{ "ticker": { "uuid": "1251709c-aefa-4a16-829e-821f261e010b", "symbol": "IMAX", "name": "Imax Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/1251709c-aefa-4a16-829e-821f261e010b/", "api_url": "https://sharemaestro.com/factors/api/tickers/1251709c-aefa-4a16-829e-821f261e010b/" }, "ticker_metadata": { "id": 2112, "uuid": "1251709c-aefa-4a16-829e-821f261e010b", "symbol": "IMAX", "name": "Imax Corp", "asset_type": "equity", "market_cap": 2128015000, "stock_exchange_id": 3, "industry": "Entertainment", "sector": "Communication Services", "description": "IMAX Corporation, is a worldwide entertainment technology company. The company is headquartered in Mississauga, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1251709c-aefa-4a16-829e-821f261e010b", "symbol": "IMAX", "name": "Imax Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/1251709c-aefa-4a16-829e-821f261e010b/", "api_url": "https://sharemaestro.com/factors/api/tickers/1251709c-aefa-4a16-829e-821f261e010b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.45, "value": 0.05, "quality": 0.94, "momentum": 0.8, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 38.97, "market_cap": 2197596240, "pe_ratio": 59.7579, "earnings_yield": 0.0167, "ebitda_to_ev": 0.0643, "shareholder_yield": 0, "roe": 0.1096, "piotroski_f_score": 7, "momentum_12_1": 0.2767, "volatility_252d": 0.3975 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:26.579262+00:00", "batch_id": "" }, "size": { "price_close": 38.97, "market_cap": 2197596240, "market_cap_usd": 2197596240, "enterprise_value": 2342431240, "shares_outstanding": 56392000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 59.7579, "pb_ratio": 6.551, "ptbv_ratio": 8.494, "ps_ratio": 5.4272, "pcf_ratio": 17.7396, "pfcf_ratio": 16.5879, "ev_ebitda": 15.547, "ev_ebit": 26.6491, "ev_sales": 5.7849, "ev_fcf": 17.6812, "earnings_yield": 0.0167, "fcf_yield": 0.0566, "price_to_sales": 5.4272, "price_to_book": 6.551, "price_to_cashflow": 17.7396, "ebitda_to_ev": 0.0643, "sales_yield": 0.1729 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5811, "operating_margin": 0.2171, "net_margin": 0.0908, "ebitda_margin": 0.3721, "fcf_margin": 0.3272, "roe": 0.1096, "roa": 0.0412, "roic": 0.1411, "roc_greenblatt": null, "asset_turnover": 0.4534, "cash_conversion": 3.6025, "accruals_ratio": -0.0975, "sbc_to_revenue": 0.0675, "piotroski_f_score": 7, "altman_z_score": 3.3558, "earnings_stability_5y": 0.8908, "revenue_stability_5y": 0.3038, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2634, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3856, "net_debt_to_ebitda": 0.9613, "debt_to_assets": 0.3256, "interest_coverage": 11.7874, "current_ratio": 1.3948, "quick_ratio": 1.2228, "net_debt": 144835000, "local_beta": 0.0001, "volatility_252d": 0.3975, "volatility_60d": 0.9189, "max_drawdown_12m": -0.2157, "risk_adjusted_momentum": 0.696 }, "growth": { "revenue_growth_1y": 0.1256, "revenue_growth_3y_cagr": 0.1089, "revenue_growth_5y_cagr": 0.2452, "eps_growth_1y": 0.4644, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.0643, "book_value_growth_1y": 0.0942, "revenue_growth": 0.1256, "earnings_growth": 0.4644 }, "momentum": { "price_return_1m": 0.104, "price_return_3m": -0.0449, "price_return_6m": 0.0913, "price_return_9m": 0.3086, "price_return_12m": 0.4094, "price_return_12m_ex1m": 0.2767, "momentum_6m": 0.0913, "momentum_12m": 0.4094, "momentum_12_1": 0.2767, "distance_from_52w_high": -0.0901, "distance_from_52w_low": 0.5739, "relative_strength": 0.3094 }, "raw_ttm": { "revenue_ttm": 404924000, "gross_profit_ttm": 235291000, "ebit_ttm": 87899000, "ebitda_ttm": 150668000, "net_income_ttm": 36775000, "eps_diluted_ttm": 0.6521, "operating_cash_flow_ttm": 123881028, "capital_expenditure_ttm": 8600548, "fcf_ttm": 132481576, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7457000, "cash_and_equivalents": 145995000, "total_current_assets": 290358000, "total_current_liabilities": 208165000, "net_ppe": null, "total_assets": 893151000, "total_debt": 290830000, "total_equity": 335462000, "net_working_capital": -17100000, "book_value_per_share": 5.9488, "retained_earnings": -235741000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 258724000, "tangible_book_per_share": 4.588 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 88, "rank_pb": 83, "rank_ptbv": 79, "rank_ps": 80, "rank_pcf": 72, "rank_ev_ebitda": 65, "rank_ev_ebit": 79, "rank_earnings_yield": 88, "rank_fcf_yield": 64, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 40, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 35, "rank_fcf_margin": 26, "rank_piotroski": 18, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 25, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 27 }, "composites": { "value_composite": 95, "quality_composite": 6, "momentum_composite": 20, "growth_composite": 14, "yield_composite": 92, "svqf_composite": 94, "vc1_composite": 93, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.2168, "os_score": 0.45, "value_percentile": 0.05, "quality_percentile": 0.94, "momentum_percentile": 0.8, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 97, "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": 4323, "ticker_id": 2112, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:26.579262+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.97, "market_cap": 2197596240, "market_cap_usd": 2197596240, "enterprise_value": 2342431240, "shares_outstanding": 56392000, "fx_rate_to_usd": null, "pe_ratio": 59.75788552, "pb_ratio": 6.55095433, "ptbv_ratio": 8.49397907, "ps_ratio": 5.42718199, "pcf_ratio": 17.73957058, "pfcf_ratio": 16.58793854, "ev_ebitda": 15.54697242, "ev_ebit": 26.64912274, "ev_sales": 5.78486639, "ev_fcf": 17.68118489, "earnings_yield": 0.01673419, "fcf_yield": 0.0565573, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58107447, "operating_margin": 0.2170753, "net_margin": 0.09081951, "ebitda_margin": 0.37208958, "fcf_margin": 0.3271764, "roe": 0.10962494, "roa": 0.04117445, "roic": 0.1411042, "roc_greenblatt": null, "asset_turnover": 0.45336567, "cash_conversion": 3.60249017, "accruals_ratio": -0.09752665, "sbc_to_revenue": 0.06752131, "debt_to_equity": 1.3855936, "net_debt_to_ebitda": 0.96128574, "debt_to_assets": 0.32562243, "interest_coverage": 11.78744804, "current_ratio": 1.39484544, "quick_ratio": 1.22275599, "net_debt": 144835000, "revenue_growth_1y": 0.12556428, "revenue_growth_3y_cagr": 0.10893929, "revenue_growth_5y_cagr": 0.24524744, "eps_growth_1y": 0.46443931, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06430566, "book_value_growth_1y": 0.09418448, "piotroski_f_score": 7, "altman_z_score": 3.35578701, "earnings_stability_5y": 0.890792, "revenue_stability_5y": 0.303787, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10396601, "price_return_3m": -0.04485294, "price_return_6m": 0.09129095, "price_return_9m": 0.30859637, "price_return_12m": 0.40940325, "price_return_12m_ex1m": 0.27667269, "distance_from_52w_high": -0.09012375, "distance_from_52w_low": 0.57390953, "relative_strength": 0.30943967, "local_beta": 0.0001, "volatility_252d": 0.397532, "volatility_60d": 0.918885, "max_drawdown_12m": -0.21573663, "revenue_ttm": 404924000, "gross_profit_ttm": 235291000, "ebit_ttm": 87899000, "ebitda_ttm": 150668000, "net_income_ttm": 36775000, "eps_diluted_ttm": 0.65213151, "operating_cash_flow_ttm": 123881028, "capital_expenditure_ttm": 8600548, "fcf_ttm": 132481576, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7457000, "cash_and_equivalents": 145995000, "total_current_assets": 290358000, "total_current_liabilities": 208165000, "net_ppe": null, "total_assets": 893151000, "total_debt": 290830000, "total_equity": 335462000, "net_working_capital": -17100000, "book_value_per_share": 5.9487516, "retained_earnings": -235741000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 258724000, "tangible_book_per_share": 4.58795574, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 88, "rank_pb": 83, "rank_ptbv": 79, "rank_ps": 80, "rank_pcf": 72, "rank_ev_ebitda": 65, "rank_ev_ebit": 79, "rank_earnings_yield": 88, "rank_fcf_yield": 64, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 40, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 35, "rank_fcf_margin": 26, "rank_piotroski": 18, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 25, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 27, "value_composite": 95, "quality_composite": 6, "momentum_composite": 20, "growth_composite": 14, "yield_composite": 92, "svqf_composite": 94, "vc1_composite": 93, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 97, "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": 38.97, "os": 0.45, "value": 0.05, "quality": 0.94, "momentum": 0.8, "confidence": 1, "coverage": 1, "pe_ratio": 59.7579, "earnings_yield": 0.0167, "shareholder_yield": 0, "roe": 0.1096, "momentum_12_1": 0.2767, "complete_fields": { "id": 4323, "ticker_id": 2112, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:26.579262+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.97, "market_cap": 2197596240, "market_cap_usd": 2197596240, "enterprise_value": 2342431240, "shares_outstanding": 56392000, "fx_rate_to_usd": null, "pe_ratio": 59.75788552, "pb_ratio": 6.55095433, "ptbv_ratio": 8.49397907, "ps_ratio": 5.42718199, "pcf_ratio": 17.73957058, "pfcf_ratio": 16.58793854, "ev_ebitda": 15.54697242, "ev_ebit": 26.64912274, "ev_sales": 5.78486639, "ev_fcf": 17.68118489, "earnings_yield": 0.01673419, "fcf_yield": 0.0565573, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58107447, "operating_margin": 0.2170753, "net_margin": 0.09081951, "ebitda_margin": 0.37208958, "fcf_margin": 0.3271764, "roe": 0.10962494, "roa": 0.04117445, "roic": 0.1411042, "roc_greenblatt": null, "asset_turnover": 0.45336567, "cash_conversion": 3.60249017, "accruals_ratio": -0.09752665, "sbc_to_revenue": 0.06752131, "debt_to_equity": 1.3855936, "net_debt_to_ebitda": 0.96128574, "debt_to_assets": 0.32562243, "interest_coverage": 11.78744804, "current_ratio": 1.39484544, "quick_ratio": 1.22275599, "net_debt": 144835000, "revenue_growth_1y": 0.12556428, "revenue_growth_3y_cagr": 0.10893929, "revenue_growth_5y_cagr": 0.24524744, "eps_growth_1y": 0.46443931, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.06430566, "book_value_growth_1y": 0.09418448, "piotroski_f_score": 7, "altman_z_score": 3.35578701, "earnings_stability_5y": 0.890792, "revenue_stability_5y": 0.303787, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10396601, "price_return_3m": -0.04485294, "price_return_6m": 0.09129095, "price_return_9m": 0.30859637, "price_return_12m": 0.40940325, "price_return_12m_ex1m": 0.27667269, "distance_from_52w_high": -0.09012375, "distance_from_52w_low": 0.57390953, "relative_strength": 0.30943967, "local_beta": 0.0001, "volatility_252d": 0.397532, "volatility_60d": 0.918885, "max_drawdown_12m": -0.21573663, "revenue_ttm": 404924000, "gross_profit_ttm": 235291000, "ebit_ttm": 87899000, "ebitda_ttm": 150668000, "net_income_ttm": 36775000, "eps_diluted_ttm": 0.65213151, "operating_cash_flow_ttm": 123881028, "capital_expenditure_ttm": 8600548, "fcf_ttm": 132481576, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 7457000, "cash_and_equivalents": 145995000, "total_current_assets": 290358000, "total_current_liabilities": 208165000, "net_ppe": null, "total_assets": 893151000, "total_debt": 290830000, "total_equity": 335462000, "net_working_capital": -17100000, "book_value_per_share": 5.9487516, "retained_earnings": -235741000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 258724000, "tangible_book_per_share": 4.58795574, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 88, "rank_pb": 83, "rank_ptbv": 79, "rank_ps": 80, "rank_pcf": 72, "rank_ev_ebitda": 65, "rank_ev_ebit": 79, "rank_earnings_yield": 88, "rank_fcf_yield": 64, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 40, "rank_roc": 50, "rank_roic": 25, "rank_gross_margin": 35, "rank_fcf_margin": 26, "rank_piotroski": 18, "rank_accruals": 21, "rank_sue": 50, "rank_eps_growth_1y": 25, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 34, "rank_momentum_12m": 28, "rank_momentum_12m_ex1m": 38, "rank_relative_strength": 27, "value_composite": 95, "quality_composite": 6, "momentum_composite": 20, "growth_composite": 14, "yield_composite": 92, "svqf_composite": 94, "vc1_composite": 93, "vc2_composite": 95, "vc3_composite": 95, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 97, "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 410212000, "cost_of_revenue": 172638000, "gross_profit": 237574000, "ebit": 95604000, "ebitda": 158050000, "pretax_income": 63293000, "tax_provision": 17767000, "net_income": 34876000, "net_income_to_common": 34876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151168000, "total_current_assets": 337293000, "total_assets": 894031000, "short_term_debt": 37904000, "long_term_debt": 244034000, "total_debt": 281938000, "total_liabilities": 466298000, "total_equity": 337891000, "shares_outstanding": 55544000, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": 127068000, "capital_expenditure": 8167000, "free_cash_flow": 135235000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279834, "ticker_id": 2112, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95604000", "ebitda": "158050000", "netIncome": "34876000", "grossProfit": "237574000", "depreciation": "None", "totalRevenue": "410212000", "costOfRevenue": "172638000", "interestIncome": "2800000", "incomeBeforeTax": "63293000", "interestExpense": "7362000", "operatingIncome": "95604000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17767000", "reportedCurrency": "USD", "netInterestIncome": "-4562000", "nonInterestIncome": "None", "operatingExpenses": "141970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4116000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62446000", "sellingGeneralAndAdministrative": "138455000", "netIncomeFromContinuingOperations": "45526000" }, "balance": { "goodwill": "45815000", "inventory": "32505000", "commonStock": "419162000", "currentDebt": "None", "investments": "None", "totalAssets": "894031000", "longTermDebt": "244034000", "shortTermDebt": "37904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32391000", "reportedCurrency": "USD", "retainedEarnings": "-239967000", "totalLiabilities": "466298000", "otherCurrentAssets": "14881000", "totalCurrentAssets": "337293000", "currentLongTermDebt": "34577000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "138739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "556738000", "currentAccountsPayable": "19478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "297414000", "totalShareholderEquity": "337891000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94228000", "totalCurrentLiabilities": "202005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "264293000", "cashAndShortTermInvestments": "151168000", "commonStockSharesOutstanding": "55544000", "intangibleAssetsExcludingGoodwill": "32391000", "cashAndCashEquivalentsAtCarryingValue": "151168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45526000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-76000", "operatingCashflow": "127068000", "capitalExpenditures": "8167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34079000", "cashflowFromInvestment": "-41916000", "stockBasedCompensation": "26824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 410212000, "cost_of_revenue": 172638000, "gross_profit": 237574000, "research_and_development": 4116000, "selling_general_admin": 138455000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95604000, "depreciation_amortisation": 62446000, "ebitda": 158050000, "interest_expense": 7362000, "interest_income": null, "other_non_operating": null, "pretax_income": 63293000, "tax_provision": 17767000, "effective_tax_rate": null, "net_income": 34876000, "net_income_continuing_ops": 45526000, "net_income_to_common": 34876000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151168000, "short_term_investments": null, "net_receivables": 138739000, "inventory": 32505000, "other_current_assets": null, "total_current_assets": 337293000, "net_ppe": null, "goodwill": 45815000, "intangible_assets": 32391000, "goodwill_and_intangibles": 78206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 556738000, "total_assets": 894031000, "short_term_debt": 37904000, "accounts_payable": 19478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202005000, "long_term_debt": 244034000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 264293000, "total_liabilities": 466298000, "total_debt": 281938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -239967000, "total_equity": 337891000, "shares_outstanding": 55544000, "operating_cash_flow": 127068000, "stock_based_compensation": 26824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8167000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41916000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34079000, "free_cash_flow": 135235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95604000", "ebitda": "158050000", "netIncome": "34876000", "grossProfit": "237574000", "depreciation": "None", "totalRevenue": "410212000", "costOfRevenue": "172638000", "interestIncome": "2800000", "incomeBeforeTax": "63293000", "interestExpense": "7362000", "operatingIncome": "95604000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17767000", "reportedCurrency": "USD", "netInterestIncome": "-4562000", "nonInterestIncome": "None", "operatingExpenses": "141970000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4116000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62446000", "sellingGeneralAndAdministrative": "138455000", "netIncomeFromContinuingOperations": "45526000" }, "balance": { "goodwill": "45815000", "inventory": "32505000", "commonStock": "419162000", "currentDebt": "None", "investments": "None", "totalAssets": "894031000", "longTermDebt": "244034000", "shortTermDebt": "37904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32391000", "reportedCurrency": "USD", "retainedEarnings": "-239967000", "totalLiabilities": "466298000", "otherCurrentAssets": "14881000", "totalCurrentAssets": "337293000", "currentLongTermDebt": "34577000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "138739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "556738000", "currentAccountsPayable": "19478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "297414000", "totalShareholderEquity": "337891000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94228000", "totalCurrentLiabilities": "202005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "264293000", "cashAndShortTermInvestments": "151168000", "commonStockSharesOutstanding": "55544000", "intangibleAssetsExcludingGoodwill": "32391000", "cashAndCashEquivalentsAtCarryingValue": "151168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45526000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-76000", "operatingCashflow": "127068000", "capitalExpenditures": "8167000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34079000", "cashflowFromInvestment": "-41916000", "stockBasedCompensation": "26824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62446000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 352208000, "cost_of_revenue": 162008000, "gross_profit": 190200000, "ebit": 45782000, "ebitda": 111285000, "pretax_income": 37698000, "tax_provision": 4996000, "net_income": 26059000, "net_income_to_common": 26059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100592000, "total_current_assets": 456700000, "total_assets": 830398000, "short_term_debt": 39228000, "long_term_debt": 229901000, "total_debt": 269129000, "total_liabilities": 452183000, "total_equity": 299466000, "shares_outstanding": 53864000, "goodwill_and_intangibles": 96625000 }, "cash_flow": { "operating_cash_flow": 70837000, "capital_expenditure": 41216000, "free_cash_flow": 112053000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279839, "ticker_id": 2112, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45782000", "ebitda": "111285000", "netIncome": "26059000", "grossProfit": "190200000", "depreciation": "None", "totalRevenue": "352208000", "costOfRevenue": "162008000", "interestIncome": "2180000", "incomeBeforeTax": "37698000", "interestExpense": "8084000", "operatingIncome": "43862000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4996000", "reportedCurrency": "USD", "netInterestIncome": "-5904000", "nonInterestIncome": "None", "operatingExpenses": "146338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5103000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65503000", "sellingGeneralAndAdministrative": "132701000", "netIncomeFromContinuingOperations": "32702000" }, "balance": { "goodwill": "52815000", "inventory": "32840000", "commonStock": "401420000", "currentDebt": "None", "investments": "None", "totalAssets": "830398000", "longTermDebt": "229901000", "shortTermDebt": "39228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43810000", "reportedCurrency": "USD", "retainedEarnings": "-274675000", "totalLiabilities": "452183000", "otherCurrentAssets": "13121000", "totalCurrentAssets": "456700000", "currentLongTermDebt": "36356000", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "310147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "373698000", "currentAccountsPayable": "19803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278118000", "totalShareholderEquity": "299466000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89055000", "totalCurrentLiabilities": "200772000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "251411000", "cashAndShortTermInvestments": "100592000", "commonStockSharesOutstanding": "53864000", "intangibleAssetsExcludingGoodwill": "43810000", "cashAndCashEquivalentsAtCarryingValue": "100592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1501000", "operatingCashflow": "70837000", "capitalExpenditures": "41216000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6041000", "cashflowFromInvestment": "-41216000", "stockBasedCompensation": "23209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65503000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 352208000, "cost_of_revenue": 162008000, "gross_profit": 190200000, "research_and_development": 5103000, "selling_general_admin": 132701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45782000, "depreciation_amortisation": 65503000, "ebitda": 111285000, "interest_expense": 8084000, "interest_income": null, "other_non_operating": null, "pretax_income": 37698000, "tax_provision": 4996000, "effective_tax_rate": null, "net_income": 26059000, "net_income_continuing_ops": 32702000, "net_income_to_common": 26059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100592000, "short_term_investments": null, "net_receivables": 310147000, "inventory": 32840000, "other_current_assets": null, "total_current_assets": 456700000, "net_ppe": null, "goodwill": 52815000, "intangible_assets": 43810000, "goodwill_and_intangibles": 96625000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 373698000, "total_assets": 830398000, "short_term_debt": 39228000, "accounts_payable": 19803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200772000, "long_term_debt": 229901000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 251411000, "total_liabilities": 452183000, "total_debt": 269129000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -274675000, "total_equity": 299466000, "shares_outstanding": 53864000, "operating_cash_flow": 70837000, "stock_based_compensation": 23209000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41216000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41216000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6041000, "free_cash_flow": 112053000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45782000", "ebitda": "111285000", "netIncome": "26059000", "grossProfit": "190200000", "depreciation": "None", "totalRevenue": "352208000", "costOfRevenue": "162008000", "interestIncome": "2180000", "incomeBeforeTax": "37698000", "interestExpense": "8084000", "operatingIncome": "43862000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4996000", "reportedCurrency": "USD", "netInterestIncome": "-5904000", "nonInterestIncome": "None", "operatingExpenses": "146338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5103000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65503000", "sellingGeneralAndAdministrative": "132701000", "netIncomeFromContinuingOperations": "32702000" }, "balance": { "goodwill": "52815000", "inventory": "32840000", "commonStock": "401420000", "currentDebt": "None", "investments": "None", "totalAssets": "830398000", "longTermDebt": "229901000", "shortTermDebt": "39228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43810000", "reportedCurrency": "USD", "retainedEarnings": "-274675000", "totalLiabilities": "452183000", "otherCurrentAssets": "13121000", "totalCurrentAssets": "456700000", "currentLongTermDebt": "36356000", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "310147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "373698000", "currentAccountsPayable": "19803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278118000", "totalShareholderEquity": "299466000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89055000", "totalCurrentLiabilities": "200772000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "251411000", "cashAndShortTermInvestments": "100592000", "commonStockSharesOutstanding": "53864000", "intangibleAssetsExcludingGoodwill": "43810000", "cashAndCashEquivalentsAtCarryingValue": "100592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1501000", "operatingCashflow": "70837000", "capitalExpenditures": "41216000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6041000", "cashflowFromInvestment": "-41216000", "stockBasedCompensation": "23209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17971000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65503000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 374839000, "cost_of_revenue": 160498000, "gross_profit": 214341000, "ebit": 52938000, "ebitda": 112960000, "pretax_income": 46117000, "tax_provision": 13051000, "net_income": 25335000, "net_income_to_common": 25335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76200000, "total_current_assets": 447880000, "total_assets": 814669000, "short_term_debt": 22924000, "long_term_debt": 229131000, "total_debt": 252055000, "total_liabilities": 469080000, "total_equity": 273141000, "shares_outstanding": 55146000, "goodwill_and_intangibles": 94623000 }, "cash_flow": { "operating_cash_flow": 58615000, "capital_expenditure": 32835000, "free_cash_flow": 91450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279844, "ticker_id": 2112, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52938000", "ebitda": "112960000", "netIncome": "25335000", "grossProfit": "214341000", "depreciation": "None", "totalRevenue": "374839000", "costOfRevenue": "160498000", "interestIncome": "2090000", "incomeBeforeTax": "46117000", "interestExpense": "6821000", "operatingIncome": "50398000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13051000", "reportedCurrency": "USD", "netInterestIncome": "-4478000", "nonInterestIncome": "None", "operatingExpenses": "163943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10110000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "160498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60022000", "sellingGeneralAndAdministrative": "144817000", "netIncomeFromContinuingOperations": "33836000" }, "balance": { "goodwill": "52815000", "inventory": "31584000", "commonStock": "389048000", "currentDebt": "None", "investments": "None", "totalAssets": "814669000", "longTermDebt": "229131000", "shortTermDebt": "22924000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41808000", "reportedCurrency": "USD", "retainedEarnings": "-292845000", "totalLiabilities": "469080000", "otherCurrentAssets": "12345000", "totalCurrentAssets": "447880000", "currentLongTermDebt": "22924000", "longTermInvestments": "1000000", "shortTermInvestments": "160307000", "currentNetReceivables": "327751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366789000", "currentAccountsPayable": "26386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252055000", "totalShareholderEquity": "273141000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111013000", "totalCurrentLiabilities": "227428000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "241652000", "cashAndShortTermInvestments": "76200000", "commonStockSharesOutstanding": "55146000", "intangibleAssetsExcludingGoodwill": "41808000", "cashAndCashEquivalentsAtCarryingValue": "76200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33066000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-285000", "operatingCashflow": "58615000", "capitalExpenditures": "32835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48530000", "cashflowFromInvestment": "-31790000", "stockBasedCompensation": "24230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60022000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 374839000, "cost_of_revenue": 160498000, "gross_profit": 214341000, "research_and_development": 10110000, "selling_general_admin": 144817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52938000, "depreciation_amortisation": 60022000, "ebitda": 112960000, "interest_expense": 6821000, "interest_income": null, "other_non_operating": null, "pretax_income": 46117000, "tax_provision": 13051000, "effective_tax_rate": null, "net_income": 25335000, "net_income_continuing_ops": 33836000, "net_income_to_common": 25335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76200000, "short_term_investments": 160307000, "net_receivables": 327751000, "inventory": 31584000, "other_current_assets": null, "total_current_assets": 447880000, "net_ppe": null, "goodwill": 52815000, "intangible_assets": 41808000, "goodwill_and_intangibles": 94623000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 366789000, "total_assets": 814669000, "short_term_debt": 22924000, "accounts_payable": 26386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227428000, "long_term_debt": 229131000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 241652000, "total_liabilities": 469080000, "total_debt": 252055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -292845000, "total_equity": 273141000, "shares_outstanding": 55146000, "operating_cash_flow": 58615000, "stock_based_compensation": 24230000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32835000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31790000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48530000, "free_cash_flow": 91450000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52938000", "ebitda": "112960000", "netIncome": "25335000", "grossProfit": "214341000", "depreciation": "None", "totalRevenue": "374839000", "costOfRevenue": "160498000", "interestIncome": "2090000", "incomeBeforeTax": "46117000", "interestExpense": "6821000", "operatingIncome": "50398000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13051000", "reportedCurrency": "USD", "netInterestIncome": "-4478000", "nonInterestIncome": "None", "operatingExpenses": "163943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10110000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "160498000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60022000", "sellingGeneralAndAdministrative": "144817000", "netIncomeFromContinuingOperations": "33836000" }, "balance": { "goodwill": "52815000", "inventory": "31584000", "commonStock": "389048000", "currentDebt": "None", "investments": "None", "totalAssets": "814669000", "longTermDebt": "229131000", "shortTermDebt": "22924000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41808000", "reportedCurrency": "USD", "retainedEarnings": "-292845000", "totalLiabilities": "469080000", "otherCurrentAssets": "12345000", "totalCurrentAssets": "447880000", "currentLongTermDebt": "22924000", "longTermInvestments": "1000000", "shortTermInvestments": "160307000", "currentNetReceivables": "327751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366789000", "currentAccountsPayable": "26386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252055000", "totalShareholderEquity": "273141000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111013000", "totalCurrentLiabilities": "227428000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "241652000", "cashAndShortTermInvestments": "76200000", "commonStockSharesOutstanding": "55146000", "intangibleAssetsExcludingGoodwill": "41808000", "cashAndCashEquivalentsAtCarryingValue": "76200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33066000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-285000", "operatingCashflow": "58615000", "capitalExpenditures": "32835000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48530000", "cashflowFromInvestment": "-31790000", "stockBasedCompensation": "24230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60022000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 300805000, "cost_of_revenue": 144450000, "gross_profit": 156355000, "ebit": -3892000, "ebitda": 52769000, "pretax_income": -9769000, "tax_provision": 10108000, "net_income": -22800000, "net_income_to_common": -22800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97401000, "total_current_assets": 450828000, "total_assets": 821154000, "short_term_debt": 36111000, "long_term_debt": 226912000, "total_debt": 263023000, "total_liabilities": 491386000, "total_equity": 263355000, "shares_outstanding": 56674000, "goodwill_and_intangibles": 90830000 }, "cash_flow": { "operating_cash_flow": 17321000, "capital_expenditure": 32621000, "free_cash_flow": 49942000, "dividends_paid": 2704000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279849, "ticker_id": 2112, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3892000", "ebitda": "52769000", "netIncome": "-22800000", "grossProfit": "156355000", "depreciation": "None", "totalRevenue": "300805000", "costOfRevenue": "144450000", "interestIncome": "1428000", "incomeBeforeTax": "-9769000", "interestExpense": "5877000", "operatingIncome": "-4834000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "10108000", "reportedCurrency": "USD", "netInterestIncome": "-4449000", "nonInterestIncome": "None", "operatingExpenses": "161189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5300000", "otherNonOperatingIncome": "1498000", "costofGoodsAndServicesSold": "144450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56661000", "sellingGeneralAndAdministrative": "138599000", "netIncomeFromContinuingOperations": "-19877000" }, "balance": { "goodwill": "52815000", "inventory": "31534000", "commonStock": "376715000", "currentDebt": "None", "investments": "None", "totalAssets": "821154000", "longTermDebt": "226912000", "shortTermDebt": "36111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "38015000", "reportedCurrency": "USD", "retainedEarnings": "-293124000", "totalLiabilities": "491386000", "otherCurrentAssets": "12343000", "totalCurrentAssets": "450828000", "currentLongTermDebt": "36111000", "longTermInvestments": "2035000", "shortTermInvestments": "1000000", "currentNetReceivables": "309550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "370326000", "currentAccountsPayable": "25237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "252896000", "shortLongTermDebtTotal": "263023000", "totalShareholderEquity": "263355000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "117286000", "totalCurrentLiabilities": "249574000", "otherNonCurrentLiabilities": "70940000", "totalNonCurrentLiabilities": "241812000", "cashAndShortTermInvestments": "97401000", "commonStockSharesOutstanding": "56674000", "intangibleAssetsExcludingGoodwill": "38015000", "cashAndCashEquivalentsAtCarryingValue": "97401000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19877000", "profitLoss": "None", "dividendPayout": "2704000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-5529000", "operatingCashflow": "17321000", "capitalExpenditures": "32621000", "changeInReceivables": "-29003000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58514000", "cashflowFromInvestment": "-53291000", "stockBasedCompensation": "27573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2704000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 300805000, "cost_of_revenue": 144450000, "gross_profit": 156355000, "research_and_development": 5300000, "selling_general_admin": 138599000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3892000, "depreciation_amortisation": 56661000, "ebitda": 52769000, "interest_expense": 5877000, "interest_income": null, "other_non_operating": null, "pretax_income": -9769000, "tax_provision": 10108000, "effective_tax_rate": null, "net_income": -22800000, "net_income_continuing_ops": -19877000, "net_income_to_common": -22800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97401000, "short_term_investments": 1000000, "net_receivables": 309550000, "inventory": 31534000, "other_current_assets": null, "total_current_assets": 450828000, "net_ppe": null, "goodwill": 52815000, "intangible_assets": 38015000, "goodwill_and_intangibles": 90830000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 370326000, "total_assets": 821154000, "short_term_debt": 36111000, "accounts_payable": 25237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249574000, "long_term_debt": 226912000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 241812000, "total_liabilities": 491386000, "total_debt": 263023000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -293124000, "total_equity": 263355000, "shares_outstanding": 56674000, "operating_cash_flow": 17321000, "stock_based_compensation": 27573000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32621000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53291000, "dividends_paid": 2704000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58514000, "free_cash_flow": 49942000, "net_change_in_cash": -94484000 }, "raw_data": { "income": { "ebit": "-3892000", "ebitda": "52769000", "netIncome": "-22800000", "grossProfit": "156355000", "depreciation": "None", "totalRevenue": "300805000", "costOfRevenue": "144450000", "interestIncome": "1428000", "incomeBeforeTax": "-9769000", "interestExpense": "5877000", "operatingIncome": "-4834000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "10108000", "reportedCurrency": "USD", "netInterestIncome": "-4449000", "nonInterestIncome": "None", "operatingExpenses": "161189000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5300000", "otherNonOperatingIncome": "1498000", "costofGoodsAndServicesSold": "144450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56661000", "sellingGeneralAndAdministrative": "138599000", "netIncomeFromContinuingOperations": "-19877000" }, "balance": { "goodwill": "52815000", "inventory": "31534000", "commonStock": "376715000", "currentDebt": "None", "investments": "None", "totalAssets": "821154000", "longTermDebt": "226912000", "shortTermDebt": "36111000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "38015000", "reportedCurrency": "USD", "retainedEarnings": "-293124000", "totalLiabilities": "491386000", "otherCurrentAssets": "12343000", "totalCurrentAssets": "450828000", "currentLongTermDebt": "36111000", "longTermInvestments": "2035000", "shortTermInvestments": "1000000", "currentNetReceivables": "309550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "370326000", "currentAccountsPayable": "25237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "252896000", "shortLongTermDebtTotal": "263023000", "totalShareholderEquity": "263355000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "117286000", "totalCurrentLiabilities": "249574000", "otherNonCurrentLiabilities": "70940000", "totalNonCurrentLiabilities": "241812000", "cashAndShortTermInvestments": "97401000", "commonStockSharesOutstanding": "56674000", "intangibleAssetsExcludingGoodwill": "38015000", "cashAndCashEquivalentsAtCarryingValue": "97401000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19877000", "profitLoss": "None", "dividendPayout": "2704000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-5529000", "operatingCashflow": "17321000", "capitalExpenditures": "32621000", "changeInReceivables": "-29003000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58514000", "cashflowFromInvestment": "-53291000", "stockBasedCompensation": "27573000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2704000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56661000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 254883000, "cost_of_revenue": 120477000, "gross_profit": 134406000, "ebit": 18079000, "ebitda": 74161000, "pretax_income": 10987000, "tax_provision": 20564000, "net_income": -22329000, "net_income_to_common": -22329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 189711000, "total_current_assets": 523754000, "total_assets": 883247000, "short_term_debt": 2472000, "long_term_debt": 223641000, "total_debt": 226113000, "total_liabilities": 452875000, "total_equity": 356083000, "shares_outstanding": 59126000, "goodwill_and_intangibles": 66348000 }, "cash_flow": { "operating_cash_flow": 6065000, "capital_expenditure": 17776000, "free_cash_flow": 23841000, "dividends_paid": 883000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279854, "ticker_id": 2112, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18079000", "ebitda": "74161000", "netIncome": "-22329000", "grossProfit": "134406000", "depreciation": "None", "totalRevenue": "254883000", "costOfRevenue": "120477000", "interestIncome": "2218000", "incomeBeforeTax": "10987000", "interestExpense": "7092000", "operatingIncome": "10984000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "20564000", "reportedCurrency": "USD", "netInterestIncome": "-4874000", "nonInterestIncome": "None", "operatingExpenses": "123422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6944000", "otherNonOperatingIncome": "7558000", "costofGoodsAndServicesSold": "120477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56082000", "sellingGeneralAndAdministrative": "117785000", "netIncomeFromContinuingOperations": "-9577000" }, "balance": { "goodwill": "39027000", "inventory": "26924000", "commonStock": "409979000", "currentDebt": "None", "investments": "None", "totalAssets": "883247000", "longTermDebt": "223641000", "shortTermDebt": "2472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "27321000", "reportedCurrency": "USD", "retainedEarnings": "-234975000", "totalLiabilities": "452875000", "otherCurrentAssets": "11802000", "totalCurrentAssets": "523754000", "currentLongTermDebt": "2472000", "longTermInvestments": "2087000", "shortTermInvestments": "1000000", "currentNetReceivables": "295317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "359493000", "currentAccountsPayable": "15943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "260353000", "shortLongTermDebtTotal": "226113000", "totalShareholderEquity": "356083000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111896000", "totalCurrentLiabilities": "211592000", "otherNonCurrentLiabilities": "81281000", "totalNonCurrentLiabilities": "241283000", "cashAndShortTermInvestments": "189711000", "commonStockSharesOutstanding": "59126000", "intangibleAssetsExcludingGoodwill": "27321000", "cashAndCashEquivalentsAtCarryingValue": "189711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9577000", "profitLoss": "None", "dividendPayout": "883000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "11451000", "operatingCashflow": "6065000", "capitalExpenditures": "17776000", "changeInReceivables": "-52453000", "changeInExchangeRate": "-1006000", "cashflowFromFinancing": "-132720000", "cashflowFromInvestment": "-7000", "stockBasedCompensation": "26079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "883000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-127668000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23965000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56082000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 254883000, "cost_of_revenue": 120477000, "gross_profit": 134406000, "research_and_development": 6944000, "selling_general_admin": 117785000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18079000, "depreciation_amortisation": 56082000, "ebitda": 74161000, "interest_expense": 7092000, "interest_income": null, "other_non_operating": null, "pretax_income": 10987000, "tax_provision": 20564000, "effective_tax_rate": null, "net_income": -22329000, "net_income_continuing_ops": -9577000, "net_income_to_common": -22329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 189711000, "short_term_investments": 1000000, "net_receivables": 295317000, "inventory": 26924000, "other_current_assets": null, "total_current_assets": 523754000, "net_ppe": null, "goodwill": 39027000, "intangible_assets": 27321000, "goodwill_and_intangibles": 66348000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 359493000, "total_assets": 883247000, "short_term_debt": 2472000, "accounts_payable": 15943000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211592000, "long_term_debt": 223641000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 241283000, "total_liabilities": 452875000, "total_debt": 226113000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -234975000, "total_equity": 356083000, "shares_outstanding": 59126000, "operating_cash_flow": 6065000, "stock_based_compensation": 26079000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17776000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7000, "dividends_paid": 883000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132720000, "free_cash_flow": 23841000, "net_change_in_cash": -127668000 }, "raw_data": { "income": { "ebit": "18079000", "ebitda": "74161000", "netIncome": "-22329000", "grossProfit": "134406000", "depreciation": "None", "totalRevenue": "254883000", "costOfRevenue": "120477000", "interestIncome": "2218000", "incomeBeforeTax": "10987000", "interestExpense": "7092000", "operatingIncome": "10984000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "20564000", "reportedCurrency": "USD", "netInterestIncome": "-4874000", "nonInterestIncome": "None", "operatingExpenses": "123422000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6944000", "otherNonOperatingIncome": "7558000", "costofGoodsAndServicesSold": "120477000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56082000", "sellingGeneralAndAdministrative": "117785000", "netIncomeFromContinuingOperations": "-9577000" }, "balance": { "goodwill": "39027000", "inventory": "26924000", "commonStock": "409979000", "currentDebt": "None", "investments": "None", "totalAssets": "883247000", "longTermDebt": "223641000", "shortTermDebt": "2472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "27321000", "reportedCurrency": "USD", "retainedEarnings": "-234975000", "totalLiabilities": "452875000", "otherCurrentAssets": "11802000", "totalCurrentAssets": "523754000", "currentLongTermDebt": "2472000", "longTermInvestments": "2087000", "shortTermInvestments": "1000000", "currentNetReceivables": "295317000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "359493000", "currentAccountsPayable": "15943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "260353000", "shortLongTermDebtTotal": "226113000", "totalShareholderEquity": "356083000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111896000", "totalCurrentLiabilities": "211592000", "otherNonCurrentLiabilities": "81281000", "totalNonCurrentLiabilities": "241283000", "cashAndShortTermInvestments": "189711000", "commonStockSharesOutstanding": "59126000", "intangibleAssetsExcludingGoodwill": "27321000", "cashAndCashEquivalentsAtCarryingValue": "189711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9577000", "profitLoss": "None", "dividendPayout": "883000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "11451000", "operatingCashflow": "6065000", "capitalExpenditures": "17776000", "changeInReceivables": "-52453000", "changeInExchangeRate": "-1006000", "cashflowFromFinancing": "-132720000", "cashflowFromInvestment": "-7000", "stockBasedCompensation": "26079000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "883000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-127668000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23965000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56082000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 137003000, "cost_of_revenue": 115463000, "gross_profit": 21540000, "ebit": -122114000, "ebitda": -69410000, "pretax_income": -130982000, "tax_provision": 26504000, "net_income": -143775000, "net_income_to_common": -143775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317379000, "total_current_assets": 596015000, "total_assets": 997750000, "short_term_debt": 305676000, "long_term_debt": 305676000, "total_debt": 611352000, "total_liabilities": 532983000, "total_equity": 464767000, "shares_outstanding": 59237000, "goodwill_and_intangibles": 71049000 }, "cash_flow": { "operating_cash_flow": -23011000, "capital_expenditure": 9255000, "free_cash_flow": -13756000, "dividends_paid": 4214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279859, "ticker_id": 2112, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-122114000", "ebitda": "-69410000", "netIncome": "-143775000", "grossProfit": "21540000", "depreciation": "None", "totalRevenue": "137003000", "costOfRevenue": "115463000", "interestIncome": "2388000", "incomeBeforeTax": "-130982000", "interestExpense": "7010000", "operatingIncome": "-121821000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "26504000", "reportedCurrency": "USD", "netInterestIncome": "-4622000", "nonInterestIncome": "None", "operatingExpenses": "143361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5618000", "otherNonOperatingIncome": "530000", "costofGoodsAndServicesSold": "115463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52704000", "sellingGeneralAndAdministrative": "108485000", "netIncomeFromContinuingOperations": "-155628000" }, "balance": { "goodwill": "39027000", "inventory": "39580000", "commonStock": "407031000", "currentDebt": "None", "investments": "None", "totalAssets": "997750000", "longTermDebt": "305676000", "shortTermDebt": "305676000", "treasuryStock": "-11000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "32022000", "reportedCurrency": "USD", "retainedEarnings": "-202849000", "totalLiabilities": "532983000", "otherCurrentAssets": "10420000", "totalCurrentAssets": "596015000", "currentLongTermDebt": "305676000", "longTermInvestments": "14633000", "shortTermInvestments": "None", "currentNetReceivables": "228636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "401735000", "currentAccountsPayable": "20837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "277397000", "shortLongTermDebtTotal": "305676000", "totalShareholderEquity": "464767000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-206322000", "totalCurrentLiabilities": "208173000", "otherNonCurrentLiabilities": "87982000", "totalNonCurrentLiabilities": "324810000", "cashAndShortTermInvestments": "317379000", "commonStockSharesOutstanding": "59237000", "intangibleAssetsExcludingGoodwill": "32022000", "cashAndCashEquivalentsAtCarryingValue": "317379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-157486000", "profitLoss": "None", "dividendPayout": "4214000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1637000", "operatingCashflow": "-23011000", "capitalExpenditures": "9255000", "changeInReceivables": "33597000", "changeInExchangeRate": "-406000", "cashflowFromFinancing": "240567000", "cashflowFromInvestment": "-9255000", "stockBasedCompensation": "22038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "207895000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41244000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137003000, "cost_of_revenue": 115463000, "gross_profit": 21540000, "research_and_development": 5618000, "selling_general_admin": 108485000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -122114000, "depreciation_amortisation": 52704000, "ebitda": -69410000, "interest_expense": 7010000, "interest_income": null, "other_non_operating": null, "pretax_income": -130982000, "tax_provision": 26504000, "effective_tax_rate": null, "net_income": -143775000, "net_income_continuing_ops": -155628000, "net_income_to_common": -143775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 317379000, "short_term_investments": null, "net_receivables": 228636000, "inventory": 39580000, "other_current_assets": null, "total_current_assets": 596015000, "net_ppe": null, "goodwill": 39027000, "intangible_assets": 32022000, "goodwill_and_intangibles": 71049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 401735000, "total_assets": 997750000, "short_term_debt": 305676000, "accounts_payable": 20837000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208173000, "long_term_debt": 305676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 324810000, "total_liabilities": 532983000, "total_debt": 611352000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -202849000, "total_equity": 464767000, "shares_outstanding": 59237000, "operating_cash_flow": -23011000, "stock_based_compensation": 22038000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9255000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9255000, "dividends_paid": 4214000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 240567000, "free_cash_flow": -13756000, "net_change_in_cash": 207895000 }, "raw_data": { "income": { "ebit": "-122114000", "ebitda": "-69410000", "netIncome": "-143775000", "grossProfit": "21540000", "depreciation": "None", "totalRevenue": "137003000", "costOfRevenue": "115463000", "interestIncome": "2388000", "incomeBeforeTax": "-130982000", "interestExpense": "7010000", "operatingIncome": "-121821000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "26504000", "reportedCurrency": "USD", "netInterestIncome": "-4622000", "nonInterestIncome": "None", "operatingExpenses": "143361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5618000", "otherNonOperatingIncome": "530000", "costofGoodsAndServicesSold": "115463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52704000", "sellingGeneralAndAdministrative": "108485000", "netIncomeFromContinuingOperations": "-155628000" }, "balance": { "goodwill": "39027000", "inventory": "39580000", "commonStock": "407031000", "currentDebt": "None", "investments": "None", "totalAssets": "997750000", "longTermDebt": "305676000", "shortTermDebt": "305676000", "treasuryStock": "-11000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "32022000", "reportedCurrency": "USD", "retainedEarnings": "-202849000", "totalLiabilities": "532983000", "otherCurrentAssets": "10420000", "totalCurrentAssets": "596015000", "currentLongTermDebt": "305676000", "longTermInvestments": "14633000", "shortTermInvestments": "None", "currentNetReceivables": "228636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "401735000", "currentAccountsPayable": "20837000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "277397000", "shortLongTermDebtTotal": "305676000", "totalShareholderEquity": "464767000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-206322000", "totalCurrentLiabilities": "208173000", "otherNonCurrentLiabilities": "87982000", "totalNonCurrentLiabilities": "324810000", "cashAndShortTermInvestments": "317379000", "commonStockSharesOutstanding": "59237000", "intangibleAssetsExcludingGoodwill": "32022000", "cashAndCashEquivalentsAtCarryingValue": "317379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-157486000", "profitLoss": "None", "dividendPayout": "4214000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1637000", "operatingCashflow": "-23011000", "capitalExpenditures": "9255000", "changeInReceivables": "33597000", "changeInExchangeRate": "-406000", "cashflowFromFinancing": "240567000", "cashflowFromInvestment": "-9255000", "stockBasedCompensation": "22038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4214000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "207895000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41244000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52704000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 395664000, "cost_of_revenue": 181492000, "gross_profit": 214172000, "ebit": 78129000, "ebitda": 141107000, "pretax_income": 75336000, "tax_provision": 16768000, "net_income": 46866000, "net_income_to_common": 46866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109484000, "total_current_assets": 430301000, "total_assets": 889069000, "short_term_debt": 18229000, "long_term_debt": 18229000, "total_debt": 36458000, "total_liabilities": 245974000, "total_equity": 643095000, "shares_outstanding": 61489000, "goodwill_and_intangibles": 87295000 }, "cash_flow": { "operating_cash_flow": 90377000, "capital_expenditure": 50841000, "free_cash_flow": 141218000, "dividends_paid": 2404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279864, "ticker_id": 2112, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78129000", "ebitda": "141107000", "netIncome": "46866000", "grossProfit": "214172000", "depreciation": "None", "totalRevenue": "395664000", "costOfRevenue": "181492000", "interestIncome": "2105000", "incomeBeforeTax": "75336000", "interestExpense": "2793000", "operatingIncome": "77278000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16768000", "reportedCurrency": "USD", "netInterestIncome": "-688000", "nonInterestIncome": "None", "operatingExpenses": "136894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5203000", "otherNonOperatingIncome": "2108000", "costofGoodsAndServicesSold": "181492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62978000", "sellingGeneralAndAdministrative": "114872000", "netIncomeFromContinuingOperations": "58568000" }, "balance": { "goodwill": "39027000", "inventory": "42989000", "commonStock": "423386000", "currentDebt": "None", "investments": "None", "totalAssets": "889069000", "longTermDebt": "18229000", "shortTermDebt": "18229000", "treasuryStock": "-4038000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "48268000", "reportedCurrency": "USD", "retainedEarnings": "-40253000", "totalLiabilities": "245974000", "otherCurrentAssets": "10237000", "totalCurrentAssets": "430301000", "currentLongTermDebt": "18229000", "longTermInvestments": "19140000", "shortTermInvestments": "None", "currentNetReceivables": "267591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458768000", "currentAccountsPayable": "20414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "306849000", "shortLongTermDebtTotal": "18229000", "totalShareholderEquity": "643095000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94550000", "totalCurrentLiabilities": "227745000", "otherNonCurrentLiabilities": "94552000", "totalNonCurrentLiabilities": "18229000", "cashAndShortTermInvestments": "109484000", "commonStockSharesOutstanding": "61489000", "intangibleAssetsExcludingGoodwill": "48268000", "cashAndCashEquivalentsAtCarryingValue": "109484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58571000", "profitLoss": "None", "dividendPayout": "2404000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1942000", "operatingCashflow": "90377000", "capitalExpenditures": "50841000", "changeInReceivables": "None", "changeInExchangeRate": "630000", "cashflowFromFinancing": "-57118000", "cashflowFromInvestment": "-65994000", "stockBasedCompensation": "23570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32106000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25859000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63487000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 395664000, "cost_of_revenue": 181492000, "gross_profit": 214172000, "research_and_development": 5203000, "selling_general_admin": 114872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78129000, "depreciation_amortisation": 62978000, "ebitda": 141107000, "interest_expense": 2793000, "interest_income": null, "other_non_operating": null, "pretax_income": 75336000, "tax_provision": 16768000, "effective_tax_rate": null, "net_income": 46866000, "net_income_continuing_ops": 58568000, "net_income_to_common": 46866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109484000, "short_term_investments": null, "net_receivables": 267591000, "inventory": 42989000, "other_current_assets": null, "total_current_assets": 430301000, "net_ppe": null, "goodwill": 39027000, "intangible_assets": 48268000, "goodwill_and_intangibles": 87295000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 458768000, "total_assets": 889069000, "short_term_debt": 18229000, "accounts_payable": 20414000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227745000, "long_term_debt": 18229000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18229000, "total_liabilities": 245974000, "total_debt": 36458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40253000, "total_equity": 643095000, "shares_outstanding": 61489000, "operating_cash_flow": 90377000, "stock_based_compensation": 23570000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50841000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65994000, "dividends_paid": 2404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57118000, "free_cash_flow": 141218000, "net_change_in_cash": -32106000 }, "raw_data": { "income": { "ebit": "78129000", "ebitda": "141107000", "netIncome": "46866000", "grossProfit": "214172000", "depreciation": "None", "totalRevenue": "395664000", "costOfRevenue": "181492000", "interestIncome": "2105000", "incomeBeforeTax": "75336000", "interestExpense": "2793000", "operatingIncome": "77278000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "16768000", "reportedCurrency": "USD", "netInterestIncome": "-688000", "nonInterestIncome": "None", "operatingExpenses": "136894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5203000", "otherNonOperatingIncome": "2108000", "costofGoodsAndServicesSold": "181492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62978000", "sellingGeneralAndAdministrative": "114872000", "netIncomeFromContinuingOperations": "58568000" }, "balance": { "goodwill": "39027000", "inventory": "42989000", "commonStock": "423386000", "currentDebt": "None", "investments": "None", "totalAssets": "889069000", "longTermDebt": "18229000", "shortTermDebt": "18229000", "treasuryStock": "-4038000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "48268000", "reportedCurrency": "USD", "retainedEarnings": "-40253000", "totalLiabilities": "245974000", "otherCurrentAssets": "10237000", "totalCurrentAssets": "430301000", "currentLongTermDebt": "18229000", "longTermInvestments": "19140000", "shortTermInvestments": "None", "currentNetReceivables": "267591000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458768000", "currentAccountsPayable": "20414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "306849000", "shortLongTermDebtTotal": "18229000", "totalShareholderEquity": "643095000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94550000", "totalCurrentLiabilities": "227745000", "otherNonCurrentLiabilities": "94552000", "totalNonCurrentLiabilities": "18229000", "cashAndShortTermInvestments": "109484000", "commonStockSharesOutstanding": "61489000", "intangibleAssetsExcludingGoodwill": "48268000", "cashAndCashEquivalentsAtCarryingValue": "109484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58571000", "profitLoss": "None", "dividendPayout": "2404000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1942000", "operatingCashflow": "90377000", "capitalExpenditures": "50841000", "changeInReceivables": "None", "changeInExchangeRate": "630000", "cashflowFromFinancing": "-57118000", "cashflowFromInvestment": "-65994000", "stockBasedCompensation": "23570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32106000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25859000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63487000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 374401000, "cost_of_revenue": 166472000, "gross_profit": 207929000, "ebit": 46521000, "ebitda": 103958000, "pretax_income": 43605000, "tax_provision": 9518000, "net_income": 22844000, "net_income_to_common": 22844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 141590000, "total_current_assets": 417185000, "total_assets": 873600000, "short_term_debt": 37753000, "long_term_debt": 37753000, "total_debt": 75506000, "total_liabilities": 274243000, "total_equity": 599357000, "shares_outstanding": 63207000, "goodwill_and_intangibles": 89489000 }, "cash_flow": { "operating_cash_flow": 109972000, "capital_expenditure": 56874000, "free_cash_flow": 166846000, "dividends_paid": 64084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279869, "ticker_id": 2112, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46521000", "ebitda": "103958000", "netIncome": "22844000", "grossProfit": "207929000", "depreciation": "None", "totalRevenue": "374401000", "costOfRevenue": "166472000", "interestIncome": "1844000", "incomeBeforeTax": "43605000", "interestExpense": "2916000", "operatingIncome": "45176000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9518000", "reportedCurrency": "USD", "netInterestIncome": "-1072000", "nonInterestIncome": "None", "operatingExpenses": "162753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13728000", "otherNonOperatingIncome": "1352000", "costofGoodsAndServicesSold": "166472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57437000", "sellingGeneralAndAdministrative": "104703000", "netIncomeFromContinuingOperations": "33595000" }, "balance": { "goodwill": "39027000", "inventory": "44560000", "commonStock": "422455000", "currentDebt": "None", "investments": "None", "totalAssets": "873600000", "longTermDebt": "37753000", "shortTermDebt": "37753000", "treasuryStock": "-916000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "50462000", "reportedCurrency": "USD", "retainedEarnings": "-85385000", "totalLiabilities": "274243000", "otherCurrentAssets": "10294000", "totalCurrentAssets": "417185000", "currentLongTermDebt": "37753000", "longTermInvestments": "4595000", "shortTermInvestments": "None", "currentNetReceivables": "220741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "456415000", "currentAccountsPayable": "32057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "280658000", "shortLongTermDebtTotal": "37753000", "totalShareholderEquity": "599357000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59971000", "totalCurrentLiabilities": "236490000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37753000", "cashAndShortTermInvestments": "141590000", "commonStockSharesOutstanding": "63207000", "intangibleAssetsExcludingGoodwill": "50462000", "cashAndCashEquivalentsAtCarryingValue": "141590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33595000", "profitLoss": "None", "dividendPayout": "64084000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-14022000", "operatingCashflow": "109972000", "capitalExpenditures": "56874000", "changeInReceivables": "None", "changeInExchangeRate": "629000", "cashflowFromFinancing": "-70862000", "cashflowFromInvestment": "-56874000", "stockBasedCompensation": "23723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17135000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 374401000, "cost_of_revenue": 166472000, "gross_profit": 207929000, "research_and_development": 13728000, "selling_general_admin": 104703000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46521000, "depreciation_amortisation": 57437000, "ebitda": 103958000, "interest_expense": 2916000, "interest_income": null, "other_non_operating": null, "pretax_income": 43605000, "tax_provision": 9518000, "effective_tax_rate": null, "net_income": 22844000, "net_income_continuing_ops": 33595000, "net_income_to_common": 22844000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 141590000, "short_term_investments": null, "net_receivables": 220741000, "inventory": 44560000, "other_current_assets": null, "total_current_assets": 417185000, "net_ppe": null, "goodwill": 39027000, "intangible_assets": 50462000, "goodwill_and_intangibles": 89489000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 456415000, "total_assets": 873600000, "short_term_debt": 37753000, "accounts_payable": 32057000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236490000, "long_term_debt": 37753000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37753000, "total_liabilities": 274243000, "total_debt": 75506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85385000, "total_equity": 599357000, "shares_outstanding": 63207000, "operating_cash_flow": 109972000, "stock_based_compensation": 23723000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56874000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56874000, "dividends_paid": 64084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70862000, "free_cash_flow": 166846000, "net_change_in_cash": -17135000 }, "raw_data": { "income": { "ebit": "46521000", "ebitda": "103958000", "netIncome": "22844000", "grossProfit": "207929000", "depreciation": "None", "totalRevenue": "374401000", "costOfRevenue": "166472000", "interestIncome": "1844000", "incomeBeforeTax": "43605000", "interestExpense": "2916000", "operatingIncome": "45176000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9518000", "reportedCurrency": "USD", "netInterestIncome": "-1072000", "nonInterestIncome": "None", "operatingExpenses": "162753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13728000", "otherNonOperatingIncome": "1352000", "costofGoodsAndServicesSold": "166472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57437000", "sellingGeneralAndAdministrative": "104703000", "netIncomeFromContinuingOperations": "33595000" }, "balance": { "goodwill": "39027000", "inventory": "44560000", "commonStock": "422455000", "currentDebt": "None", "investments": "None", "totalAssets": "873600000", "longTermDebt": "37753000", "shortTermDebt": "37753000", "treasuryStock": "-916000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "50462000", "reportedCurrency": "USD", "retainedEarnings": "-85385000", "totalLiabilities": "274243000", "otherCurrentAssets": "10294000", "totalCurrentAssets": "417185000", "currentLongTermDebt": "37753000", "longTermInvestments": "4595000", "shortTermInvestments": "None", "currentNetReceivables": "220741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "456415000", "currentAccountsPayable": "32057000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "280658000", "shortLongTermDebtTotal": "37753000", "totalShareholderEquity": "599357000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "59971000", "totalCurrentLiabilities": "236490000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37753000", "cashAndShortTermInvestments": "141590000", "commonStockSharesOutstanding": "63207000", "intangibleAssetsExcludingGoodwill": "50462000", "cashAndCashEquivalentsAtCarryingValue": "141590000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33595000", "profitLoss": "None", "dividendPayout": "64084000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-14022000", "operatingCashflow": "109972000", "capitalExpenditures": "56874000", "changeInReceivables": "None", "changeInExchangeRate": "629000", "cashflowFromFinancing": "-70862000", "cashflowFromInvestment": "-56874000", "stockBasedCompensation": "23723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "64084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17135000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57437000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 81379000, "cost_of_revenue": 35568000, "gross_profit": 45811000, "ebit": 10388000, "ebitda": 25624000, "pretax_income": 8492000, "tax_provision": 2421000, "net_income": 4226000, "net_income_to_common": 4226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145995000, "total_current_assets": 290358000, "total_assets": 893151000, "short_term_debt": 46702000, "long_term_debt": 244128000, "total_debt": 290830000, "total_liabilities": 464814000, "total_equity": 335462000, "shares_outstanding": 56392000, "goodwill_and_intangibles": 76738000 }, "cash_flow": { "operating_cash_flow": 4029000, "capital_expenditure": 2132000, "free_cash_flow": 6161000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279832, "ticker_id": 2112, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10388000", "ebitda": "25624000", "netIncome": "4226000", "grossProfit": "45811000", "depreciation": "None", "totalRevenue": "81379000", "costOfRevenue": "35568000", "interestIncome": "468000", "incomeBeforeTax": "8492000", "interestExpense": "1896000", "operatingIncome": "9951000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2421000", "reportedCurrency": "USD", "netInterestIncome": "-1428000", "nonInterestIncome": "None", "operatingExpenses": "35860000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1804000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15236000", "sellingGeneralAndAdministrative": "32488000", "netIncomeFromContinuingOperations": "6071000" }, "balance": { "goodwill": "45815000", "inventory": "35823000", "commonStock": "429650000", "currentDebt": "None", "investments": "None", "totalAssets": "893151000", "longTermDebt": "244128000", "shortTermDebt": "46702000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "30923000", "reportedCurrency": "USD", "retainedEarnings": "-235741000", "totalLiabilities": "464814000", "otherCurrentAssets": "None", "totalCurrentAssets": "290358000", "currentLongTermDebt": "46702000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330303000", "currentAccountsPayable": "17193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290830000", "totalShareholderEquity": "335462000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "88138000", "totalCurrentLiabilities": "208165000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "256649000", "cashAndShortTermInvestments": "145995000", "commonStockSharesOutstanding": "56392000", "intangibleAssetsExcludingGoodwill": "30923000", "cashAndCashEquivalentsAtCarryingValue": "145995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6071000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3355000", "operatingCashflow": "4029000", "capitalExpenditures": "2132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2762000", "cashflowFromInvestment": "-6927000", "stockBasedCompensation": "5792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17451000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 81379000, "cost_of_revenue": 35568000, "gross_profit": 45811000, "research_and_development": 1804000, "selling_general_admin": 32488000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10388000, "depreciation_amortisation": 15236000, "ebitda": 25624000, "interest_expense": 1896000, "interest_income": null, "other_non_operating": null, "pretax_income": 8492000, "tax_provision": 2421000, "effective_tax_rate": null, "net_income": 4226000, "net_income_continuing_ops": 6071000, "net_income_to_common": 4226000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145995000, "short_term_investments": null, "net_receivables": 108540000, "inventory": 35823000, "other_current_assets": null, "total_current_assets": 290358000, "net_ppe": null, "goodwill": 45815000, "intangible_assets": 30923000, "goodwill_and_intangibles": 76738000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 330303000, "total_assets": 893151000, "short_term_debt": 46702000, "accounts_payable": 17193000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208165000, "long_term_debt": 244128000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 256649000, "total_liabilities": 464814000, "total_debt": 290830000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235741000, "total_equity": 335462000, "shares_outstanding": 56392000, "operating_cash_flow": 4029000, "stock_based_compensation": 5792000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2132000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2762000, "free_cash_flow": 6161000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10388000", "ebitda": "25624000", "netIncome": "4226000", "grossProfit": "45811000", "depreciation": "None", "totalRevenue": "81379000", "costOfRevenue": "35568000", "interestIncome": "468000", "incomeBeforeTax": "8492000", "interestExpense": "1896000", "operatingIncome": "9951000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2421000", "reportedCurrency": "USD", "netInterestIncome": "-1428000", "nonInterestIncome": "None", "operatingExpenses": "35860000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1804000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "35568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15236000", "sellingGeneralAndAdministrative": "32488000", "netIncomeFromContinuingOperations": "6071000" }, "balance": { "goodwill": "45815000", "inventory": "35823000", "commonStock": "429650000", "currentDebt": "None", "investments": "None", "totalAssets": "893151000", "longTermDebt": "244128000", "shortTermDebt": "46702000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "30923000", "reportedCurrency": "USD", "retainedEarnings": "-235741000", "totalLiabilities": "464814000", "otherCurrentAssets": "None", "totalCurrentAssets": "290358000", "currentLongTermDebt": "46702000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108540000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330303000", "currentAccountsPayable": "17193000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290830000", "totalShareholderEquity": "335462000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "88138000", "totalCurrentLiabilities": "208165000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "256649000", "cashAndShortTermInvestments": "145995000", "commonStockSharesOutstanding": "56392000", "intangibleAssetsExcludingGoodwill": "30923000", "cashAndCashEquivalentsAtCarryingValue": "145995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6071000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3355000", "operatingCashflow": "4029000", "capitalExpenditures": "2132000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2762000", "cashflowFromInvestment": "-6927000", "stockBasedCompensation": "5792000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17451000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15236000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 125207000, "cost_of_revenue": 55102000, "gross_profit": 70105000, "ebit": 32323000, "ebitda": 48354000, "pretax_income": 6604000, "tax_provision": 4079000, "net_income": 637000, "net_income_to_common": 637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 151168000, "total_current_assets": 337293000, "total_assets": 894031000, "short_term_debt": 37904000, "long_term_debt": 244034000, "total_debt": 281938000, "total_liabilities": 466298000, "total_equity": 337891000, "shares_outstanding": 56272000, "goodwill_and_intangibles": 78206000 }, "cash_flow": { "operating_cash_flow": 28140733, "capital_expenditure": 1330503, "free_cash_flow": 29471236, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279833, "ticker_id": 2112, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32323000", "ebitda": "48354000", "netIncome": "637000", "grossProfit": "70105000", "depreciation": "None", "totalRevenue": "125207000", "costOfRevenue": "55102000", "interestIncome": "589000", "incomeBeforeTax": "6604000", "interestExpense": "1802000", "operatingIncome": "32323000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4079000", "reportedCurrency": "USD", "netInterestIncome": "-1213000", "nonInterestIncome": "None", "operatingExpenses": "37782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1451000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16031000", "sellingGeneralAndAdministrative": "33532000", "netIncomeFromContinuingOperations": "2525000" }, "balance": { "goodwill": "45815000", "inventory": "32505000", "commonStock": "419162000", "currentDebt": "None", "investments": "None", "totalAssets": "894031000", "longTermDebt": "244034000", "shortTermDebt": "37904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32391000", "reportedCurrency": "USD", "retainedEarnings": "-239967000", "totalLiabilities": "466298000", "otherCurrentAssets": "14881000", "totalCurrentAssets": "337293000", "currentLongTermDebt": "34577000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "138739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "556738000", "currentAccountsPayable": "19478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "297414000", "totalShareholderEquity": "337891000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94228000", "totalCurrentLiabilities": "202005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "264293000", "cashAndShortTermInvestments": "151168000", "commonStockSharesOutstanding": "56272000", "intangibleAssetsExcludingGoodwill": "32391000", "cashAndCashEquivalentsAtCarryingValue": "151168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2525000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8642717", "operatingCashflow": "28140733", "capitalExpenditures": "1330503", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13456626", "cashflowFromInvestment": "-6690979", "stockBasedCompensation": "7774000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19273", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16026000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125207000, "cost_of_revenue": 55102000, "gross_profit": 70105000, "research_and_development": 1451000, "selling_general_admin": 33532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32323000, "depreciation_amortisation": 16031000, "ebitda": 48354000, "interest_expense": 1802000, "interest_income": null, "other_non_operating": null, "pretax_income": 6604000, "tax_provision": 4079000, "effective_tax_rate": null, "net_income": 637000, "net_income_continuing_ops": 2525000, "net_income_to_common": 637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 151168000, "short_term_investments": null, "net_receivables": 138739000, "inventory": 32505000, "other_current_assets": null, "total_current_assets": 337293000, "net_ppe": null, "goodwill": 45815000, "intangible_assets": 32391000, "goodwill_and_intangibles": 78206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 556738000, "total_assets": 894031000, "short_term_debt": 37904000, "accounts_payable": 19478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202005000, "long_term_debt": 244034000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 264293000, "total_liabilities": 466298000, "total_debt": 281938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -239967000, "total_equity": 337891000, "shares_outstanding": 56272000, "operating_cash_flow": 28140733, "stock_based_compensation": 7774000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1330503, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6690979, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13456626, "free_cash_flow": 29471236, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32323000", "ebitda": "48354000", "netIncome": "637000", "grossProfit": "70105000", "depreciation": "None", "totalRevenue": "125207000", "costOfRevenue": "55102000", "interestIncome": "589000", "incomeBeforeTax": "6604000", "interestExpense": "1802000", "operatingIncome": "32323000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4079000", "reportedCurrency": "USD", "netInterestIncome": "-1213000", "nonInterestIncome": "None", "operatingExpenses": "37782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1451000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16031000", "sellingGeneralAndAdministrative": "33532000", "netIncomeFromContinuingOperations": "2525000" }, "balance": { "goodwill": "45815000", "inventory": "32505000", "commonStock": "419162000", "currentDebt": "None", "investments": "None", "totalAssets": "894031000", "longTermDebt": "244034000", "shortTermDebt": "37904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "32391000", "reportedCurrency": "USD", "retainedEarnings": "-239967000", "totalLiabilities": "466298000", "otherCurrentAssets": "14881000", "totalCurrentAssets": "337293000", "currentLongTermDebt": "34577000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "138739000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "556738000", "currentAccountsPayable": "19478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "297414000", "totalShareholderEquity": "337891000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94228000", "totalCurrentLiabilities": "202005000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "264293000", "cashAndShortTermInvestments": "151168000", "commonStockSharesOutstanding": "56272000", "intangibleAssetsExcludingGoodwill": "32391000", "cashAndCashEquivalentsAtCarryingValue": "151168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2525000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8642717", "operatingCashflow": "28140733", "capitalExpenditures": "1330503", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13456626", "cashflowFromInvestment": "-6690979", "stockBasedCompensation": "7774000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "19273", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16026000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 106654000, "cost_of_revenue": 39383000, "gross_profit": 67271000, "ebit": 29653000, "ebitda": 45259000, "pretax_income": 27821000, "tax_provision": 5205000, "net_income": 20657000, "net_income_to_common": 20657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 143106000, "total_current_assets": 336472000, "total_assets": 889573000, "short_term_debt": 230743000, "long_term_debt": 230743000, "total_debt": 461486000, "total_liabilities": 452866000, "total_equity": 349534000, "shares_outstanding": 55565000, "goodwill_and_intangibles": 86282000 }, "cash_flow": { "operating_cash_flow": 68481295, "capital_expenditure": 2777045, "free_cash_flow": 71258340, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279835, "ticker_id": 2112, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29653000", "ebitda": "45259000", "netIncome": "20657000", "grossProfit": "67271000", "depreciation": "None", "totalRevenue": "106654000", "costOfRevenue": "39383000", "interestIncome": "557000", "incomeBeforeTax": "27821000", "interestExpense": "1832000", "operatingIncome": "29045000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5205000", "reportedCurrency": "USD", "netInterestIncome": "-1275000", "nonInterestIncome": "None", "operatingExpenses": "38226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1505000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15606000", "sellingGeneralAndAdministrative": "34219000", "netIncomeFromContinuingOperations": "22616000" }, "balance": { "goodwill": "52815000", "inventory": "41435000", "commonStock": "415617000", "currentDebt": "None", "investments": "None", "totalAssets": "889573000", "longTermDebt": "230743000", "shortTermDebt": "230743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "33467000", "reportedCurrency": "USD", "retainedEarnings": "-240604000", "totalLiabilities": "452866000", "otherCurrentAssets": "15054000", "totalCurrentAssets": "336472000", "currentLongTermDebt": "26477000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136877000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553101000", "currentAccountsPayable": "22484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257220000", "totalShareholderEquity": "349534000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96136000", "totalCurrentLiabilities": "183125000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "269741000", "cashAndShortTermInvestments": "143106000", "commonStockSharesOutstanding": "55565000", "intangibleAssetsExcludingGoodwill": "33467000", "cashAndCashEquivalentsAtCarryingValue": "143106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22616000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4620884", "operatingCashflow": "68481295", "capitalExpenditures": "2777045", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21182467", "cashflowFromInvestment": "-12876440", "stockBasedCompensation": "6283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3302", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15606000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106654000, "cost_of_revenue": 39383000, "gross_profit": 67271000, "research_and_development": 1505000, "selling_general_admin": 34219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29653000, "depreciation_amortisation": 15606000, "ebitda": 45259000, "interest_expense": 1832000, "interest_income": null, "other_non_operating": null, "pretax_income": 27821000, "tax_provision": 5205000, "effective_tax_rate": null, "net_income": 20657000, "net_income_continuing_ops": 22616000, "net_income_to_common": 20657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 143106000, "short_term_investments": null, "net_receivables": 136877000, "inventory": 41435000, "other_current_assets": null, "total_current_assets": 336472000, "net_ppe": null, "goodwill": 52815000, "intangible_assets": 33467000, "goodwill_and_intangibles": 86282000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 553101000, "total_assets": 889573000, "short_term_debt": 230743000, "accounts_payable": 22484000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183125000, "long_term_debt": 230743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 269741000, "total_liabilities": 452866000, "total_debt": 461486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -240604000, "total_equity": 349534000, "shares_outstanding": 55565000, "operating_cash_flow": 68481295, "stock_based_compensation": 6283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2777045, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12876440, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21182467, "free_cash_flow": 71258340, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29653000", "ebitda": "45259000", "netIncome": "20657000", "grossProfit": "67271000", "depreciation": "None", "totalRevenue": "106654000", "costOfRevenue": "39383000", "interestIncome": "557000", "incomeBeforeTax": "27821000", "interestExpense": "1832000", "operatingIncome": "29045000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "5205000", "reportedCurrency": "USD", "netInterestIncome": "-1275000", "nonInterestIncome": "None", "operatingExpenses": "38226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1505000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15606000", "sellingGeneralAndAdministrative": "34219000", "netIncomeFromContinuingOperations": "22616000" }, "balance": { "goodwill": "52815000", "inventory": "41435000", "commonStock": "415617000", "currentDebt": "None", "investments": "None", "totalAssets": "889573000", "longTermDebt": "230743000", "shortTermDebt": "230743000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "33467000", "reportedCurrency": "USD", "retainedEarnings": "-240604000", "totalLiabilities": "452866000", "otherCurrentAssets": "15054000", "totalCurrentAssets": "336472000", "currentLongTermDebt": "26477000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136877000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553101000", "currentAccountsPayable": "22484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257220000", "totalShareholderEquity": "349534000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96136000", "totalCurrentLiabilities": "183125000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "269741000", "cashAndShortTermInvestments": "143106000", "commonStockSharesOutstanding": "55565000", "intangibleAssetsExcludingGoodwill": "33467000", "cashAndCashEquivalentsAtCarryingValue": "143106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22616000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4620884", "operatingCashflow": "68481295", "capitalExpenditures": "2777045", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21182467", "cashflowFromInvestment": "-12876440", "stockBasedCompensation": "6283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3302", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15606000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 91684000, "cost_of_revenue": 39580000, "gross_profit": 52104000, "ebit": 15535000, "ebitda": 31431000, "pretax_income": 13433000, "tax_provision": 1198000, "net_income": 11255000, "net_income_to_common": 11255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109251000, "total_current_assets": 490468000, "total_assets": 868582000, "short_term_debt": 47547000, "long_term_debt": 230474000, "total_debt": 278021000, "total_liabilities": 463509000, "total_equity": 320412000, "shares_outstanding": 55161000, "goodwill_and_intangibles": 97456000 }, "cash_flow": { "operating_cash_flow": 23230000, "capital_expenditure": 2361000, "free_cash_flow": 25591000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279836, "ticker_id": 2112, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15535000", "ebitda": "31431000", "netIncome": "11255000", "grossProfit": "52104000", "depreciation": "None", "totalRevenue": "91684000", "costOfRevenue": "39580000", "interestIncome": "1114000", "incomeBeforeTax": "13433000", "interestExpense": "1927000", "operatingIncome": "15535000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1198000", "reportedCurrency": "USD", "netInterestIncome": "-813000", "nonInterestIncome": "None", "operatingExpenses": "36569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1542000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15896000", "sellingGeneralAndAdministrative": "35302000", "netIncomeFromContinuingOperations": "12235000" }, "balance": { "goodwill": "52815000", "inventory": "36699000", "commonStock": "415142000", "currentDebt": "None", "investments": "None", "totalAssets": "868582000", "longTermDebt": "230474000", "shortTermDebt": "47547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "44641000", "reportedCurrency": "USD", "retainedEarnings": "-261261000", "totalLiabilities": "463509000", "otherCurrentAssets": "13171000", "totalCurrentAssets": "490468000", "currentLongTermDebt": "47547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "378114000", "currentAccountsPayable": "31721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278021000", "totalShareholderEquity": "320412000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85322000", "totalCurrentLiabilities": "172967000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "290542000", "cashAndShortTermInvestments": "109251000", "commonStockSharesOutstanding": "55161000", "intangibleAssetsExcludingGoodwill": "44641000", "cashAndCashEquivalentsAtCarryingValue": "109251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5059000", "operatingCashflow": "23230000", "capitalExpenditures": "2361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3754000", "cashflowFromInvestment": "-7424000", "stockBasedCompensation": "7492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15896000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91684000, "cost_of_revenue": 39580000, "gross_profit": 52104000, "research_and_development": 1542000, "selling_general_admin": 35302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15535000, "depreciation_amortisation": 15896000, "ebitda": 31431000, "interest_expense": 1927000, "interest_income": null, "other_non_operating": null, "pretax_income": 13433000, "tax_provision": 1198000, "effective_tax_rate": null, "net_income": 11255000, "net_income_continuing_ops": 12235000, "net_income_to_common": 11255000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109251000, "short_term_investments": null, "net_receivables": 331347000, "inventory": 36699000, "other_current_assets": null, "total_current_assets": 490468000, "net_ppe": null, "goodwill": 52815000, "intangible_assets": 44641000, "goodwill_and_intangibles": 97456000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 378114000, "total_assets": 868582000, "short_term_debt": 47547000, "accounts_payable": 31721000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172967000, "long_term_debt": 230474000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 290542000, "total_liabilities": 463509000, "total_debt": 278021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -261261000, "total_equity": 320412000, "shares_outstanding": 55161000, "operating_cash_flow": 23230000, "stock_based_compensation": 7492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7424000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3754000, "free_cash_flow": 25591000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15535000", "ebitda": "31431000", "netIncome": "11255000", "grossProfit": "52104000", "depreciation": "None", "totalRevenue": "91684000", "costOfRevenue": "39580000", "interestIncome": "1114000", "incomeBeforeTax": "13433000", "interestExpense": "1927000", "operatingIncome": "15535000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1198000", "reportedCurrency": "USD", "netInterestIncome": "-813000", "nonInterestIncome": "None", "operatingExpenses": "36569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1542000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "39580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15896000", "sellingGeneralAndAdministrative": "35302000", "netIncomeFromContinuingOperations": "12235000" }, "balance": { "goodwill": "52815000", "inventory": "36699000", "commonStock": "415142000", "currentDebt": "None", "investments": "None", "totalAssets": "868582000", "longTermDebt": "230474000", "shortTermDebt": "47547000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "44641000", "reportedCurrency": "USD", "retainedEarnings": "-261261000", "totalLiabilities": "463509000", "otherCurrentAssets": "13171000", "totalCurrentAssets": "490468000", "currentLongTermDebt": "47547000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "331347000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "378114000", "currentAccountsPayable": "31721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278021000", "totalShareholderEquity": "320412000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85322000", "totalCurrentLiabilities": "172967000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "290542000", "cashAndShortTermInvestments": "109251000", "commonStockSharesOutstanding": "55161000", "intangibleAssetsExcludingGoodwill": "44641000", "cashAndCashEquivalentsAtCarryingValue": "109251000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5059000", "operatingCashflow": "23230000", "capitalExpenditures": "2361000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3754000", "cashflowFromInvestment": "-7424000", "stockBasedCompensation": "7492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15896000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 86667000, "cost_of_revenue": 33491000, "gross_profit": 53176000, "ebit": 17236000, "ebitda": 16734000, "pretax_income": 15435000, "tax_provision": 7285000, "net_income": 2327000, "net_income_to_common": 2327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97069000, "total_current_assets": 468206000, "total_assets": 848304000, "short_term_debt": 2470000, "long_term_debt": 230126000, "total_debt": 232596000, "total_liabilities": 464015000, "total_equity": 299503000, "shares_outstanding": 54969000, "goodwill_and_intangibles": 87825000 }, "cash_flow": { "operating_cash_flow": 6951000, "capital_expenditure": 1645000, "free_cash_flow": 8596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279837, "ticker_id": 2112, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17236000", "ebitda": "16734000", "netIncome": "2327000", "grossProfit": "53176000", "depreciation": "None", "totalRevenue": "86667000", "costOfRevenue": "33491000", "interestIncome": "540000", "incomeBeforeTax": "15435000", "interestExpense": "1801000", "operatingIncome": "16734000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7285000", "reportedCurrency": "USD", "netInterestIncome": "-1261000", "nonInterestIncome": "None", "operatingExpenses": "36442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1318000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-502000", "sellingGeneralAndAdministrative": "33532000", "netIncomeFromContinuingOperations": "8150000" }, "balance": { "goodwill": "52815000", "inventory": "31725000", "commonStock": "414041000", "currentDebt": "None", "investments": "None", "totalAssets": "848304000", "longTermDebt": "230126000", "shortTermDebt": "2470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35010000", "reportedCurrency": "USD", "retainedEarnings": "-272403000", "totalLiabilities": "464015000", "otherCurrentAssets": "14040000", "totalCurrentAssets": "468206000", "currentLongTermDebt": "49472000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "325372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "380098000", "currentAccountsPayable": "25063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "292633000", "totalShareholderEquity": "299503000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "79681000", "totalCurrentLiabilities": "161331000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "302683999", "cashAndShortTermInvestments": "97069000", "commonStockSharesOutstanding": "54969000", "intangibleAssetsExcludingGoodwill": "35010000", "cashAndCashEquivalentsAtCarryingValue": "97069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8150000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1032000", "operatingCashflow": "6951000", "capitalExpenditures": "1645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4234000", "cashflowFromInvestment": "-14624000", "stockBasedCompensation": "5275000", "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": "14913000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86667000, "cost_of_revenue": 33491000, "gross_profit": 53176000, "research_and_development": 1318000, "selling_general_admin": 33532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17236000, "depreciation_amortisation": -502000, "ebitda": 16734000, "interest_expense": 1801000, "interest_income": null, "other_non_operating": null, "pretax_income": 15435000, "tax_provision": 7285000, "effective_tax_rate": null, "net_income": 2327000, "net_income_continuing_ops": 8150000, "net_income_to_common": 2327000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 97069000, "short_term_investments": null, "net_receivables": 325372000, "inventory": 31725000, "other_current_assets": null, "total_current_assets": 468206000, "net_ppe": null, "goodwill": 52815000, "intangible_assets": 35010000, "goodwill_and_intangibles": 87825000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 380098000, "total_assets": 848304000, "short_term_debt": 2470000, "accounts_payable": 25063000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161331000, "long_term_debt": 230126000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 302683999, "total_liabilities": 464015000, "total_debt": 232596000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -272403000, "total_equity": 299503000, "shares_outstanding": 54969000, "operating_cash_flow": 6951000, "stock_based_compensation": 5275000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14624000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4234000, "free_cash_flow": 8596000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17236000", "ebitda": "16734000", "netIncome": "2327000", "grossProfit": "53176000", "depreciation": "None", "totalRevenue": "86667000", "costOfRevenue": "33491000", "interestIncome": "540000", "incomeBeforeTax": "15435000", "interestExpense": "1801000", "operatingIncome": "16734000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7285000", "reportedCurrency": "USD", "netInterestIncome": "-1261000", "nonInterestIncome": "None", "operatingExpenses": "36442000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1318000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "33491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-502000", "sellingGeneralAndAdministrative": "33532000", "netIncomeFromContinuingOperations": "8150000" }, "balance": { "goodwill": "52815000", "inventory": "31725000", "commonStock": "414041000", "currentDebt": "None", "investments": "None", "totalAssets": "848304000", "longTermDebt": "230126000", "shortTermDebt": "2470000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "35010000", "reportedCurrency": "USD", "retainedEarnings": "-272403000", "totalLiabilities": "464015000", "otherCurrentAssets": "14040000", "totalCurrentAssets": "468206000", "currentLongTermDebt": "49472000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "325372000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "380098000", "currentAccountsPayable": "25063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "292633000", "totalShareholderEquity": "299503000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "79681000", "totalCurrentLiabilities": "161331000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "302683999", "cashAndShortTermInvestments": "97069000", "commonStockSharesOutstanding": "54969000", "intangibleAssetsExcludingGoodwill": "35010000", "cashAndCashEquivalentsAtCarryingValue": "97069000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8150000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "1032000", "operatingCashflow": "6951000", "capitalExpenditures": "1645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4234000", "cashflowFromInvestment": "-14624000", "stockBasedCompensation": "5275000", "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": "14913000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 92672000, "cost_of_revenue": 44307000, "gross_profit": 48365000, "ebit": 9941000, "ebitda": 26542000, "pretax_income": 8324000, "tax_provision": 1458000, "net_income": 5306000, "net_income_to_common": 5306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100592000, "total_current_assets": 456700000, "total_assets": 830398000, "short_term_debt": 39228000, "long_term_debt": 229901000, "total_debt": 269129000, "total_liabilities": 452183000, "total_equity": 299466000, "shares_outstanding": 54706000, "goodwill_and_intangibles": 96625000 }, "cash_flow": { "operating_cash_flow": 11485000, "capital_expenditure": 10870000, "free_cash_flow": 22355000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279838, "ticker_id": 2112, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9941000", "ebitda": "26542000", "netIncome": "5306000", "grossProfit": "48365000", "depreciation": "None", "totalRevenue": "92672000", "costOfRevenue": "44307000", "interestIncome": "460000", "incomeBeforeTax": "8324000", "interestExpense": "1617000", "operatingIncome": "9512000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1458000", "reportedCurrency": "USD", "netInterestIncome": "-1157000", "nonInterestIncome": "None", "operatingExpenses": "38853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1150000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16601000", "sellingGeneralAndAdministrative": "100610000", "netIncomeFromContinuingOperations": "6866000" }, "balance": { "goodwill": "52815000", "inventory": "32840000", "commonStock": "401420000", "currentDebt": "None", "investments": "None", "totalAssets": "830398000", "longTermDebt": "229901000", "shortTermDebt": "39228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43810000", "reportedCurrency": "USD", "retainedEarnings": "-274675000", "totalLiabilities": "452183000", "otherCurrentAssets": "13121000", "totalCurrentAssets": "456700000", "currentLongTermDebt": "36356000", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "310147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "373698000", "currentAccountsPayable": "19803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278118000", "totalShareholderEquity": "299466000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89055000", "totalCurrentLiabilities": "200772000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "251411000", "cashAndShortTermInvestments": "100592000", "commonStockSharesOutstanding": "54706000", "intangibleAssetsExcludingGoodwill": "43810000", "cashAndCashEquivalentsAtCarryingValue": "100592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6866000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4680000", "operatingCashflow": "11485000", "capitalExpenditures": "10870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5090000", "cashflowFromInvestment": "-10870000", "stockBasedCompensation": "5948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16601000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92672000, "cost_of_revenue": 44307000, "gross_profit": 48365000, "research_and_development": 1150000, "selling_general_admin": 100610000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9941000, "depreciation_amortisation": 16601000, "ebitda": 26542000, "interest_expense": 1617000, "interest_income": null, "other_non_operating": null, "pretax_income": 8324000, "tax_provision": 1458000, "effective_tax_rate": null, "net_income": 5306000, "net_income_continuing_ops": 6866000, "net_income_to_common": 5306000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100592000, "short_term_investments": null, "net_receivables": 310147000, "inventory": 32840000, "other_current_assets": null, "total_current_assets": 456700000, "net_ppe": null, "goodwill": 52815000, "intangible_assets": 43810000, "goodwill_and_intangibles": 96625000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 373698000, "total_assets": 830398000, "short_term_debt": 39228000, "accounts_payable": 19803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200772000, "long_term_debt": 229901000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 251411000, "total_liabilities": 452183000, "total_debt": 269129000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -274675000, "total_equity": 299466000, "shares_outstanding": 54706000, "operating_cash_flow": 11485000, "stock_based_compensation": 5948000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10870000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10870000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5090000, "free_cash_flow": 22355000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9941000", "ebitda": "26542000", "netIncome": "5306000", "grossProfit": "48365000", "depreciation": "None", "totalRevenue": "92672000", "costOfRevenue": "44307000", "interestIncome": "460000", "incomeBeforeTax": "8324000", "interestExpense": "1617000", "operatingIncome": "9512000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1458000", "reportedCurrency": "USD", "netInterestIncome": "-1157000", "nonInterestIncome": "None", "operatingExpenses": "38853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1150000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44307000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16601000", "sellingGeneralAndAdministrative": "100610000", "netIncomeFromContinuingOperations": "6866000" }, "balance": { "goodwill": "52815000", "inventory": "32840000", "commonStock": "401420000", "currentDebt": "None", "investments": "None", "totalAssets": "830398000", "longTermDebt": "229901000", "shortTermDebt": "39228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43810000", "reportedCurrency": "USD", "retainedEarnings": "-274675000", "totalLiabilities": "452183000", "otherCurrentAssets": "13121000", "totalCurrentAssets": "456700000", "currentLongTermDebt": "36356000", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "310147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "373698000", "currentAccountsPayable": "19803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278118000", "totalShareholderEquity": "299466000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "89055000", "totalCurrentLiabilities": "200772000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "251411000", "cashAndShortTermInvestments": "100592000", "commonStockSharesOutstanding": "54706000", "intangibleAssetsExcludingGoodwill": "43810000", "cashAndCashEquivalentsAtCarryingValue": "100592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6866000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "4680000", "operatingCashflow": "11485000", "capitalExpenditures": "10870000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5090000", "cashflowFromInvestment": "-10870000", "stockBasedCompensation": "5948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16601000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 91452000, "cost_of_revenue": 40433000, "gross_profit": 51019000, "ebit": 19959000, "ebitda": 34859000, "pretax_income": 17719000, "tax_provision": 2376000, "net_income": 13896000, "net_income_to_common": 13896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104504000, "total_current_assets": 467565000, "total_assets": 847560000, "short_term_debt": 46956000, "long_term_debt": 230038000, "total_debt": 276994000, "total_liabilities": 479775000, "total_equity": 289438000, "shares_outstanding": 54089000, "goodwill_and_intangibles": 96221000 }, "cash_flow": { "operating_cash_flow": 35282000, "capital_expenditure": 14708000, "free_cash_flow": 49990000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279840, "ticker_id": 2112, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19959000", "ebitda": "34859000", "netIncome": "13896000", "grossProfit": "51019000", "depreciation": "None", "totalRevenue": "91452000", "costOfRevenue": "40433000", "interestIncome": "625000", "incomeBeforeTax": "17719000", "interestExpense": "2240000", "operatingIncome": "19411000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2376000", "reportedCurrency": "USD", "netInterestIncome": "-1615000", "nonInterestIncome": "None", "operatingExpenses": "31608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "265000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14900000", "sellingGeneralAndAdministrative": "31575000", "netIncomeFromContinuingOperations": "15343000" }, "balance": { "goodwill": "52815000", "inventory": "37612000", "commonStock": "394603000", "currentDebt": "None", "investments": "None", "totalAssets": "847560000", "longTermDebt": "230038000", "shortTermDebt": "46956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "43406000", "reportedCurrency": "USD", "retainedEarnings": "-279993000", "totalLiabilities": "479775000", "otherCurrentAssets": "13310000", "totalCurrentAssets": "467565000", "currentLongTermDebt": "46239000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "312139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379995000", "currentAccountsPayable": "26018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287608000", "totalShareholderEquity": "289438000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99952000", "totalCurrentLiabilities": "226602000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "253172999", "cashAndShortTermInvestments": "104504000", "commonStockSharesOutstanding": "54089000", "intangibleAssetsExcludingGoodwill": "43406000", "cashAndCashEquivalentsAtCarryingValue": "104504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15343000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "90000", "operatingCashflow": "35282000", "capitalExpenditures": "14708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7560000", "cashflowFromInvestment": "-14708000", "stockBasedCompensation": "5508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57571", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91452000, "cost_of_revenue": 40433000, "gross_profit": 51019000, "research_and_development": 265000, "selling_general_admin": 31575000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19959000, "depreciation_amortisation": 14900000, "ebitda": 34859000, "interest_expense": 2240000, "interest_income": null, "other_non_operating": null, "pretax_income": 17719000, "tax_provision": 2376000, "effective_tax_rate": null, "net_income": 13896000, "net_income_continuing_ops": 15343000, "net_income_to_common": 13896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104504000, "short_term_investments": null, "net_receivables": 312139000, "inventory": 37612000, "other_current_assets": null, "total_current_assets": 467565000, "net_ppe": null, "goodwill": 52815000, "intangible_assets": 43406000, "goodwill_and_intangibles": 96221000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 379995000, "total_assets": 847560000, "short_term_debt": 46956000, "accounts_payable": 26018000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 226602000, "long_term_debt": 230038000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 253172999, "total_liabilities": 479775000, "total_debt": 276994000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -279993000, "total_equity": 289438000, "shares_outstanding": 54089000, "operating_cash_flow": 35282000, "stock_based_compensation": 5508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14708000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14708000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7560000, "free_cash_flow": 49990000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19959000", "ebitda": "34859000", "netIncome": "13896000", "grossProfit": "51019000", "depreciation": "None", "totalRevenue": "91452000", "costOfRevenue": "40433000", "interestIncome": "625000", "incomeBeforeTax": "17719000", "interestExpense": "2240000", "operatingIncome": "19411000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2376000", "reportedCurrency": "USD", "netInterestIncome": "-1615000", "nonInterestIncome": "None", "operatingExpenses": "31608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "265000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "40433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14900000", "sellingGeneralAndAdministrative": "31575000", "netIncomeFromContinuingOperations": "15343000" }, "balance": { "goodwill": "52815000", "inventory": "37612000", "commonStock": "394603000", "currentDebt": "None", "investments": "None", "totalAssets": "847560000", "longTermDebt": "230038000", "shortTermDebt": "46956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "43406000", "reportedCurrency": "USD", "retainedEarnings": "-279993000", "totalLiabilities": "479775000", "otherCurrentAssets": "13310000", "totalCurrentAssets": "467565000", "currentLongTermDebt": "46239000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "312139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "379995000", "currentAccountsPayable": "26018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287608000", "totalShareholderEquity": "289438000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99952000", "totalCurrentLiabilities": "226602000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "253172999", "cashAndShortTermInvestments": "104504000", "commonStockSharesOutstanding": "54089000", "intangibleAssetsExcludingGoodwill": "43406000", "cashAndCashEquivalentsAtCarryingValue": "104504000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15343000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "90000", "operatingCashflow": "35282000", "capitalExpenditures": "14708000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7560000", "cashflowFromInvestment": "-14708000", "stockBasedCompensation": "5508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57571", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14900000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 88961000, "cost_of_revenue": 45034000, "gross_profit": 43927000, "ebit": 3358000, "ebitda": 22196000, "pretax_income": 1076000, "tax_provision": -3997000, "net_income": 3583000, "net_income_to_common": 3583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91552000, "total_current_assets": 456072000, "total_assets": 827399000, "short_term_debt": 54887000, "long_term_debt": 229738000, "total_debt": 284625000, "total_liabilities": 484437000, "total_equity": 267194000, "shares_outstanding": 53428000, "goodwill_and_intangibles": 96203000 }, "cash_flow": { "operating_cash_flow": 35038000, "capital_expenditure": 8498000, "free_cash_flow": 43536000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279841, "ticker_id": 2112, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3358000", "ebitda": "22196000", "netIncome": "3583000", "grossProfit": "43927000", "depreciation": "None", "totalRevenue": "88961000", "costOfRevenue": "45034000", "interestIncome": "561000", "incomeBeforeTax": "1076000", "interestExpense": "2282000", "operatingIncome": "2872000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3997000", "reportedCurrency": "USD", "netInterestIncome": "-1721000", "nonInterestIncome": "None", "operatingExpenses": "41055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2031000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18838000", "sellingGeneralAndAdministrative": "37671000", "netIncomeFromContinuingOperations": "5073000" }, "balance": { "goodwill": "52815000", "inventory": "37798000", "commonStock": "394493000", "currentDebt": "None", "investments": "None", "totalAssets": "827399000", "longTermDebt": "229738000", "shortTermDebt": "54887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "43388000", "reportedCurrency": "USD", "retainedEarnings": "-293889000", "totalLiabilities": "484437000", "otherCurrentAssets": "11786000", "totalCurrentAssets": "456072000", "currentLongTermDebt": "53132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371327000", "currentAccountsPayable": "20055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "295081000", "totalShareholderEquity": "267194000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94125000", "totalCurrentLiabilities": "231722000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "252715000", "cashAndShortTermInvestments": "91552000", "commonStockSharesOutstanding": "53428000", "intangibleAssetsExcludingGoodwill": "43388000", "cashAndCashEquivalentsAtCarryingValue": "91552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5073000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1599000", "operatingCashflow": "35038000", "capitalExpenditures": "8498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16185000", "cashflowFromInvestment": "-8498000", "stockBasedCompensation": "6970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-246000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 88961000, "cost_of_revenue": 45034000, "gross_profit": 43927000, "research_and_development": 2031000, "selling_general_admin": 37671000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3358000, "depreciation_amortisation": 18838000, "ebitda": 22196000, "interest_expense": 2282000, "interest_income": null, "other_non_operating": null, "pretax_income": 1076000, "tax_provision": -3997000, "effective_tax_rate": null, "net_income": 3583000, "net_income_continuing_ops": 5073000, "net_income_to_common": 3583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91552000, "short_term_investments": null, "net_receivables": 314936000, "inventory": 37798000, "other_current_assets": null, "total_current_assets": 456072000, "net_ppe": null, "goodwill": 52815000, "intangible_assets": 43388000, "goodwill_and_intangibles": 96203000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 371327000, "total_assets": 827399000, "short_term_debt": 54887000, "accounts_payable": 20055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 231722000, "long_term_debt": 229738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252715000, "total_liabilities": 484437000, "total_debt": 284625000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -293889000, "total_equity": 267194000, "shares_outstanding": 53428000, "operating_cash_flow": 35038000, "stock_based_compensation": 6970000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8498000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16185000, "free_cash_flow": 43536000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3358000", "ebitda": "22196000", "netIncome": "3583000", "grossProfit": "43927000", "depreciation": "None", "totalRevenue": "88961000", "costOfRevenue": "45034000", "interestIncome": "561000", "incomeBeforeTax": "1076000", "interestExpense": "2282000", "operatingIncome": "2872000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3997000", "reportedCurrency": "USD", "netInterestIncome": "-1721000", "nonInterestIncome": "None", "operatingExpenses": "41055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2031000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18838000", "sellingGeneralAndAdministrative": "37671000", "netIncomeFromContinuingOperations": "5073000" }, "balance": { "goodwill": "52815000", "inventory": "37798000", "commonStock": "394493000", "currentDebt": "None", "investments": "None", "totalAssets": "827399000", "longTermDebt": "229738000", "shortTermDebt": "54887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "43388000", "reportedCurrency": "USD", "retainedEarnings": "-293889000", "totalLiabilities": "484437000", "otherCurrentAssets": "11786000", "totalCurrentAssets": "456072000", "currentLongTermDebt": "53132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371327000", "currentAccountsPayable": "20055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "295081000", "totalShareholderEquity": "267194000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "94125000", "totalCurrentLiabilities": "231722000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "252715000", "cashAndShortTermInvestments": "91552000", "commonStockSharesOutstanding": "53428000", "intangibleAssetsExcludingGoodwill": "43388000", "cashAndCashEquivalentsAtCarryingValue": "91552000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5073000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1599000", "operatingCashflow": "35038000", "capitalExpenditures": "8498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16185000", "cashflowFromInvestment": "-8498000", "stockBasedCompensation": "6970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-246000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18838000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 79123000, "cost_of_revenue": 32234000, "gross_profit": 46889000, "ebit": 12524000, "ebitda": 27688000, "pretax_income": 10579000, "tax_provision": 5159000, "net_income": 3274000, "net_income_to_common": 3274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81017000, "total_current_assets": 460577000, "total_assets": 824140000, "short_term_debt": 70529000, "long_term_debt": 229435000, "total_debt": 299964000, "total_liabilities": 490761000, "total_equity": 258802000, "shares_outstanding": 53406000, "goodwill_and_intangibles": 95767000 }, "cash_flow": { "operating_cash_flow": -10968000, "capital_expenditure": 7140000, "free_cash_flow": -3828000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279842, "ticker_id": 2112, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12524000", "ebitda": "27688000", "netIncome": "3274000", "grossProfit": "46889000", "depreciation": "None", "totalRevenue": "79123000", "costOfRevenue": "32234000", "interestIncome": "534000", "incomeBeforeTax": "10579000", "interestExpense": "1945000", "operatingIncome": "12067000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5159000", "reportedCurrency": "USD", "netInterestIncome": "-1411000", "nonInterestIncome": "None", "operatingExpenses": "34822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2187000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15164000", "sellingGeneralAndAdministrative": "31364000", "netIncomeFromContinuingOperations": "5420000" }, "balance": { "goodwill": "52815000", "inventory": "36153000", "commonStock": "393597000", "currentDebt": "None", "investments": "None", "totalAssets": "824140000", "longTermDebt": "229435000", "shortTermDebt": "70529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42952000", "reportedCurrency": "USD", "retainedEarnings": "-297284000", "totalLiabilities": "490761000", "otherCurrentAssets": "12711000", "totalCurrentAssets": "460577000", "currentLongTermDebt": "68034000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "363563000", "currentAccountsPayable": "18734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310319000", "totalShareholderEquity": "258802000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "88187999", "totalCurrentLiabilities": "238450000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "252311000", "cashAndShortTermInvestments": "81017000", "commonStockSharesOutstanding": "53406000", "intangibleAssetsExcludingGoodwill": "42952000", "cashAndCashEquivalentsAtCarryingValue": "81017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4672000", "operatingCashflow": "-10968000", "capitalExpenditures": "7140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22794000", "cashflowFromInvestment": "-7140000", "stockBasedCompensation": "4783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17856000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 79123000, "cost_of_revenue": 32234000, "gross_profit": 46889000, "research_and_development": 2187000, "selling_general_admin": 31364000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12524000, "depreciation_amortisation": 15164000, "ebitda": 27688000, "interest_expense": 1945000, "interest_income": null, "other_non_operating": null, "pretax_income": 10579000, "tax_provision": 5159000, "effective_tax_rate": null, "net_income": 3274000, "net_income_continuing_ops": 5420000, "net_income_to_common": 3274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 81017000, "short_term_investments": null, "net_receivables": 330696000, "inventory": 36153000, "other_current_assets": null, "total_current_assets": 460577000, "net_ppe": null, "goodwill": 52815000, "intangible_assets": 42952000, "goodwill_and_intangibles": 95767000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 363563000, "total_assets": 824140000, "short_term_debt": 70529000, "accounts_payable": 18734000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 238450000, "long_term_debt": 229435000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252311000, "total_liabilities": 490761000, "total_debt": 299964000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -297284000, "total_equity": 258802000, "shares_outstanding": 53406000, "operating_cash_flow": -10968000, "stock_based_compensation": 4783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7140000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7140000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22794000, "free_cash_flow": -3828000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12524000", "ebitda": "27688000", "netIncome": "3274000", "grossProfit": "46889000", "depreciation": "None", "totalRevenue": "79123000", "costOfRevenue": "32234000", "interestIncome": "534000", "incomeBeforeTax": "10579000", "interestExpense": "1945000", "operatingIncome": "12067000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5159000", "reportedCurrency": "USD", "netInterestIncome": "-1411000", "nonInterestIncome": "None", "operatingExpenses": "34822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2187000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15164000", "sellingGeneralAndAdministrative": "31364000", "netIncomeFromContinuingOperations": "5420000" }, "balance": { "goodwill": "52815000", "inventory": "36153000", "commonStock": "393597000", "currentDebt": "None", "investments": "None", "totalAssets": "824140000", "longTermDebt": "229435000", "shortTermDebt": "70529000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42952000", "reportedCurrency": "USD", "retainedEarnings": "-297284000", "totalLiabilities": "490761000", "otherCurrentAssets": "12711000", "totalCurrentAssets": "460577000", "currentLongTermDebt": "68034000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "330696000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "363563000", "currentAccountsPayable": "18734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310319000", "totalShareholderEquity": "258802000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "88187999", "totalCurrentLiabilities": "238450000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "252311000", "cashAndShortTermInvestments": "81017000", "commonStockSharesOutstanding": "53406000", "intangibleAssetsExcludingGoodwill": "42952000", "cashAndCashEquivalentsAtCarryingValue": "81017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4672000", "operatingCashflow": "-10968000", "capitalExpenditures": "7140000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22794000", "cashflowFromInvestment": "-7140000", "stockBasedCompensation": "4783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17856000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15164000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 86018000, "cost_of_revenue": 42330000, "gross_profit": 43688000, "ebit": 3237000, "ebitda": 16782000, "pretax_income": 1461000, "tax_provision": -1850000, "net_income": 2540000, "net_income_to_common": 2540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76200000, "total_current_assets": 447880000, "total_assets": 814669000, "short_term_debt": 22924000, "long_term_debt": 229131000, "total_debt": 252055000, "total_liabilities": 469080000, "total_equity": 273141000, "shares_outstanding": 54983000, "goodwill_and_intangibles": 94623000 }, "cash_flow": { "operating_cash_flow": 4007000, "capital_expenditure": 14171000, "free_cash_flow": 18178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279843, "ticker_id": 2112, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3237000", "ebitda": "16782000", "netIncome": "2540000", "grossProfit": "43688000", "depreciation": "None", "totalRevenue": "86018000", "costOfRevenue": "42330000", "interestIncome": "648000", "incomeBeforeTax": "1461000", "interestExpense": "1776000", "operatingIncome": "2739000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1850000", "reportedCurrency": "USD", "netInterestIncome": "-1128000", "nonInterestIncome": "None", "operatingExpenses": "40949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2722000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13545000", "sellingGeneralAndAdministrative": "35249000", "netIncomeFromContinuingOperations": "3311000" }, "balance": { "goodwill": "52815000", "inventory": "31584000", "commonStock": "389048000", "currentDebt": "None", "investments": "None", "totalAssets": "814669000", "longTermDebt": "229131000", "shortTermDebt": "22924000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41808000", "reportedCurrency": "USD", "retainedEarnings": "-292845000", "totalLiabilities": "469080000", "otherCurrentAssets": "12345000", "totalCurrentAssets": "447880000", "currentLongTermDebt": "22924000", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "327751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366789000", "currentAccountsPayable": "26386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252055000", "totalShareholderEquity": "273141000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111013000", "totalCurrentLiabilities": "227428000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "241652000", "cashAndShortTermInvestments": "76200000", "commonStockSharesOutstanding": "54983000", "intangibleAssetsExcludingGoodwill": "41808000", "cashAndCashEquivalentsAtCarryingValue": "76200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3311000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13486000", "operatingCashflow": "4007000", "capitalExpenditures": "14171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24181000", "cashflowFromInvestment": "-13126000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86018000, "cost_of_revenue": 42330000, "gross_profit": 43688000, "research_and_development": 2722000, "selling_general_admin": 35249000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3237000, "depreciation_amortisation": 13545000, "ebitda": 16782000, "interest_expense": 1776000, "interest_income": null, "other_non_operating": null, "pretax_income": 1461000, "tax_provision": -1850000, "effective_tax_rate": null, "net_income": 2540000, "net_income_continuing_ops": 3311000, "net_income_to_common": 2540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76200000, "short_term_investments": null, "net_receivables": 327751000, "inventory": 31584000, "other_current_assets": null, "total_current_assets": 447880000, "net_ppe": null, "goodwill": 52815000, "intangible_assets": 41808000, "goodwill_and_intangibles": 94623000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 366789000, "total_assets": 814669000, "short_term_debt": 22924000, "accounts_payable": 26386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227428000, "long_term_debt": 229131000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 241652000, "total_liabilities": 469080000, "total_debt": 252055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -292845000, "total_equity": 273141000, "shares_outstanding": 54983000, "operating_cash_flow": 4007000, "stock_based_compensation": 6400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14171000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13126000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24181000, "free_cash_flow": 18178000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3237000", "ebitda": "16782000", "netIncome": "2540000", "grossProfit": "43688000", "depreciation": "None", "totalRevenue": "86018000", "costOfRevenue": "42330000", "interestIncome": "648000", "incomeBeforeTax": "1461000", "interestExpense": "1776000", "operatingIncome": "2739000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1850000", "reportedCurrency": "USD", "netInterestIncome": "-1128000", "nonInterestIncome": "None", "operatingExpenses": "40949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2722000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13545000", "sellingGeneralAndAdministrative": "35249000", "netIncomeFromContinuingOperations": "3311000" }, "balance": { "goodwill": "52815000", "inventory": "31584000", "commonStock": "389048000", "currentDebt": "None", "investments": "None", "totalAssets": "814669000", "longTermDebt": "229131000", "shortTermDebt": "22924000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "41808000", "reportedCurrency": "USD", "retainedEarnings": "-292845000", "totalLiabilities": "469080000", "otherCurrentAssets": "12345000", "totalCurrentAssets": "447880000", "currentLongTermDebt": "22924000", "longTermInvestments": "1000000", "shortTermInvestments": "None", "currentNetReceivables": "327751000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366789000", "currentAccountsPayable": "26386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252055000", "totalShareholderEquity": "273141000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "111013000", "totalCurrentLiabilities": "227428000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "241652000", "cashAndShortTermInvestments": "76200000", "commonStockSharesOutstanding": "54983000", "intangibleAssetsExcludingGoodwill": "41808000", "cashAndCashEquivalentsAtCarryingValue": "76200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3311000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13486000", "operatingCashflow": "4007000", "capitalExpenditures": "14171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24181000", "cashflowFromInvestment": "-13126000", "stockBasedCompensation": "6400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22575000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13545000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 103896000, "cost_of_revenue": 41181000, "gross_profit": 62715000, "ebit": 23057000, "ebitda": 42336000, "pretax_income": 21574000, "tax_provision": 6555000, "net_income": 11990000, "net_income_to_common": 11990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 109603000, "total_current_assets": 488336000, "total_assets": 850946000, "short_term_debt": 24826000, "long_term_debt": 228449000, "total_debt": 253275000, "total_liabilities": 493535000, "total_equity": 287044000, "shares_outstanding": 55535000, "goodwill_and_intangibles": 92390000 }, "cash_flow": { "operating_cash_flow": 28753000, "capital_expenditure": 10144000, "free_cash_flow": 38897000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279845, "ticker_id": 2112, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23057000", "ebitda": "42336000", "netIncome": "11990000", "grossProfit": "62715000", "depreciation": "None", "totalRevenue": "103896000", "costOfRevenue": "41181000", "interestIncome": "738000", "incomeBeforeTax": "21574000", "interestExpense": "1483000", "operatingIncome": "22032000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6555000", "reportedCurrency": "USD", "netInterestIncome": "-745000", "nonInterestIncome": "None", "operatingExpenses": "40683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2771000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19279000", "sellingGeneralAndAdministrative": "36359000", "netIncomeFromContinuingOperations": "15019000" }, "balance": { "goodwill": "52815000", "inventory": "45365000", "commonStock": "390097000", "currentDebt": "None", "investments": "None", "totalAssets": "850946000", "longTermDebt": "228449000", "shortTermDebt": "24826000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "39575000", "reportedCurrency": "USD", "retainedEarnings": "-272318000", "totalLiabilities": "493535000", "otherCurrentAssets": "13042000", "totalCurrentAssets": "488336000", "currentLongTermDebt": "23903000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "320326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362610000", "currentAccountsPayable": "37699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "238140000", "shortLongTermDebtTotal": "265497000", "totalShareholderEquity": "287044000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110717999", "totalCurrentLiabilities": "239515000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "254020000", "cashAndShortTermInvestments": "109603000", "commonStockSharesOutstanding": "55535000", "intangibleAssetsExcludingGoodwill": "39575000", "cashAndCashEquivalentsAtCarryingValue": "109603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15019000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-7653000", "operatingCashflow": "28753000", "capitalExpenditures": "10144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4588000", "cashflowFromInvestment": "-10144000", "stockBasedCompensation": "5297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19279000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103896000, "cost_of_revenue": 41181000, "gross_profit": 62715000, "research_and_development": 2771000, "selling_general_admin": 36359000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23057000, "depreciation_amortisation": 19279000, "ebitda": 42336000, "interest_expense": 1483000, "interest_income": null, "other_non_operating": null, "pretax_income": 21574000, "tax_provision": 6555000, "effective_tax_rate": null, "net_income": 11990000, "net_income_continuing_ops": 15019000, "net_income_to_common": 11990000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 109603000, "short_term_investments": null, "net_receivables": 320326000, "inventory": 45365000, "other_current_assets": null, "total_current_assets": 488336000, "net_ppe": null, "goodwill": 52815000, "intangible_assets": 39575000, "goodwill_and_intangibles": 92390000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362610000, "total_assets": 850946000, "short_term_debt": 24826000, "accounts_payable": 37699000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239515000, "long_term_debt": 228449000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 254020000, "total_liabilities": 493535000, "total_debt": 253275000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -272318000, "total_equity": 287044000, "shares_outstanding": 55535000, "operating_cash_flow": 28753000, "stock_based_compensation": 5297000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10144000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10144000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4588000, "free_cash_flow": 38897000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23057000", "ebitda": "42336000", "netIncome": "11990000", "grossProfit": "62715000", "depreciation": "None", "totalRevenue": "103896000", "costOfRevenue": "41181000", "interestIncome": "738000", "incomeBeforeTax": "21574000", "interestExpense": "1483000", "operatingIncome": "22032000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6555000", "reportedCurrency": "USD", "netInterestIncome": "-745000", "nonInterestIncome": "None", "operatingExpenses": "40683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2771000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41181000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19279000", "sellingGeneralAndAdministrative": "36359000", "netIncomeFromContinuingOperations": "15019000" }, "balance": { "goodwill": "52815000", "inventory": "45365000", "commonStock": "390097000", "currentDebt": "None", "investments": "None", "totalAssets": "850946000", "longTermDebt": "228449000", "shortTermDebt": "24826000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "39575000", "reportedCurrency": "USD", "retainedEarnings": "-272318000", "totalLiabilities": "493535000", "otherCurrentAssets": "13042000", "totalCurrentAssets": "488336000", "currentLongTermDebt": "23903000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "320326000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362610000", "currentAccountsPayable": "37699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "238140000", "shortLongTermDebtTotal": "265497000", "totalShareholderEquity": "287044000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110717999", "totalCurrentLiabilities": "239515000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "254020000", "cashAndShortTermInvestments": "109603000", "commonStockSharesOutstanding": "55535000", "intangibleAssetsExcludingGoodwill": "39575000", "cashAndCashEquivalentsAtCarryingValue": "109603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15019000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-7653000", "operatingCashflow": "28753000", "capitalExpenditures": "10144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4588000", "cashflowFromInvestment": "-10144000", "stockBasedCompensation": "5297000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-252000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19279000", "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": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "income_statement": { "revenue": 97979000, "cost_of_revenue": 40092000, "gross_profit": 57887000, "ebit": 14869000, "ebitda": 28747000, "pretax_income": 13074000, "tax_provision": 3461000, "net_income": 8351000, "net_income_to_common": 8351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95266000, "total_current_assets": 453460000, "total_assets": 815706000, "short_term_debt": 28002000, "long_term_debt": 228039000, "total_debt": 256041000, "total_liabilities": 478093000, "total_equity": 270714000, "shares_outstanding": 55320000, "goodwill_and_intangibles": 94863000 }, "cash_flow": { "operating_cash_flow": 4637000, "capital_expenditure": 4239000, "free_cash_flow": 8876000, "dividends_paid": 1438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 279846, "ticker_id": 2112, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:15:06.512457+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14869000", "ebitda": "28747000", "netIncome": "8351000", "grossProfit": "57887000", "depreciation": "None", "totalRevenue": "97979000", "costOfRevenue": "40092000", "interestIncome": "693000", "incomeBeforeTax": "13074000", "interestExpense": "1795000", "operatingIncome": "14226000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3461000", "reportedCurrency": "USD", "netInterestIncome": "-1102000", "nonInterestIncome": "None", "operatingExpenses": "43661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2762000", "otherNonOperatingIncome": "721000", "costofGoodsAndServicesSold": "40092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13878000", "sellingGeneralAndAdministrative": "38984000", "netIncomeFromContinuingOperations": "9613000" }, "balance": { "goodwill": "52815000", "inventory": "37291000", "commonStock": "390238000", "currentDebt": "None", "investments": "None", "totalAssets": "815706000", "longTermDebt": "228039000", "shortTermDebt": "28002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "42048000", "reportedCurrency": "USD", "retainedEarnings": "-284208000", "totalLiabilities": "478093000", "otherCurrentAssets": "12349000", "totalCurrentAssets": "453460000", "currentLongTermDebt": "28002000", "longTermInvestments": "1046000", "shortTermInvestments": "None", "currentNetReceivables": "308554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362246000", "currentAccountsPayable": "24092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "238973000", "shortLongTermDebtTotal": "256041000", "totalShareholderEquity": "270714000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "116658000", "totalCurrentLiabilities": "236467000", "otherNonCurrentLiabilities": "67715000", "totalNonCurrentLiabilities": "241626000", "cashAndShortTermInvestments": "95266000", "commonStockSharesOutstanding": "55320000", "intangibleAssetsExcludingGoodwill": "42048000", "cashAndCashEquivalentsAtCarryingValue": "95266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9613000", "profitLoss": "None", "dividendPayout": "1438000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-172000", "operatingCashflow": "4637000", "capitalExpenditures": "4239000", "changeInReceivables": "-2843000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4724000", "cashflowFromInvestment": "-4239000", "stockBasedCompensation": "7398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4326000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-355000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97979000, "cost_of_revenue": 40092000, "gross_profit": 57887000, "research_and_development": 2762000, "selling_general_admin": 38984000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14869000, "depreciation_amortisation": 13878000, "ebitda": 28747000, "interest_expense": 1795000, "interest_income": null, "other_non_operating": null, "pretax_income": 13074000, "tax_provision": 3461000, "effective_tax_rate": null, "net_income": 8351000, "net_income_continuing_ops": 9613000, "net_income_to_common": 8351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95266000, "short_term_investments": null, "net_receivables": 308554000, "inventory": 37291000, "other_current_assets": null, "total_current_assets": 453460000, "net_ppe": null, "goodwill": 52815000, "intangible_assets": 42048000, "goodwill_and_intangibles": 94863000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362246000, "total_assets": 815706000, "short_term_debt": 28002000, "accounts_payable": 24092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236467000, "long_term_debt": 228039000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 241626000, "total_liabilities": 478093000, "total_debt": 256041000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -284208000, "total_equity": 270714000, "shares_outstanding": 55320000, "operating_cash_flow": 4637000, "stock_based_compensation": 7398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4239000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4239000, "dividends_paid": 1438000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4724000, "free_cash_flow": 8876000, "net_change_in_cash": -4326000 }, "raw_data": { "income": { "ebit": "14869000", "ebitda": "28747000", "netIncome": "8351000", "grossProfit": "57887000", "depreciation": "None", "totalRevenue": "97979000", "costOfRevenue": "40092000", "interestIncome": "693000", "incomeBeforeTax": "13074000", "interestExpense": "1795000", "operatingIncome": "14226000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3461000", "reportedCurrency": "USD", "netInterestIncome": "-1102000", "nonInterestIncome": "None", "operatingExpenses": "43661000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2762000", "otherNonOperatingIncome": "721000", "costofGoodsAndServicesSold": "40092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13878000", "sellingGeneralAndAdministrative": "38984000", "netIncomeFromContinuingOperations": "9613000" }, "balance": { "goodwill": "52815000", "inventory": "37291000", "commonStock": "390238000", "currentDebt": "None", "investments": "None", "totalAssets": "815706000", "longTermDebt": "228039000", "shortTermDebt": "28002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "42048000", "reportedCurrency": "USD", "retainedEarnings": "-284208000", "totalLiabilities": "478093000", "otherCurrentAssets": "12349000", "totalCurrentAssets": "453460000", "currentLongTermDebt": "28002000", "longTermInvestments": "1046000", "shortTermInvestments": "None", "currentNetReceivables": "308554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362246000", "currentAccountsPayable": "24092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "238973000", "shortLongTermDebtTotal": "256041000", "totalShareholderEquity": "270714000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "116658000", "totalCurrentLiabilities": "236467000", "otherNonCurrentLiabilities": "67715000", "totalNonCurrentLiabilities": "241626000", "cashAndShortTermInvestments": "95266000", "commonStockSharesOutstanding": "55320000", "intangibleAssetsExcludingGoodwill": "42048000", "cashAndCashEquivalentsAtCarryingValue": "95266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9613000", "profitLoss": "None", "dividendPayout": "1438000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-172000", "operatingCashflow": "4637000", "capitalExpenditures": "4239000", "changeInReceivables": "-2843000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4724000", "cashflowFromInvestment": "-4239000", "stockBasedCompensation": "7398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1438000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4326000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-355000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }