "intangibleAssetsExcludingGoodwill": "34373000", "cashAndCashEquivalentsAtCarryingValue": "54520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12690000", "profitLoss": "None", "dividendPayout": "202925000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24208000", "capitalExpenditures": "477000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58851000", "cashflowFromInvestment": "-6459000", "stockBasedCompensation": "5587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "202925000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57716000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3196000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 94027000, "cost_of_revenue": 50388000, "gross_profit": 94027000, "ebit": 16475000, "ebitda": 19641000, "pretax_income": 10172000, "tax_provision": 1889000, "net_income": 5150000, "net_income_to_common": 5150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95622000, "total_current_assets": 120624000, "total_assets": 436587000, "short_term_debt": 9357000, "long_term_debt": 289777000, "total_debt": 299134000, "total_liabilities": 567181000, "total_equity": -78589000, "shares_outstanding": 38553000, "goodwill_and_intangibles": 30329000 }, "cash_flow": { "operating_cash_flow": 28913000, "capital_expenditure": 1738000, "free_cash_flow": 30651000, "dividends_paid": 1886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84714, "ticker_id": 6347, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16475000", "ebitda": "19641000", "netIncome": "5150000", "grossProfit": "94027000", "depreciation": "None", "totalRevenue": "94027000", "costOfRevenue": "50388000", "interestIncome": "179000", "incomeBeforeTax": "10172000", "interestExpense": "6303000", "operatingIncome": "10172000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1889000", "reportedCurrency": "USD", "netInterestIncome": "-6303000", "nonInterestIncome": "None", "operatingExpenses": "83855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3166000", "sellingGeneralAndAdministrative": "75035000", "netIncomeFromContinuingOperations": "8283000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "376000", "currentDebt": "None", "investments": "None", "totalAssets": "436587000", "longTermDebt": "289777000", "shortTermDebt": "9357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "30329000", "reportedCurrency": "USD", "retainedEarnings": "-153695000", "totalLiabilities": "567181000", "otherCurrentAssets": "-117390000", "totalCurrentAssets": "120624000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315963000", "currentAccountsPayable": "26407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351059000", "totalShareholderEquity": "-78589000", "capitalLeaseObligations": "58282000", "otherCurrentLiabilities": "-171801000", "totalCurrentLiabilities": "9357000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "557824000", "cashAndShortTermInvestments": "95622000", "commonStockSharesOutstanding": "38553000", "intangibleAssetsExcludingGoodwill": "30329000", "cashAndCashEquivalentsAtCarryingValue": "95622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8283000", "profitLoss": "None", "dividendPayout": "1886000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28913000", "capitalExpenditures": "1738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-807000", "cashflowFromInvestment": "-5055000", "stockBasedCompensation": "6017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3166000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94027000, "cost_of_revenue": 50388000, "gross_profit": 94027000, "research_and_development": null, "selling_general_admin": 75035000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16475000, "depreciation_amortisation": 3166000, "ebitda": 19641000, "interest_expense": 6303000, "interest_income": null, "other_non_operating": null, "pretax_income": 10172000, "tax_provision": 1889000, "effective_tax_rate": null, "net_income": 5150000, "net_income_continuing_ops": 8283000, "net_income_to_common": 5150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95622000, "short_term_investments": null, "net_receivables": 25002000, "inventory": null, "other_current_assets": null, "total_current_assets": 120624000, "net_ppe": null, "goodwill": null, "intangible_assets": 30329000, "goodwill_and_intangibles": 30329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 315963000, "total_assets": 436587000, "short_term_debt": 9357000, "accounts_payable": 26407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9357000, "long_term_debt": 289777000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 557824000, "total_liabilities": 567181000, "total_debt": 299134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -153695000, "total_equity": -78589000, "shares_outstanding": 38553000, "operating_cash_flow": 28913000, "stock_based_compensation": 6017000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1738000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5055000, "dividends_paid": 1886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -807000, "free_cash_flow": 30651000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16475000", "ebitda": "19641000", "netIncome": "5150000", "grossProfit": "94027000", "depreciation": "None", "totalRevenue": "94027000", "costOfRevenue": "50388000", "interestIncome": "179000", "incomeBeforeTax": "10172000", "interestExpense": "6303000", "operatingIncome": "10172000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1889000", "reportedCurrency": "USD", "netInterestIncome": "-6303000", "nonInterestIncome": "None", "operatingExpenses": "83855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50388000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3166000", "sellingGeneralAndAdministrative": "75035000", "netIncomeFromContinuingOperations": "8283000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "376000", "currentDebt": "None", "investments": "None", "totalAssets": "436587000", "longTermDebt": "289777000", "shortTermDebt": "9357000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "30329000", "reportedCurrency": "USD", "retainedEarnings": "-153695000", "totalLiabilities": "567181000", "otherCurrentAssets": "-117390000", "totalCurrentAssets": "120624000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25002000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "315963000", "currentAccountsPayable": "26407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "351059000", "totalShareholderEquity": "-78589000", "capitalLeaseObligations": "58282000", "otherCurrentLiabilities": "-171801000", "totalCurrentLiabilities": "9357000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "557824000", "cashAndShortTermInvestments": "95622000", "commonStockSharesOutstanding": "38553000", "intangibleAssetsExcludingGoodwill": "30329000", "cashAndCashEquivalentsAtCarryingValue": "95622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8283000", "profitLoss": "None", "dividendPayout": "1886000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28913000", "capitalExpenditures": "1738000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-807000", "cashflowFromInvestment": "-5055000", "stockBasedCompensation": "6017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3166000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 75583000, "cost_of_revenue": 48334000, "gross_profit": 27249000, "ebit": 6782000, "ebitda": 9452000, "pretax_income": 959000, "tax_provision": -1687000, "net_income": 2342000, "net_income_to_common": 2342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72571000, "total_current_assets": 96488000, "total_assets": 412556000, "short_term_debt": 8901000, "long_term_debt": 290333000, "total_debt": 299234000, "total_liabilities": 558071000, "total_equity": -88544000, "shares_outstanding": 38301000, "goodwill_and_intangibles": 27094000 }, "cash_flow": { "operating_cash_flow": 15484000, "capital_expenditure": 3350000, "free_cash_flow": 18834000, "dividends_paid": 145787000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84715, "ticker_id": 6347, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6782000", "ebitda": "9452000", "netIncome": "2342000", "grossProfit": "27249000", "depreciation": "None", "totalRevenue": "75583000", "costOfRevenue": "48334000", "interestIncome": "189000", "incomeBeforeTax": "959000", "interestExpense": "5823000", "operatingIncome": "6614000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1687000", "reportedCurrency": "USD", "netInterestIncome": "-5823000", "nonInterestIncome": "None", "operatingExpenses": "20635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48334000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2670000", "sellingGeneralAndAdministrative": "17559000", "netIncomeFromContinuingOperations": "2646000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "376000", "currentDebt": "None", "investments": "None", "totalAssets": "412556000", "longTermDebt": "290333000", "shortTermDebt": "8901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "27094000", "reportedCurrency": "USD", "retainedEarnings": "-158845000", "totalLiabilities": "558071000", "otherCurrentAssets": "-94125000", "totalCurrentAssets": "96488000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316068000", "currentAccountsPayable": "22740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352350000", "totalShareholderEquity": "-88544000", "capitalLeaseObligations": "59017000", "otherCurrentLiabilities": "-164561000", "totalCurrentLiabilities": "8901000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "549170000", "cashAndShortTermInvestments": "72571000", "commonStockSharesOutstanding": "38301000", "intangibleAssetsExcludingGoodwill": "27094000", "cashAndCashEquivalentsAtCarryingValue": "72571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2646000", "profitLoss": "None", "dividendPayout": "145787000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15484000", "capitalExpenditures": "3350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2427000", "cashflowFromInvestment": "-3313000", "stockBasedCompensation": "6236000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145787000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75583000, "cost_of_revenue": 48334000, "gross_profit": 27249000, "research_and_development": null, "selling_general_admin": 17559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6782000, "depreciation_amortisation": 2670000, "ebitda": 9452000, "interest_expense": 5823000, "interest_income": null, "other_non_operating": null, "pretax_income": 959000, "tax_provision": -1687000, "effective_tax_rate": null, "net_income": 2342000, "net_income_continuing_ops": 2646000, "net_income_to_common": 2342000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72571000, "short_term_investments": null, "net_receivables": 23917000, "inventory": null, "other_current_assets": null, "total_current_assets": 96488000, "net_ppe": null, "goodwill": null, "intangible_assets": 27094000, "goodwill_and_intangibles": 27094000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 316068000, "total_assets": 412556000, "short_term_debt": 8901000, "accounts_payable": 22740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8901000, "long_term_debt": 290333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 549170000, "total_liabilities": 558071000, "total_debt": 299234000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -158845000, "total_equity": -88544000, "shares_outstanding": 38301000, "operating_cash_flow": 15484000, "stock_based_compensation": 6236000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3350000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3313000, "dividends_paid": 145787000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2427000, "free_cash_flow": 18834000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6782000", "ebitda": "9452000", "netIncome": "2342000", "grossProfit": "27249000", "depreciation": "None", "totalRevenue": "75583000", "costOfRevenue": "48334000", "interestIncome": "189000", "incomeBeforeTax": "959000", "interestExpense": "5823000", "operatingIncome": "6614000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1687000", "reportedCurrency": "USD", "netInterestIncome": "-5823000", "nonInterestIncome": "None", "operatingExpenses": "20635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48334000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2670000", "sellingGeneralAndAdministrative": "17559000", "netIncomeFromContinuingOperations": "2646000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "376000", "currentDebt": "None", "investments": "None", "totalAssets": "412556000", "longTermDebt": "290333000", "shortTermDebt": "8901000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "27094000", "reportedCurrency": "USD", "retainedEarnings": "-158845000", "totalLiabilities": "558071000", "otherCurrentAssets": "-94125000", "totalCurrentAssets": "96488000", "currentLongTermDebt": "3000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316068000", "currentAccountsPayable": "22740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352350000", "totalShareholderEquity": "-88544000", "capitalLeaseObligations": "59017000", "otherCurrentLiabilities": "-164561000", "totalCurrentLiabilities": "8901000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "549170000", "cashAndShortTermInvestments": "72571000", "commonStockSharesOutstanding": "38301000", "intangibleAssetsExcludingGoodwill": "27094000", "cashAndCashEquivalentsAtCarryingValue": "72571000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2646000", "profitLoss": "None", "dividendPayout": "145787000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15484000", "capitalExpenditures": "3350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2427000", "cashflowFromInvestment": "-3313000", "stockBasedCompensation": "6236000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "145787000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2967000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 93922000, "cost_of_revenue": 45044000, "gross_profit": 93922000, "ebit": 26491000, "ebitda": 29297000, "pretax_income": 24681000, "tax_provision": 859000, "net_income": 14855000, "net_income_to_common": 14855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57973000, "total_current_assets": 103894000, "total_assets": 397653000, "short_term_debt": 16597999, "long_term_debt": 82251000, "total_debt": 98848999, "total_liabilities": 358577000, "total_equity": 43889000, "shares_outstanding": 38301000, "goodwill_and_intangibles": 25076000 }, "cash_flow": { "operating_cash_flow": 12501000, "capital_expenditure": 3166000, "free_cash_flow": 15667000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84716, "ticker_id": 6347, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26491000", "ebitda": "29297000", "netIncome": "14855000", "grossProfit": "93922000", "depreciation": "None", "totalRevenue": "93922000", "costOfRevenue": "45044000", "interestIncome": "207000", "incomeBeforeTax": "24681000", "interestExpense": "1810000", "operatingIncome": "24681000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "859000", "reportedCurrency": "USD", "netInterestIncome": "-1810000", "nonInterestIncome": "None", "operatingExpenses": "69241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2806000", "sellingGeneralAndAdministrative": "62877000", "netIncomeFromContinuingOperations": "23822000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "373000", "currentDebt": "None", "investments": "None", "totalAssets": "397653000", "longTermDebt": "82251000", "shortTermDebt": "16597999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "25076000", "reportedCurrency": "USD", "retainedEarnings": "-15401000", "totalLiabilities": "358577000", "otherCurrentAssets": "-100201000", "totalCurrentAssets": "103894000", "currentLongTermDebt": "10063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293759000", "currentAccountsPayable": "26584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "153384999", "totalShareholderEquity": "43889000", "capitalLeaseObligations": "61071000", "otherCurrentLiabilities": "-160142000", "totalCurrentLiabilities": "16597999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341979000", "cashAndShortTermInvestments": "57973000", "commonStockSharesOutstanding": "38301000", "intangibleAssetsExcludingGoodwill": "25076000", "cashAndCashEquivalentsAtCarryingValue": "57973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23822000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12501000", "capitalExpenditures": "3166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1499000", "cashflowFromInvestment": "-3141000", "stockBasedCompensation": "6889000", "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": "2806000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93922000, "cost_of_revenue": 45044000, "gross_profit": 93922000, "research_and_development": null, "selling_general_admin": 62877000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26491000, "depreciation_amortisation": 2806000, "ebitda": 29297000, "interest_expense": 1810000, "interest_income": null, "other_non_operating": null, "pretax_income": 24681000, "tax_provision": 859000, "effective_tax_rate": null, "net_income": 14855000, "net_income_continuing_ops": 23822000, "net_income_to_common": 14855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57973000, "short_term_investments": null, "net_receivables": 45921000, "inventory": null, "other_current_assets": null, "total_current_assets": 103894000, "net_ppe": null, "goodwill": null, "intangible_assets": 25076000, "goodwill_and_intangibles": 25076000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 293759000, "total_assets": 397653000, "short_term_debt": 16597999, "accounts_payable": 26584000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16597999, "long_term_debt": 82251000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 341979000, "total_liabilities": 358577000, "total_debt": 98848999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15401000, "total_equity": 43889000, "shares_outstanding": 38301000, "operating_cash_flow": 12501000, "stock_based_compensation": 6889000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3166000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3141000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1499000, "free_cash_flow": 15667000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26491000", "ebitda": "29297000", "netIncome": "14855000", "grossProfit": "93922000", "depreciation": "None", "totalRevenue": "93922000", "costOfRevenue": "45044000", "interestIncome": "207000", "incomeBeforeTax": "24681000", "interestExpense": "1810000", "operatingIncome": "24681000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "859000", "reportedCurrency": "USD", "netInterestIncome": "-1810000", "nonInterestIncome": "None", "operatingExpenses": "69241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2806000", "sellingGeneralAndAdministrative": "62877000", "netIncomeFromContinuingOperations": "23822000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "373000", "currentDebt": "None", "investments": "None", "totalAssets": "397653000", "longTermDebt": "82251000", "shortTermDebt": "16597999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "25076000", "reportedCurrency": "USD", "retainedEarnings": "-15401000", "totalLiabilities": "358577000", "otherCurrentAssets": "-100201000", "totalCurrentAssets": "103894000", "currentLongTermDebt": "10063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45921000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "293759000", "currentAccountsPayable": "26584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "153384999", "totalShareholderEquity": "43889000", "capitalLeaseObligations": "61071000", "otherCurrentLiabilities": "-160142000", "totalCurrentLiabilities": "16597999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "341979000", "cashAndShortTermInvestments": "57973000", "commonStockSharesOutstanding": "38301000", "intangibleAssetsExcludingGoodwill": "25076000", "cashAndCashEquivalentsAtCarryingValue": "57973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23822000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12501000", "capitalExpenditures": "3166000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1499000", "cashflowFromInvestment": "-3141000", "stockBasedCompensation": "6889000", "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": "2806000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 78035000, "cost_of_revenue": 43217000, "gross_profit": 78035000, "ebit": 16982000, "ebitda": 19744000, "pretax_income": 14922000, "tax_provision": 2315000, "net_income": 7559000, "net_income_to_common": 7559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50112000, "total_current_assets": 74696000, "total_assets": 358063000, "short_term_debt": 19360000, "long_term_debt": 84639000, "total_debt": 103999000, "total_liabilities": 355818000, "total_equity": 58347000, "shares_outstanding": 37942000, "goodwill_and_intangibles": 23230000 }, "cash_flow": { "operating_cash_flow": 28101000, "capital_expenditure": 3363000, "free_cash_flow": 31464000, "dividends_paid": 2084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84718, "ticker_id": 6347, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16982000", "ebitda": "19744000", "netIncome": "7559000", "grossProfit": "78035000", "depreciation": "None", "totalRevenue": "78035000", "costOfRevenue": "43217000", "interestIncome": "231000", "incomeBeforeTax": "14922000", "interestExpense": "2060000", "operatingIncome": "14922000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2315000", "reportedCurrency": "USD", "netInterestIncome": "-2060000", "nonInterestIncome": "None", "operatingExpenses": "63113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2762000", "sellingGeneralAndAdministrative": "58418000", "netIncomeFromContinuingOperations": "12607000" }, "balance": { "goodwill": "None", "inventory": "-65166000", "commonStock": "371000", "currentDebt": "None", "investments": "None", "totalAssets": "358063000", "longTermDebt": "84639000", "shortTermDebt": "19360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "23230000", "reportedCurrency": "USD", "retainedEarnings": "-31029000", "totalLiabilities": "355818000", "otherCurrentAssets": "-72128000", "totalCurrentAssets": "74696000", "currentLongTermDebt": "10063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283367000", "currentAccountsPayable": "21827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154248000", "totalShareholderEquity": "58347000", "capitalLeaseObligations": "59546000", "otherCurrentLiabilities": "-160696000", "totalCurrentLiabilities": "19360000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "336458000", "cashAndShortTermInvestments": "50112000", "commonStockSharesOutstanding": "37942000", "intangibleAssetsExcludingGoodwill": "23230000", "cashAndCashEquivalentsAtCarryingValue": "50112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17284000", "profitLoss": "None", "dividendPayout": "2084000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28101000", "capitalExpenditures": "3363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-818000", "cashflowFromInvestment": "-3456000", "stockBasedCompensation": "7093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78035000, "cost_of_revenue": 43217000, "gross_profit": 78035000, "research_and_development": null, "selling_general_admin": 58418000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16982000, "depreciation_amortisation": 2762000, "ebitda": 19744000, "interest_expense": 2060000, "interest_income": null, "other_non_operating": null, "pretax_income": 14922000, "tax_provision": 2315000, "effective_tax_rate": null, "net_income": 7559000, "net_income_continuing_ops": 12607000, "net_income_to_common": 7559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50112000, "short_term_investments": null, "net_receivables": 24584000, "inventory": -65166000, "other_current_assets": null, "total_current_assets": 74696000, "net_ppe": null, "goodwill": null, "intangible_assets": 23230000, "goodwill_and_intangibles": 23230000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 283367000, "total_assets": 358063000, "short_term_debt": 19360000, "accounts_payable": 21827000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19360000, "long_term_debt": 84639000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336458000, "total_liabilities": 355818000, "total_debt": 103999000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31029000, "total_equity": 58347000, "shares_outstanding": 37942000, "operating_cash_flow": 28101000, "stock_based_compensation": 7093000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3456000, "dividends_paid": 2084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -818000, "free_cash_flow": 31464000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16982000", "ebitda": "19744000", "netIncome": "7559000", "grossProfit": "78035000", "depreciation": "None", "totalRevenue": "78035000", "costOfRevenue": "43217000", "interestIncome": "231000", "incomeBeforeTax": "14922000", "interestExpense": "2060000", "operatingIncome": "14922000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2315000", "reportedCurrency": "USD", "netInterestIncome": "-2060000", "nonInterestIncome": "None", "operatingExpenses": "63113000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "43217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2762000", "sellingGeneralAndAdministrative": "58418000", "netIncomeFromContinuingOperations": "12607000" }, "balance": { "goodwill": "None", "inventory": "-65166000", "commonStock": "371000", "currentDebt": "None", "investments": "None", "totalAssets": "358063000", "longTermDebt": "84639000", "shortTermDebt": "19360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "23230000", "reportedCurrency": "USD", "retainedEarnings": "-31029000", "totalLiabilities": "355818000", "otherCurrentAssets": "-72128000", "totalCurrentAssets": "74696000", "currentLongTermDebt": "10063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283367000", "currentAccountsPayable": "21827000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "154248000", "totalShareholderEquity": "58347000", "capitalLeaseObligations": "59546000", "otherCurrentLiabilities": "-160696000", "totalCurrentLiabilities": "19360000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "336458000", "cashAndShortTermInvestments": "50112000", "commonStockSharesOutstanding": "37942000", "intangibleAssetsExcludingGoodwill": "23230000", "cashAndCashEquivalentsAtCarryingValue": "50112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17284000", "profitLoss": "None", "dividendPayout": "2084000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28101000", "capitalExpenditures": "3363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-818000", "cashflowFromInvestment": "-3456000", "stockBasedCompensation": "7093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2885000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 78088000, "cost_of_revenue": 42551000, "gross_profit": 78088000, "ebit": 15838000, "ebitda": 18593000, "pretax_income": 13856000, "tax_provision": 2981000, "net_income": 6198000, "net_income_to_common": 6198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26285000, "total_current_assets": 52145000, "total_assets": 338207000, "short_term_debt": 19237000, "long_term_debt": 87028000, "total_debt": 106265000, "total_liabilities": 357940000, "total_equity": 39768000, "shares_outstanding": 38031000, "goodwill_and_intangibles": 21269000 }, "cash_flow": { "operating_cash_flow": 18875000, "capital_expenditure": 2877000, "free_cash_flow": 21752000, "dividends_paid": 2347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84719, "ticker_id": 6347, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15838000", "ebitda": "18593000", "netIncome": "6198000", "grossProfit": "78088000", "depreciation": "None", "totalRevenue": "78088000", "costOfRevenue": "42551000", "interestIncome": "244000", "incomeBeforeTax": "13856000", "interestExpense": "1982000", "operatingIncome": "13856000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2981000", "reportedCurrency": "USD", "netInterestIncome": "-1982000", "nonInterestIncome": "None", "operatingExpenses": "64232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2755000", "sellingGeneralAndAdministrative": "59406000", "netIncomeFromContinuingOperations": "10875000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "369000", "currentDebt": "None", "investments": "None", "totalAssets": "338207000", "longTermDebt": "87028000", "shortTermDebt": "19237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "21269000", "reportedCurrency": "USD", "retainedEarnings": "-38349000", "totalLiabilities": "357940000", "otherCurrentAssets": "6546000", "totalCurrentAssets": "52145000", "currentLongTermDebt": "10063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "286062000", "currentAccountsPayable": "18783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158879000", "totalShareholderEquity": "39768000", "capitalLeaseObligations": "61788000", "otherCurrentLiabilities": "-160159000", "totalCurrentLiabilities": "19237000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "338703000", "cashAndShortTermInvestments": "26285000", "commonStockSharesOutstanding": "38031000", "intangibleAssetsExcludingGoodwill": "21269000", "cashAndCashEquivalentsAtCarryingValue": "26285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10875000", "profitLoss": "None", "dividendPayout": "2347000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18875000", "capitalExpenditures": "2877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42767000", "cashflowFromInvestment": "-2940000", "stockBasedCompensation": "6632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78088000, "cost_of_revenue": 42551000, "gross_profit": 78088000, "research_and_development": null, "selling_general_admin": 59406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15838000, "depreciation_amortisation": 2755000, "ebitda": 18593000, "interest_expense": 1982000, "interest_income": null, "other_non_operating": null, "pretax_income": 13856000, "tax_provision": 2981000, "effective_tax_rate": null, "net_income": 6198000, "net_income_continuing_ops": 10875000, "net_income_to_common": 6198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26285000, "short_term_investments": null, "net_receivables": 25860000, "inventory": null, "other_current_assets": null, "total_current_assets": 52145000, "net_ppe": null, "goodwill": null, "intangible_assets": 21269000, "goodwill_and_intangibles": 21269000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 286062000, "total_assets": 338207000, "short_term_debt": 19237000, "accounts_payable": 18783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19237000, "long_term_debt": 87028000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338703000, "total_liabilities": 357940000, "total_debt": 106265000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38349000, "total_equity": 39768000, "shares_outstanding": 38031000, "operating_cash_flow": 18875000, "stock_based_compensation": 6632000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2877000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2940000, "dividends_paid": 2347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42767000, "free_cash_flow": 21752000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15838000", "ebitda": "18593000", "netIncome": "6198000", "grossProfit": "78088000", "depreciation": "None", "totalRevenue": "78088000", "costOfRevenue": "42551000", "interestIncome": "244000", "incomeBeforeTax": "13856000", "interestExpense": "1982000", "operatingIncome": "13856000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2981000", "reportedCurrency": "USD", "netInterestIncome": "-1982000", "nonInterestIncome": "None", "operatingExpenses": "64232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2755000", "sellingGeneralAndAdministrative": "59406000", "netIncomeFromContinuingOperations": "10875000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "369000", "currentDebt": "None", "investments": "None", "totalAssets": "338207000", "longTermDebt": "87028000", "shortTermDebt": "19237000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "21269000", "reportedCurrency": "USD", "retainedEarnings": "-38349000", "totalLiabilities": "357940000", "otherCurrentAssets": "6546000", "totalCurrentAssets": "52145000", "currentLongTermDebt": "10063000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "286062000", "currentAccountsPayable": "18783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158879000", "totalShareholderEquity": "39768000", "capitalLeaseObligations": "61788000", "otherCurrentLiabilities": "-160159000", "totalCurrentLiabilities": "19237000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "338703000", "cashAndShortTermInvestments": "26285000", "commonStockSharesOutstanding": "38031000", "intangibleAssetsExcludingGoodwill": "21269000", "cashAndCashEquivalentsAtCarryingValue": "26285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10875000", "profitLoss": "None", "dividendPayout": "2347000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18875000", "capitalExpenditures": "2877000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42767000", "cashflowFromInvestment": "-2940000", "stockBasedCompensation": "6632000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-63184000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2755000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 64460000, "cost_of_revenue": 42130000, "gross_profit": 64460000, "ebit": -5272000, "ebitda": -2640000, "pretax_income": -6759000, "tax_provision": -8568000, "net_income": 1814000, "net_income_to_common": 1814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53117000, "total_current_assets": 77224000, "total_assets": 366209000, "short_term_debt": 19194000, "long_term_debt": 65118000, "total_debt": 84312000, "total_liabilities": 337969000, "total_equity": 66731000, "shares_outstanding": 38839000, "goodwill_and_intangibles": 18783000 }, "cash_flow": { "operating_cash_flow": 12067000, "capital_expenditure": 2782000, "free_cash_flow": 14849000, "dividends_paid": 42000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84720, "ticker_id": 6347, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5272000", "ebitda": "-2640000", "netIncome": "1814000", "grossProfit": "64460000", "depreciation": "None", "totalRevenue": "64460000", "costOfRevenue": "42130000", "interestIncome": "250000", "incomeBeforeTax": "-6759000", "interestExpense": "1487000", "operatingIncome": "-6759000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-8568000", "reportedCurrency": "USD", "netInterestIncome": "-1487000", "nonInterestIncome": "None", "operatingExpenses": "71219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2632000", "sellingGeneralAndAdministrative": "59310000", "netIncomeFromContinuingOperations": "1809000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "366209000", "longTermDebt": "65118000", "shortTermDebt": "19194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "18783000", "reportedCurrency": "USD", "retainedEarnings": "-46077000", "totalLiabilities": "337969000", "otherCurrentAssets": "6296000", "totalCurrentAssets": "77224000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288985000", "currentAccountsPayable": "16680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "139545000", "totalShareholderEquity": "66731000", "capitalLeaseObligations": "64427000", "otherCurrentLiabilities": "-160012000", "totalCurrentLiabilities": "19194000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "318775000", "cashAndShortTermInvestments": "53117000", "commonStockSharesOutstanding": "38839000", "intangibleAssetsExcludingGoodwill": "18783000", "cashAndCashEquivalentsAtCarryingValue": "53117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1809000", "profitLoss": "None", "dividendPayout": "42000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12067000", "capitalExpenditures": "2782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000", "cashflowFromInvestment": "-2882000", "stockBasedCompensation": "7357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64460000, "cost_of_revenue": 42130000, "gross_profit": 64460000, "research_and_development": null, "selling_general_admin": 59310000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5272000, "depreciation_amortisation": 2632000, "ebitda": -2640000, "interest_expense": 1487000, "interest_income": null, "other_non_operating": null, "pretax_income": -6759000, "tax_provision": -8568000, "effective_tax_rate": null, "net_income": 1814000, "net_income_continuing_ops": 1809000, "net_income_to_common": 1814000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53117000, "short_term_investments": null, "net_receivables": 24107000, "inventory": 1, "other_current_assets": null, "total_current_assets": 77224000, "net_ppe": null, "goodwill": null, "intangible_assets": 18783000, "goodwill_and_intangibles": 18783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 288985000, "total_assets": 366209000, "short_term_debt": 19194000, "accounts_payable": 16680000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19194000, "long_term_debt": 65118000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318775000, "total_liabilities": 337969000, "total_debt": 84312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46077000, "total_equity": 66731000, "shares_outstanding": 38839000, "operating_cash_flow": 12067000, "stock_based_compensation": 7357000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2782000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2882000, "dividends_paid": 42000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -115000, "free_cash_flow": 14849000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5272000", "ebitda": "-2640000", "netIncome": "1814000", "grossProfit": "64460000", "depreciation": "None", "totalRevenue": "64460000", "costOfRevenue": "42130000", "interestIncome": "250000", "incomeBeforeTax": "-6759000", "interestExpense": "1487000", "operatingIncome": "-6759000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-8568000", "reportedCurrency": "USD", "netInterestIncome": "-1487000", "nonInterestIncome": "None", "operatingExpenses": "71219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2632000", "sellingGeneralAndAdministrative": "59310000", "netIncomeFromContinuingOperations": "1809000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "366209000", "longTermDebt": "65118000", "shortTermDebt": "19194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "18783000", "reportedCurrency": "USD", "retainedEarnings": "-46077000", "totalLiabilities": "337969000", "otherCurrentAssets": "6296000", "totalCurrentAssets": "77224000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288985000", "currentAccountsPayable": "16680000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "139545000", "totalShareholderEquity": "66731000", "capitalLeaseObligations": "64427000", "otherCurrentLiabilities": "-160012000", "totalCurrentLiabilities": "19194000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "318775000", "cashAndShortTermInvestments": "53117000", "commonStockSharesOutstanding": "38839000", "intangibleAssetsExcludingGoodwill": "18783000", "cashAndCashEquivalentsAtCarryingValue": "53117000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1809000", "profitLoss": "None", "dividendPayout": "42000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12067000", "capitalExpenditures": "2782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-115000", "cashflowFromInvestment": "-2882000", "stockBasedCompensation": "7357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2632000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 63014000, "cost_of_revenue": 38803000, "gross_profit": 63014000, "ebit": 6683000, "ebitda": 9166000, "pretax_income": 5172000, "tax_provision": -252000, "net_income": 3621000, "net_income_to_common": 3621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44047000, "total_current_assets": 75939000, "total_assets": 354892000, "short_term_debt": 18272000, "long_term_debt": 67562000, "total_debt": 85834000, "total_liabilities": 338106000, "total_equity": 27966000, "shares_outstanding": 25516000, "goodwill_and_intangibles": 17266000 }, "cash_flow": { "operating_cash_flow": 13531000, "capital_expenditure": 3557000, "free_cash_flow": 17088000, "dividends_paid": 2458000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84721, "ticker_id": 6347, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6683000", "ebitda": "9166000", "netIncome": "3621000", "grossProfit": "63014000", "depreciation": "None", "totalRevenue": "63014000", "costOfRevenue": "38803000", "interestIncome": "308000", "incomeBeforeTax": "5172000", "interestExpense": "1511000", "operatingIncome": "5172000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-252000", "reportedCurrency": "USD", "netInterestIncome": "-1511000", "nonInterestIncome": "None", "operatingExpenses": "57842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2483000", "sellingGeneralAndAdministrative": "52895000", "netIncomeFromContinuingOperations": "5424000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "354892000", "longTermDebt": "67562000", "shortTermDebt": "18272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17266000", "reportedCurrency": "USD", "retainedEarnings": "-45827000", "totalLiabilities": "338106000", "otherCurrentAssets": "-73848000", "totalCurrentAssets": "75939000", "currentLongTermDebt": "9375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278953000", "currentAccountsPayable": "18489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "143216000", "totalShareholderEquity": "27966000", "capitalLeaseObligations": "66279000", "otherCurrentLiabilities": "-149302000", "totalCurrentLiabilities": "18272000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "319834000", "cashAndShortTermInvestments": "44047000", "commonStockSharesOutstanding": "25516000", "intangibleAssetsExcludingGoodwill": "17266000", "cashAndCashEquivalentsAtCarryingValue": "44047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5424000", "profitLoss": "None", "dividendPayout": "2458000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4484000", "operatingCashflow": "13531000", "capitalExpenditures": "3557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1972000", "cashflowFromInvestment": "-4573000", "stockBasedCompensation": "5038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2458000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63014000, "cost_of_revenue": 38803000, "gross_profit": 63014000, "research_and_development": null, "selling_general_admin": 52895000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6683000, "depreciation_amortisation": 2483000, "ebitda": 9166000, "interest_expense": 1511000, "interest_income": null, "other_non_operating": null, "pretax_income": 5172000, "tax_provision": -252000, "effective_tax_rate": null, "net_income": 3621000, "net_income_continuing_ops": 5424000, "net_income_to_common": 3621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44047000, "short_term_investments": null, "net_receivables": 31892000, "inventory": 1, "other_current_assets": null, "total_current_assets": 75939000, "net_ppe": null, "goodwill": null, "intangible_assets": 17266000, "goodwill_and_intangibles": 17266000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 278953000, "total_assets": 354892000, "short_term_debt": 18272000, "accounts_payable": 18489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18272000, "long_term_debt": 67562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 319834000, "total_liabilities": 338106000, "total_debt": 85834000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -45827000, "total_equity": 27966000, "shares_outstanding": 25516000, "operating_cash_flow": 13531000, "stock_based_compensation": 5038000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4573000, "dividends_paid": 2458000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1972000, "free_cash_flow": 17088000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6683000", "ebitda": "9166000", "netIncome": "3621000", "grossProfit": "63014000", "depreciation": "None", "totalRevenue": "63014000", "costOfRevenue": "38803000", "interestIncome": "308000", "incomeBeforeTax": "5172000", "interestExpense": "1511000", "operatingIncome": "5172000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-252000", "reportedCurrency": "USD", "netInterestIncome": "-1511000", "nonInterestIncome": "None", "operatingExpenses": "57842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2483000", "sellingGeneralAndAdministrative": "52895000", "netIncomeFromContinuingOperations": "5424000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "380000", "currentDebt": "None", "investments": "None", "totalAssets": "354892000", "longTermDebt": "67562000", "shortTermDebt": "18272000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "17266000", "reportedCurrency": "USD", "retainedEarnings": "-45827000", "totalLiabilities": "338106000", "otherCurrentAssets": "-73848000", "totalCurrentAssets": "75939000", "currentLongTermDebt": "9375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278953000", "currentAccountsPayable": "18489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "143216000", "totalShareholderEquity": "27966000", "capitalLeaseObligations": "66279000", "otherCurrentLiabilities": "-149302000", "totalCurrentLiabilities": "18272000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "319834000", "cashAndShortTermInvestments": "44047000", "commonStockSharesOutstanding": "25516000", "intangibleAssetsExcludingGoodwill": "17266000", "cashAndCashEquivalentsAtCarryingValue": "44047000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5424000", "profitLoss": "None", "dividendPayout": "2458000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4484000", "operatingCashflow": "13531000", "capitalExpenditures": "3557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1972000", "cashflowFromInvestment": "-4573000", "stockBasedCompensation": "5038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2458000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2483000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 71030000, "cost_of_revenue": 39436000, "gross_profit": 71030000, "ebit": 13614000, "ebitda": 16022000, "pretax_income": 11997000, "tax_provision": 724000, "net_income": 6934000, "net_income_to_common": 6934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37061000, "total_current_assets": 70946000, "total_assets": 341457000, "short_term_debt": 17499000, "long_term_debt": 70005000, "total_debt": 87504000, "total_liabilities": 335696000, "total_equity": 46584000, "shares_outstanding": 24891000, "goodwill_and_intangibles": 14785000 }, "cash_flow": { "operating_cash_flow": 21148000, "capital_expenditure": 2572000, "free_cash_flow": 23720000, "dividends_paid": 3275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84723, "ticker_id": 6347, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13614000", "ebitda": "16022000", "netIncome": "6934000", "grossProfit": "71030000", "depreciation": "None", "totalRevenue": "71030000", "costOfRevenue": "39436000", "interestIncome": "321000", "incomeBeforeTax": "11997000", "interestExpense": "1617000", "operatingIncome": "11997000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "724000", "reportedCurrency": "USD", "netInterestIncome": "-1617000", "nonInterestIncome": "None", "operatingExpenses": "59033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2408000", "sellingGeneralAndAdministrative": "54267000", "netIncomeFromContinuingOperations": "11273000" }, "balance": { "goodwill": "None", "inventory": "-8039000", "commonStock": "378000", "currentDebt": "None", "investments": "None", "totalAssets": "341457000", "longTermDebt": "70005000", "shortTermDebt": "17499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "14785000", "reportedCurrency": "USD", "retainedEarnings": "-50546000", "totalLiabilities": "335696000", "otherCurrentAssets": "8039000", "totalCurrentAssets": "70946000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "270511000", "currentAccountsPayable": "16637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "147191000", "totalShareholderEquity": "46584000", "capitalLeaseObligations": "68436000", "otherCurrentLiabilities": "-139909000", "totalCurrentLiabilities": "17499000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "318197000", "cashAndShortTermInvestments": "37061000", "commonStockSharesOutstanding": "24891000", "intangibleAssetsExcludingGoodwill": "14785000", "cashAndCashEquivalentsAtCarryingValue": "37061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11273000", "profitLoss": "None", "dividendPayout": "3275000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2166000", "operatingCashflow": "21148000", "capitalExpenditures": "2572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1685000", "cashflowFromInvestment": "-3323000", "stockBasedCompensation": "6459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3275000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71030000, "cost_of_revenue": 39436000, "gross_profit": 71030000, "research_and_development": null, "selling_general_admin": 54267000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13614000, "depreciation_amortisation": 2408000, "ebitda": 16022000, "interest_expense": 1617000, "interest_income": null, "other_non_operating": null, "pretax_income": 11997000, "tax_provision": 724000, "effective_tax_rate": null, "net_income": 6934000, "net_income_continuing_ops": 11273000, "net_income_to_common": 6934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37061000, "short_term_investments": null, "net_receivables": 33885000, "inventory": -8039000, "other_current_assets": null, "total_current_assets": 70946000, "net_ppe": null, "goodwill": null, "intangible_assets": 14785000, "goodwill_and_intangibles": 14785000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 270511000, "total_assets": 341457000, "short_term_debt": 17499000, "accounts_payable": 16637000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17499000, "long_term_debt": 70005000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318197000, "total_liabilities": 335696000, "total_debt": 87504000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50546000, "total_equity": 46584000, "shares_outstanding": 24891000, "operating_cash_flow": 21148000, "stock_based_compensation": 6459000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3323000, "dividends_paid": 3275000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1685000, "free_cash_flow": 23720000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13614000", "ebitda": "16022000", "netIncome": "6934000", "grossProfit": "71030000", "depreciation": "None", "totalRevenue": "71030000", "costOfRevenue": "39436000", "interestIncome": "321000", "incomeBeforeTax": "11997000", "interestExpense": "1617000", "operatingIncome": "11997000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "724000", "reportedCurrency": "USD", "netInterestIncome": "-1617000", "nonInterestIncome": "None", "operatingExpenses": "59033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2408000", "sellingGeneralAndAdministrative": "54267000", "netIncomeFromContinuingOperations": "11273000" }, "balance": { "goodwill": "None", "inventory": "-8039000", "commonStock": "378000", "currentDebt": "None", "investments": "None", "totalAssets": "341457000", "longTermDebt": "70005000", "shortTermDebt": "17499000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "14785000", "reportedCurrency": "USD", "retainedEarnings": "-50546000", "totalLiabilities": "335696000", "otherCurrentAssets": "8039000", "totalCurrentAssets": "70946000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "270511000", "currentAccountsPayable": "16637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "147191000", "totalShareholderEquity": "46584000", "capitalLeaseObligations": "68436000", "otherCurrentLiabilities": "-139909000", "totalCurrentLiabilities": "17499000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "318197000", "cashAndShortTermInvestments": "37061000", "commonStockSharesOutstanding": "24891000", "intangibleAssetsExcludingGoodwill": "14785000", "cashAndCashEquivalentsAtCarryingValue": "37061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11273000", "profitLoss": "None", "dividendPayout": "3275000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2166000", "operatingCashflow": "21148000", "capitalExpenditures": "2572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1685000", "cashflowFromInvestment": "-3323000", "stockBasedCompensation": "6459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3275000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3275000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2408000", "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": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "income_statement": { "revenue": 69277000, "cost_of_revenue": 37483000, "gross_profit": 69277000, "ebit": 11190000, "ebitda": 13618000, "pretax_income": 9481000, "tax_provision": 2301000, "net_income": 3666000, "net_income_to_common": 3666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20921000, "total_current_assets": 56315000, "total_assets": 323179000, "short_term_debt": 16593000, "long_term_debt": 72449000, "total_debt": 89042000, "total_liabilities": 336627000, "total_equity": 29670000, "shares_outstanding": 24333000, "goodwill_and_intangibles": 12384000 }, "cash_flow": { "operating_cash_flow": 16860000, "capital_expenditure": 3488000, "free_cash_flow": 20348000, "dividends_paid": 5206000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 84724, "ticker_id": 6347, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:10:20.197968+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11190000", "ebitda": "13618000", "netIncome": "3666000", "grossProfit": "69277000", "depreciation": "None", "totalRevenue": "69277000", "costOfRevenue": "37483000", "interestIncome": "417000", "incomeBeforeTax": "9481000", "interestExpense": "1709000", "operatingIncome": "9481000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2301000", "reportedCurrency": "USD", "netInterestIncome": "-1709000", "nonInterestIncome": "None", "operatingExpenses": "59796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2428000", "sellingGeneralAndAdministrative": "54815000", "netIncomeFromContinuingOperations": "7180000" }, "balance": { "goodwill": "None", "inventory": "-9489000", "commonStock": "376000", "currentDebt": "None", "investments": "None", "totalAssets": "323179000", "longTermDebt": "72449000", "shortTermDebt": "16593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12384000", "reportedCurrency": "USD", "retainedEarnings": "-57565000", "totalLiabilities": "336627000", "otherCurrentAssets": "-54525000", "totalCurrentAssets": "56315000", "currentLongTermDebt": "8125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266864000", "currentAccountsPayable": "16028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33176000", "shortLongTermDebtTotal": "150703999", "totalShareholderEquity": "29670000", "capitalLeaseObligations": "70130000", "otherCurrentLiabilities": "-133696000", "totalCurrentLiabilities": "16593000", "otherNonCurrentLiabilities": "226350000", "totalNonCurrentLiabilities": "320034000", "cashAndShortTermInvestments": "20921000", "commonStockSharesOutstanding": "24333000", "intangibleAssetsExcludingGoodwill": "12384000", "cashAndCashEquivalentsAtCarryingValue": "20921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7180000", "profitLoss": "None", "dividendPayout": "5206000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2318000", "operatingCashflow": "16860000", "capitalExpenditures": "3488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13524000", "cashflowFromInvestment": "-8593000", "stockBasedCompensation": "5872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5206000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5257000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69277000, "cost_of_revenue": 37483000, "gross_profit": 69277000, "research_and_development": null, "selling_general_admin": 54815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11190000, "depreciation_amortisation": 2428000, "ebitda": 13618000, "interest_expense": 1709000, "interest_income": null, "other_non_operating": null, "pretax_income": 9481000, "tax_provision": 2301000, "effective_tax_rate": null, "net_income": 3666000, "net_income_continuing_ops": 7180000, "net_income_to_common": 3666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20921000, "short_term_investments": null, "net_receivables": 35394000, "inventory": -9489000, "other_current_assets": null, "total_current_assets": 56315000, "net_ppe": null, "goodwill": null, "intangible_assets": 12384000, "goodwill_and_intangibles": 12384000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 266864000, "total_assets": 323179000, "short_term_debt": 16593000, "accounts_payable": 16028000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16593000, "long_term_debt": 72449000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 320034000, "total_liabilities": 336627000, "total_debt": 89042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57565000, "total_equity": 29670000, "shares_outstanding": 24333000, "operating_cash_flow": 16860000, "stock_based_compensation": 5872000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3488000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8593000, "dividends_paid": 5206000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13524000, "free_cash_flow": 20348000, "net_change_in_cash": -5257000 }, "raw_data": { "income": { "ebit": "11190000", "ebitda": "13618000", "netIncome": "3666000", "grossProfit": "69277000", "depreciation": "None", "totalRevenue": "69277000", "costOfRevenue": "37483000", "interestIncome": "417000", "incomeBeforeTax": "9481000", "interestExpense": "1709000", "operatingIncome": "9481000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2301000", "reportedCurrency": "USD", "netInterestIncome": "-1709000", "nonInterestIncome": "None", "operatingExpenses": "59796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37483000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2428000", "sellingGeneralAndAdministrative": "54815000", "netIncomeFromContinuingOperations": "7180000" }, "balance": { "goodwill": "None", "inventory": "-9489000", "commonStock": "376000", "currentDebt": "None", "investments": "None", "totalAssets": "323179000", "longTermDebt": "72449000", "shortTermDebt": "16593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "12384000", "reportedCurrency": "USD", "retainedEarnings": "-57565000", "totalLiabilities": "336627000", "otherCurrentAssets": "-54525000", "totalCurrentAssets": "56315000", "currentLongTermDebt": "8125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35394000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "266864000", "currentAccountsPayable": "16028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "33176000", "shortLongTermDebtTotal": "150703999", "totalShareholderEquity": "29670000", "capitalLeaseObligations": "70130000", "otherCurrentLiabilities": "-133696000", "totalCurrentLiabilities": "16593000", "otherNonCurrentLiabilities": "226350000", "totalNonCurrentLiabilities": "320034000", "cashAndShortTermInvestments": "20921000", "commonStockSharesOutstanding": "24333000", "intangibleAssetsExcludingGoodwill": "12384000", "cashAndCashEquivalentsAtCarryingValue": "20921000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7180000", "profitLoss": "None", "dividendPayout": "5206000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "2318000", "operatingCashflow": "16860000", "capitalExpenditures": "3488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13524000", "cashflowFromInvestment": "-8593000", "stockBasedCompensation": "5872000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5206000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5257000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }