{ "ticker": { "uuid": "136a8eda-76c7-4331-bbd4-d96510c8b434", "symbol": "HFFG", "name": "Hf Foods Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Food Distribution", "page_url": "https://sharemaestro.com/factors/ticker/136a8eda-76c7-4331-bbd4-d96510c8b434/", "api_url": "https://sharemaestro.com/factors/api/tickers/136a8eda-76c7-4331-bbd4-d96510c8b434/" }, "ticker_metadata": { "id": 6416, "uuid": "136a8eda-76c7-4331-bbd4-d96510c8b434", "symbol": "HFFG", "name": "Hf Foods Group Inc", "asset_type": "equity", "market_cap": 104277000, "stock_exchange_id": 2, "industry": "Food Distribution", "sector": "Consumer Defensive", "description": "HF Foods Group Inc. is a food service distributor for Asian restaurants located in the southeastern, Pacific and mountain regions of the western United States. The company is headquartered in City of Industry, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "136a8eda-76c7-4331-bbd4-d96510c8b434", "symbol": "HFFG", "name": "Hf Foods Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Food Distribution", "page_url": "https://sharemaestro.com/factors/ticker/136a8eda-76c7-4331-bbd4-d96510c8b434/", "api_url": "https://sharemaestro.com/factors/api/tickers/136a8eda-76c7-4331-bbd4-d96510c8b434/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.52, "value": 0.9, "quality": 0.13, "momentum": 0.03, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 1.87, "market_cap": 100854805.37, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1039, "shareholder_yield": 0, "roe": -0.1766, "piotroski_f_score": 5, "momentum_12_1": -0.485, "volatility_252d": 0.6838 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:11.034955+00:00", "batch_id": "" }, "size": { "price_close": 1.87, "market_cap": 100854805.37, "market_cap_usd": 100854805.37, "enterprise_value": 262103805.37, "shares_outstanding": 53933051, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.4952, "ptbv_ratio": 0.5617, "ps_ratio": 0.0813, "pcf_ratio": 2.9821, "pfcf_ratio": 1.5637, "ev_ebitda": 9.6231, "ev_ebit": 46.6958, "ev_sales": 0.2113, "ev_fcf": 4.0638, "earnings_yield": null, "fcf_yield": 0.2461, "price_to_sales": 0.0813, "price_to_book": 0.4952, "price_to_cashflow": 2.9821, "ebitda_to_ev": 0.1039, "sales_yield": 4.7334 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1612, "operating_margin": 0.0045, "net_margin": -0.029, "ebitda_margin": 0.022, "fcf_margin": 0.052, "roe": -0.1766, "roa": -0.0659, "roic": 0.0115, "roc_greenblatt": null, "asset_turnover": 2.2727, "cash_conversion": -1.7929, "accruals_ratio": -0.1279, "sbc_to_revenue": 0.0014, "piotroski_f_score": 5, "altman_z_score": 1.5143, "earnings_stability_5y": 1.7439, "revenue_stability_5y": 0.3708, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3664, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6751, "net_debt_to_ebitda": 5.9202, "debt_to_assets": 0.3157, "interest_coverage": 0.481, "current_ratio": 1.1131, "quick_ratio": 0.4916, "net_debt": 161249000, "local_beta": 0, "volatility_252d": 0.6838, "volatility_60d": 1.5788, "max_drawdown_12m": -0.5989, "risk_adjusted_momentum": -0.7092 }, "growth": { "revenue_growth_1y": 0.0315, "revenue_growth_3y_cagr": 0.0162, "revenue_growth_5y_cagr": 0.1673, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.0221, "book_value_growth_1y": -0.1619, "revenue_growth": 0.0315, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0106, "price_return_3m": -0.1221, "price_return_6m": -0.2835, "price_return_9m": -0.3948, "price_return_12m": -0.4905, "price_return_12m_ex1m": -0.485, "momentum_6m": -0.2835, "momentum_12m": -0.4905, "momentum_12_1": -0.485, "distance_from_52w_high": -0.4932, "distance_from_52w_low": 0.2635, "relative_strength": -0.6484 }, "raw_ttm": { "revenue_ttm": 1240636000, "gross_profit_ttm": 200030000, "ebit_ttm": 5613000, "ebitda_ttm": 27237000, "net_income_ttm": -35973000, "eps_diluted_ttm": -0.667, "operating_cash_flow_ttm": 33820000, "capital_expenditure_ttm": 30677000, "fcf_ttm": 64497000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11670000, "cash_and_equivalents": 11061000, "total_current_assets": 191956000, "total_current_liabilities": 172458000, "net_ppe": null, "total_assets": 545882000, "total_debt": 172310000, "total_equity": 203681000, "net_working_capital": 85187000, "book_value_per_share": 3.7766, "retained_earnings": -394817000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 179542000, "tangible_book_per_share": 3.329 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 2, "rank_pcf": 9, "rank_ev_ebitda": 37, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 69, "rank_shareholder_yield": 69, "rank_total_yield": 70, "rank_roe": 83, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 87, "rank_fcf_margin": 79, "rank_piotroski": 51, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 95 }, "composites": { "value_composite": 10, "quality_composite": 87, "momentum_composite": 97, "growth_composite": 72, "yield_composite": 80, "svqf_composite": 51, "vc1_composite": 6, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 87, "overall_composite": 48, "quality_value_composite": 0.3421, "os_score": 0.52, "value_percentile": 0.9, "quality_percentile": 0.13, "momentum_percentile": 0.03, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 74, "all_cap_buyback_rank": 63, "small_cap_core_rank": 12, "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": 87, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1424, "ticker_id": 6416, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:11.034955+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.87, "market_cap": 100854805.37, "market_cap_usd": 100854805.37, "enterprise_value": 262103805.37, "shares_outstanding": 53933051, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.4951606, "ptbv_ratio": 0.56173377, "ps_ratio": 0.08129283, "pcf_ratio": 2.98210542, "pfcf_ratio": 1.56371312, "ev_ebitda": 9.6230791, "ev_ebit": 46.69584988, "ev_sales": 0.21126568, "ev_fcf": 4.0638139, "earnings_yield": null, "fcf_yield": 0.24607426, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16123182, "operating_margin": 0.00452429, "net_margin": -0.02899561, "ebitda_margin": 0.02195406, "fcf_margin": 0.05198705, "roe": -0.17661441, "roa": -0.06589886, "roic": 0.01153577, "roc_greenblatt": null, "asset_turnover": 2.27271828, "cash_conversion": -1.79292803, "accruals_ratio": -0.12785364, "sbc_to_revenue": 0.0013622, "debt_to_equity": 1.67514398, "net_debt_to_ebitda": 5.92021882, "debt_to_assets": 0.3156543, "interest_coverage": 0.48097686, "current_ratio": 1.11305941, "quick_ratio": 0.49155736, "net_debt": 161249000, "revenue_growth_1y": 0.03152864, "revenue_growth_3y_cagr": 0.01620105, "revenue_growth_5y_cagr": 0.16726307, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.02210309, "book_value_growth_1y": -0.16191241, "piotroski_f_score": 5, "altman_z_score": 1.51429795, "earnings_stability_5y": 1.743891, "revenue_stability_5y": 0.37081, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01058201, "price_return_3m": -0.12206573, "price_return_6m": -0.2835249, "price_return_9m": -0.39482201, "price_return_12m": -0.49046322, "price_return_12m_ex1m": -0.48501362, "distance_from_52w_high": -0.49322493, "distance_from_52w_low": 0.26351351, "relative_strength": -0.64840427, "local_beta": 0, "volatility_252d": 0.683841, "volatility_60d": 1.578825, "max_drawdown_12m": -0.59891599, "revenue_ttm": 1240636000, "gross_profit_ttm": 200030000, "ebit_ttm": 5613000, "ebitda_ttm": 27237000, "net_income_ttm": -35973000, "eps_diluted_ttm": -0.6669936, "operating_cash_flow_ttm": 33820000, "capital_expenditure_ttm": 30677000, "fcf_ttm": 64497000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11670000, "cash_and_equivalents": 11061000, "total_current_assets": 191956000, "total_current_liabilities": 172458000, "net_ppe": null, "total_assets": 545882000, "total_debt": 172310000, "total_equity": 203681000, "net_working_capital": 85187000, "book_value_per_share": 3.77655253, "retained_earnings": -394817000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 179542000, "tangible_book_per_share": 3.32897911, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 2, "rank_pcf": 9, "rank_ev_ebitda": 37, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 69, "rank_shareholder_yield": 69, "rank_total_yield": 70, "rank_roe": 83, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 87, "rank_fcf_margin": 79, "rank_piotroski": 51, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 95, "value_composite": 10, "quality_composite": 87, "momentum_composite": 97, "growth_composite": 72, "yield_composite": 80, "svqf_composite": 51, "vc1_composite": 6, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 87, "overall_composite": 48, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 74, "all_cap_buyback_rank": 63, "small_cap_core_rank": 12, "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": 1.87, "os": 0.52, "value": 0.9, "quality": 0.13, "momentum": 0.03, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1766, "momentum_12_1": -0.485, "complete_fields": { "id": 1424, "ticker_id": 6416, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:11.034955+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.87, "market_cap": 100854805.37, "market_cap_usd": 100854805.37, "enterprise_value": 262103805.37, "shares_outstanding": 53933051, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.4951606, "ptbv_ratio": 0.56173377, "ps_ratio": 0.08129283, "pcf_ratio": 2.98210542, "pfcf_ratio": 1.56371312, "ev_ebitda": 9.6230791, "ev_ebit": 46.69584988, "ev_sales": 0.21126568, "ev_fcf": 4.0638139, "earnings_yield": null, "fcf_yield": 0.24607426, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.16123182, "operating_margin": 0.00452429, "net_margin": -0.02899561, "ebitda_margin": 0.02195406, "fcf_margin": 0.05198705, "roe": -0.17661441, "roa": -0.06589886, "roic": 0.01153577, "roc_greenblatt": null, "asset_turnover": 2.27271828, "cash_conversion": -1.79292803, "accruals_ratio": -0.12785364, "sbc_to_revenue": 0.0013622, "debt_to_equity": 1.67514398, "net_debt_to_ebitda": 5.92021882, "debt_to_assets": 0.3156543, "interest_coverage": 0.48097686, "current_ratio": 1.11305941, "quick_ratio": 0.49155736, "net_debt": 161249000, "revenue_growth_1y": 0.03152864, "revenue_growth_3y_cagr": 0.01620105, "revenue_growth_5y_cagr": 0.16726307, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.02210309, "book_value_growth_1y": -0.16191241, "piotroski_f_score": 5, "altman_z_score": 1.51429795, "earnings_stability_5y": 1.743891, "revenue_stability_5y": 0.37081, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01058201, "price_return_3m": -0.12206573, "price_return_6m": -0.2835249, "price_return_9m": -0.39482201, "price_return_12m": -0.49046322, "price_return_12m_ex1m": -0.48501362, "distance_from_52w_high": -0.49322493, "distance_from_52w_low": 0.26351351, "relative_strength": -0.64840427, "local_beta": 0, "volatility_252d": 0.683841, "volatility_60d": 1.578825, "max_drawdown_12m": -0.59891599, "revenue_ttm": 1240636000, "gross_profit_ttm": 200030000, "ebit_ttm": 5613000, "ebitda_ttm": 27237000, "net_income_ttm": -35973000, "eps_diluted_ttm": -0.6669936, "operating_cash_flow_ttm": 33820000, "capital_expenditure_ttm": 30677000, "fcf_ttm": 64497000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11670000, "cash_and_equivalents": 11061000, "total_current_assets": 191956000, "total_current_liabilities": 172458000, "net_ppe": null, "total_assets": 545882000, "total_debt": 172310000, "total_equity": 203681000, "net_working_capital": 85187000, "book_value_per_share": 3.77655253, "retained_earnings": -394817000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 179542000, "tangible_book_per_share": 3.32897911, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 7, "rank_ptbv": 7, "rank_ps": 2, "rank_pcf": 9, "rank_ev_ebitda": 37, "rank_ev_ebit": 91, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 69, "rank_shareholder_yield": 69, "rank_total_yield": 70, "rank_roe": 83, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 87, "rank_fcf_margin": 79, "rank_piotroski": 51, "rank_accruals": 14, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 95, "value_composite": 10, "quality_composite": 87, "momentum_composite": 97, "growth_composite": 72, "yield_composite": 80, "svqf_composite": 51, "vc1_composite": 6, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 87, "overall_composite": 48, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 74, "all_cap_buyback_rank": 63, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 1228282000, "cost_of_revenue": 1020706000, "gross_profit": 207576000, "ebit": 5814000, "ebitda": 34196000, "pretax_income": -45281000, "tax_provision": -5970000, "net_income": -38843000, "net_income_to_common": -38843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8641000, "total_current_assets": 194000000, "total_assets": 541529000, "short_term_debt": 74915000, "long_term_debt": 99436000, "total_debt": 174351000, "total_liabilities": 337943000, "total_equity": 202051000, "shares_outstanding": 52946655, "goodwill_and_intangibles": 25440000 }, "cash_flow": { "operating_cash_flow": 25480000, "capital_expenditure": 18918000, "free_cash_flow": 44398000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87764, "ticker_id": 6416, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5814000", "ebitda": "34196000", "netIncome": "-38843000", "grossProfit": "207576000", "depreciation": "None", "totalRevenue": "1228282000", "costOfRevenue": "1020706000", "interestIncome": "None", "incomeBeforeTax": "-45281000", "interestExpense": "11467000", "operatingIncome": "5814000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5970000", "reportedCurrency": "USD", "netInterestIncome": "-11467000", "nonInterestIncome": "None", "operatingExpenses": "201762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1020706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28382000", "sellingGeneralAndAdministrative": "201762000", "netIncomeFromContinuingOperations": "-39311000" }, "balance": { "goodwill": "0", "inventory": "106629000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "541529000", "longTermDebt": "99436000", "shortTermDebt": "74915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "25440000", "reportedCurrency": "USD", "retainedEarnings": "-396042000", "totalLiabilities": "337943000", "otherCurrentAssets": "12493000", "totalCurrentAssets": "194000000", "currentLongTermDebt": "64156000", "longTermInvestments": "2144000", "shortTermInvestments": "None", "currentNetReceivables": "66237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "347529000", "currentAccountsPayable": "74859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "222620000", "totalShareholderEquity": "202051000", "capitalLeaseObligations": "59028000", "otherCurrentLiabilities": "14994000", "totalCurrentLiabilities": "164768000", "otherNonCurrentLiabilities": "1662000", "totalNonCurrentLiabilities": "173175000", "cashAndShortTermInvestments": "8641000", "commonStockSharesOutstanding": "52946655", "intangibleAssetsExcludingGoodwill": "25440000", "cashAndCashEquivalentsAtCarryingValue": "8641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38843000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8846000", "operatingCashflow": "25480000", "capitalExpenditures": "18918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10933000", "cashflowFromInvestment": "-20373000", "stockBasedCompensation": "1759000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1228282000, "cost_of_revenue": 1020706000, "gross_profit": 207576000, "research_and_development": null, "selling_general_admin": 201762000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5814000, "depreciation_amortisation": 28382000, "ebitda": 34196000, "interest_expense": 11467000, "interest_income": null, "other_non_operating": null, "pretax_income": -45281000, "tax_provision": -5970000, "effective_tax_rate": null, "net_income": -38843000, "net_income_continuing_ops": -39311000, "net_income_to_common": -38843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8641000, "short_term_investments": null, "net_receivables": 66237000, "inventory": 106629000, "other_current_assets": null, "total_current_assets": 194000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 25440000, "goodwill_and_intangibles": 25440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 347529000, "total_assets": 541529000, "short_term_debt": 74915000, "accounts_payable": 74859000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164768000, "long_term_debt": 99436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173175000, "total_liabilities": 337943000, "total_debt": 174351000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -396042000, "total_equity": 202051000, "shares_outstanding": 52946655, "operating_cash_flow": 25480000, "stock_based_compensation": 1759000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18918000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20373000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10933000, "free_cash_flow": 44398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5814000", "ebitda": "34196000", "netIncome": "-38843000", "grossProfit": "207576000", "depreciation": "None", "totalRevenue": "1228282000", "costOfRevenue": "1020706000", "interestIncome": "None", "incomeBeforeTax": "-45281000", "interestExpense": "11467000", "operatingIncome": "5814000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-5970000", "reportedCurrency": "USD", "netInterestIncome": "-11467000", "nonInterestIncome": "None", "operatingExpenses": "201762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1020706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28382000", "sellingGeneralAndAdministrative": "201762000", "netIncomeFromContinuingOperations": "-39311000" }, "balance": { "goodwill": "0", "inventory": "106629000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "541529000", "longTermDebt": "99436000", "shortTermDebt": "74915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "25440000", "reportedCurrency": "USD", "retainedEarnings": "-396042000", "totalLiabilities": "337943000", "otherCurrentAssets": "12493000", "totalCurrentAssets": "194000000", "currentLongTermDebt": "64156000", "longTermInvestments": "2144000", "shortTermInvestments": "None", "currentNetReceivables": "66237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "347529000", "currentAccountsPayable": "74859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "222620000", "totalShareholderEquity": "202051000", "capitalLeaseObligations": "59028000", "otherCurrentLiabilities": "14994000", "totalCurrentLiabilities": "164768000", "otherNonCurrentLiabilities": "1662000", "totalNonCurrentLiabilities": "173175000", "cashAndShortTermInvestments": "8641000", "commonStockSharesOutstanding": "52946655", "intangibleAssetsExcludingGoodwill": "25440000", "cashAndCashEquivalentsAtCarryingValue": "8641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-38843000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8846000", "operatingCashflow": "25480000", "capitalExpenditures": "18918000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10933000", "cashflowFromInvestment": "-20373000", "stockBasedCompensation": "1759000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 1201667000, "cost_of_revenue": 996473000, "gross_profit": 205194000, "ebit": -34712000, "ebitda": -8035000, "pretax_income": -46137000, "tax_provision": 1965000, "net_income": -48511000, "net_income_to_common": -48511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14467000, "total_current_assets": 178103000, "total_assets": 549991000, "short_term_debt": 76554000, "long_term_debt": 103324000, "total_debt": 179878000, "total_liabilities": 308697000, "total_equity": 239291000, "shares_outstanding": 52552490, "goodwill_and_intangibles": 200341000 }, "cash_flow": { "operating_cash_flow": 22636000, "capital_expenditure": 12547000, "free_cash_flow": 35183000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87769, "ticker_id": 6416, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34712000", "ebitda": "-8035000", "netIncome": "-48511000", "grossProfit": "205194000", "depreciation": "None", "totalRevenue": "1201667000", "costOfRevenue": "996473000", "interestIncome": "None", "incomeBeforeTax": "-46137000", "interestExpense": "11425000", "operatingIncome": "-39135000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1965000", "reportedCurrency": "USD", "netInterestIncome": "-11425000", "nonInterestIncome": "None", "operatingExpenses": "244329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "996473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26677000", "sellingGeneralAndAdministrative": "198026000", "netIncomeFromContinuingOperations": "-48102000" }, "balance": { "goodwill": "38815000", "inventory": "97783000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "549991000", "longTermDebt": "103324000", "shortTermDebt": "76554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "161526000", "reportedCurrency": "USD", "retainedEarnings": "-357199000", "totalLiabilities": "308697000", "otherCurrentAssets": "11507000", "totalCurrentAssets": "178103000", "currentLongTermDebt": "68580000", "longTermInvestments": "2350000", "shortTermInvestments": "None", "currentNetReceivables": "54346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371888000", "currentAccountsPayable": "50592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209932000", "totalShareholderEquity": "239291000", "capitalLeaseObligations": "38028000", "otherCurrentLiabilities": "14972000", "totalCurrentLiabilities": "145199000", "otherNonCurrentLiabilities": "728000", "totalNonCurrentLiabilities": "163498000", "cashAndShortTermInvestments": "14467000", "commonStockSharesOutstanding": "52552490", "intangibleAssetsExcludingGoodwill": "161526000", "cashAndCashEquivalentsAtCarryingValue": "14467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48102000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7835000", "operatingCashflow": "22636000", "capitalExpenditures": "12547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10853000", "cashflowFromInvestment": "-12548000", "stockBasedCompensation": "2088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1201667000, "cost_of_revenue": 996473000, "gross_profit": 205194000, "research_and_development": null, "selling_general_admin": 198026000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34712000, "depreciation_amortisation": 26677000, "ebitda": -8035000, "interest_expense": 11425000, "interest_income": null, "other_non_operating": null, "pretax_income": -46137000, "tax_provision": 1965000, "effective_tax_rate": null, "net_income": -48511000, "net_income_continuing_ops": -48102000, "net_income_to_common": -48511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14467000, "short_term_investments": null, "net_receivables": 54346000, "inventory": 97783000, "other_current_assets": null, "total_current_assets": 178103000, "net_ppe": null, "goodwill": 38815000, "intangible_assets": 161526000, "goodwill_and_intangibles": 200341000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 371888000, "total_assets": 549991000, "short_term_debt": 76554000, "accounts_payable": 50592000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145199000, "long_term_debt": 103324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 163498000, "total_liabilities": 308697000, "total_debt": 179878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -357199000, "total_equity": 239291000, "shares_outstanding": 52552490, "operating_cash_flow": 22636000, "stock_based_compensation": 2088000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12547000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12548000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10853000, "free_cash_flow": 35183000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34712000", "ebitda": "-8035000", "netIncome": "-48511000", "grossProfit": "205194000", "depreciation": "None", "totalRevenue": "1201667000", "costOfRevenue": "996473000", "interestIncome": "None", "incomeBeforeTax": "-46137000", "interestExpense": "11425000", "operatingIncome": "-39135000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1965000", "reportedCurrency": "USD", "netInterestIncome": "-11425000", "nonInterestIncome": "None", "operatingExpenses": "244329000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "996473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26677000", "sellingGeneralAndAdministrative": "198026000", "netIncomeFromContinuingOperations": "-48102000" }, "balance": { "goodwill": "38815000", "inventory": "97783000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "549991000", "longTermDebt": "103324000", "shortTermDebt": "76554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "161526000", "reportedCurrency": "USD", "retainedEarnings": "-357199000", "totalLiabilities": "308697000", "otherCurrentAssets": "11507000", "totalCurrentAssets": "178103000", "currentLongTermDebt": "68580000", "longTermInvestments": "2350000", "shortTermInvestments": "None", "currentNetReceivables": "54346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371888000", "currentAccountsPayable": "50592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209932000", "totalShareholderEquity": "239291000", "capitalLeaseObligations": "38028000", "otherCurrentLiabilities": "14972000", "totalCurrentLiabilities": "145199000", "otherNonCurrentLiabilities": "728000", "totalNonCurrentLiabilities": "163498000", "cashAndShortTermInvestments": "14467000", "commonStockSharesOutstanding": "52552490", "intangibleAssetsExcludingGoodwill": "161526000", "cashAndCashEquivalentsAtCarryingValue": "14467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-48102000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7835000", "operatingCashflow": "22636000", "capitalExpenditures": "12547000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10853000", "cashflowFromInvestment": "-12548000", "stockBasedCompensation": "2088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 1148493000, "cost_of_revenue": 944462000, "gross_profit": 204031000, "ebit": 8857000, "ebitda": 34775000, "pretax_income": -2621000, "tax_provision": 41000, "net_income": -2174000, "net_income_to_common": -2174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15232000, "total_current_assets": 178827000, "total_assets": 596520000, "short_term_debt": 73963000, "long_term_debt": 108711000, "total_debt": 182674000, "total_liabilities": 308537000, "total_equity": 286661000, "shares_outstanding": 53878237, "goodwill_and_intangibles": 262924000 }, "cash_flow": { "operating_cash_flow": -1648000, "capital_expenditure": 3514000, "free_cash_flow": 1866000, "dividends_paid": 884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87774, "ticker_id": 6416, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8857000", "ebitda": "34775000", "netIncome": "-2174000", "grossProfit": "204031000", "depreciation": "None", "totalRevenue": "1148493000", "costOfRevenue": "944462000", "interestIncome": "None", "incomeBeforeTax": "-2621000", "interestExpense": "11478000", "operatingIncome": "8969000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41000", "reportedCurrency": "USD", "netInterestIncome": "-10786000", "nonInterestIncome": "None", "operatingExpenses": "195062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "944462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25918000", "sellingGeneralAndAdministrative": "28047000", "netIncomeFromContinuingOperations": "-8888000" }, "balance": { "goodwill": "85118000", "inventory": "105618000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "596520000", "longTermDebt": "108711000", "shortTermDebt": "73963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "177806000", "reportedCurrency": "USD", "retainedEarnings": "-308688000", "totalLiabilities": "308537000", "otherCurrentAssets": "10145000", "totalCurrentAssets": "178827000", "currentLongTermDebt": "68508000", "longTermInvestments": "2388000", "shortTermInvestments": "None", "currentNetReceivables": "47832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417693000", "currentAccountsPayable": "51617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203317000", "totalShareholderEquity": "286661000", "capitalLeaseObligations": "26098000", "otherCurrentLiabilities": "16294000", "totalCurrentLiabilities": "143264000", "otherNonCurrentLiabilities": "6891000", "totalNonCurrentLiabilities": "165273000", "cashAndShortTermInvestments": "15232000", "commonStockSharesOutstanding": "53878237", "intangibleAssetsExcludingGoodwill": "177806000", "cashAndCashEquivalentsAtCarryingValue": "15232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2662000", "profitLoss": "None", "dividendPayout": "884000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14673000", "operatingCashflow": "-1648000", "capitalExpenditures": "3514000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5895000", "cashflowFromInvestment": "-1514000", "stockBasedCompensation": "3352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-394000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1148493000, "cost_of_revenue": 944462000, "gross_profit": 204031000, "research_and_development": null, "selling_general_admin": 28047000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8857000, "depreciation_amortisation": 25918000, "ebitda": 34775000, "interest_expense": 11478000, "interest_income": null, "other_non_operating": null, "pretax_income": -2621000, "tax_provision": 41000, "effective_tax_rate": null, "net_income": -2174000, "net_income_continuing_ops": -8888000, "net_income_to_common": -2174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15232000, "short_term_investments": null, "net_receivables": 47832000, "inventory": 105618000, "other_current_assets": null, "total_current_assets": 178827000, "net_ppe": null, "goodwill": 85118000, "intangible_assets": 177806000, "goodwill_and_intangibles": 262924000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 417693000, "total_assets": 596520000, "short_term_debt": 73963000, "accounts_payable": 51617000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143264000, "long_term_debt": 108711000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165273000, "total_liabilities": 308537000, "total_debt": 182674000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -308688000, "total_equity": 286661000, "shares_outstanding": 53878237, "operating_cash_flow": -1648000, "stock_based_compensation": 3352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3514000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1514000, "dividends_paid": 884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5895000, "free_cash_flow": 1866000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8857000", "ebitda": "34775000", "netIncome": "-2174000", "grossProfit": "204031000", "depreciation": "None", "totalRevenue": "1148493000", "costOfRevenue": "944462000", "interestIncome": "None", "incomeBeforeTax": "-2621000", "interestExpense": "11478000", "operatingIncome": "8969000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "41000", "reportedCurrency": "USD", "netInterestIncome": "-10786000", "nonInterestIncome": "None", "operatingExpenses": "195062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "944462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25918000", "sellingGeneralAndAdministrative": "28047000", "netIncomeFromContinuingOperations": "-8888000" }, "balance": { "goodwill": "85118000", "inventory": "105618000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "596520000", "longTermDebt": "108711000", "shortTermDebt": "73963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "177806000", "reportedCurrency": "USD", "retainedEarnings": "-308688000", "totalLiabilities": "308537000", "otherCurrentAssets": "10145000", "totalCurrentAssets": "178827000", "currentLongTermDebt": "68508000", "longTermInvestments": "2388000", "shortTermInvestments": "None", "currentNetReceivables": "47832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417693000", "currentAccountsPayable": "51617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203317000", "totalShareholderEquity": "286661000", "capitalLeaseObligations": "26098000", "otherCurrentLiabilities": "16294000", "totalCurrentLiabilities": "143264000", "otherNonCurrentLiabilities": "6891000", "totalNonCurrentLiabilities": "165273000", "cashAndShortTermInvestments": "15232000", "commonStockSharesOutstanding": "53878237", "intangibleAssetsExcludingGoodwill": "177806000", "cashAndCashEquivalentsAtCarryingValue": "15232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2662000", "profitLoss": "None", "dividendPayout": "884000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14673000", "operatingCashflow": "-1648000", "capitalExpenditures": "3514000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5895000", "cashflowFromInvestment": "-1514000", "stockBasedCompensation": "3352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-394000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25918000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 1170467000, "cost_of_revenue": 964955000, "gross_profit": 205512000, "ebit": 7461000, "ebitda": 32397000, "pretax_income": 4000, "tax_provision": -231000, "net_income": 460000, "net_income_to_common": 460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24289000, "total_current_assets": 197916000, "total_assets": 637529000, "short_term_debt": 87198000, "long_term_debt": 115443000, "total_debt": 202641000, "total_liabilities": 341280000, "total_equity": 291813000, "shares_outstanding": 53863448, "goodwill_and_intangibles": 279209000 }, "cash_flow": { "operating_cash_flow": 17509000, "capital_expenditure": 2205000, "free_cash_flow": 19714000, "dividends_paid": 338000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87779, "ticker_id": 6416, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7461000", "ebitda": "32397000", "netIncome": "460000", "grossProfit": "205512000", "depreciation": "None", "totalRevenue": "1170467000", "costOfRevenue": "964955000", "interestIncome": "None", "incomeBeforeTax": "4000", "interestExpense": "7457000", "operatingIncome": "10559000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-231000", "reportedCurrency": "USD", "netInterestIncome": "-7457000", "nonInterestIncome": "None", "operatingExpenses": "194953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "964955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24936000", "sellingGeneralAndAdministrative": "5744000", "netIncomeFromContinuingOperations": "235000" }, "balance": { "goodwill": "85118000", "inventory": "120291000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "637529000", "longTermDebt": "115443000", "shortTermDebt": "87198000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "194091000", "reportedCurrency": "USD", "retainedEarnings": "-306514000", "totalLiabilities": "341280000", "otherCurrentAssets": "8937000", "totalCurrentAssets": "197916000", "currentLongTermDebt": "81268000", "longTermInvestments": "2679000", "shortTermInvestments": "None", "currentNetReceivables": "44399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "439613000", "currentAccountsPayable": "55515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "154494000", "shortLongTermDebtTotal": "224673000", "totalShareholderEquity": "291813000", "capitalLeaseObligations": "33434000", "otherCurrentLiabilities": "21177000", "totalCurrentLiabilities": "163890000", "otherNonCurrentLiabilities": "5472000", "totalNonCurrentLiabilities": "177390000", "cashAndShortTermInvestments": "24289000", "commonStockSharesOutstanding": "53863448", "intangibleAssetsExcludingGoodwill": "194091000", "cashAndCashEquivalentsAtCarryingValue": "24289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22821000", "profitLoss": "None", "dividendPayout": "338000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19426000", "operatingCashflow": "17509000", "capitalExpenditures": "2205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28784000", "cashflowFromInvestment": "-50786000", "stockBasedCompensation": "635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1170467000, "cost_of_revenue": 964955000, "gross_profit": 205512000, "research_and_development": null, "selling_general_admin": 5744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7461000, "depreciation_amortisation": 24936000, "ebitda": 32397000, "interest_expense": 7457000, "interest_income": null, "other_non_operating": null, "pretax_income": 4000, "tax_provision": -231000, "effective_tax_rate": null, "net_income": 460000, "net_income_continuing_ops": 235000, "net_income_to_common": 460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24289000, "short_term_investments": null, "net_receivables": 44399000, "inventory": 120291000, "other_current_assets": null, "total_current_assets": 197916000, "net_ppe": null, "goodwill": 85118000, "intangible_assets": 194091000, "goodwill_and_intangibles": 279209000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 439613000, "total_assets": 637529000, "short_term_debt": 87198000, "accounts_payable": 55515000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163890000, "long_term_debt": 115443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 177390000, "total_liabilities": 341280000, "total_debt": 202641000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -306514000, "total_equity": 291813000, "shares_outstanding": 53863448, "operating_cash_flow": 17509000, "stock_based_compensation": 635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50786000, "dividends_paid": 338000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28784000, "free_cash_flow": 19714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7461000", "ebitda": "32397000", "netIncome": "460000", "grossProfit": "205512000", "depreciation": "None", "totalRevenue": "1170467000", "costOfRevenue": "964955000", "interestIncome": "None", "incomeBeforeTax": "4000", "interestExpense": "7457000", "operatingIncome": "10559000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-231000", "reportedCurrency": "USD", "netInterestIncome": "-7457000", "nonInterestIncome": "None", "operatingExpenses": "194953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "964955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24936000", "sellingGeneralAndAdministrative": "5744000", "netIncomeFromContinuingOperations": "235000" }, "balance": { "goodwill": "85118000", "inventory": "120291000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "637529000", "longTermDebt": "115443000", "shortTermDebt": "87198000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "194091000", "reportedCurrency": "USD", "retainedEarnings": "-306514000", "totalLiabilities": "341280000", "otherCurrentAssets": "8937000", "totalCurrentAssets": "197916000", "currentLongTermDebt": "81268000", "longTermInvestments": "2679000", "shortTermInvestments": "None", "currentNetReceivables": "44399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "439613000", "currentAccountsPayable": "55515000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "154494000", "shortLongTermDebtTotal": "224673000", "totalShareholderEquity": "291813000", "capitalLeaseObligations": "33434000", "otherCurrentLiabilities": "21177000", "totalCurrentLiabilities": "163890000", "otherNonCurrentLiabilities": "5472000", "totalNonCurrentLiabilities": "177390000", "cashAndShortTermInvestments": "24289000", "commonStockSharesOutstanding": "53863448", "intangibleAssetsExcludingGoodwill": "194091000", "cashAndCashEquivalentsAtCarryingValue": "24289000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22821000", "profitLoss": "None", "dividendPayout": "338000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19426000", "operatingCashflow": "17509000", "capitalExpenditures": "2205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28784000", "cashflowFromInvestment": "-50786000", "stockBasedCompensation": "635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 796884000, "cost_of_revenue": 645372000, "gross_profit": 151512000, "ebit": 30382000, "ebitda": 50541000, "pretax_income": 27324000, "tax_provision": 4503000, "net_income": 22145000, "net_income_to_common": 22145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14792000, "total_current_assets": 159571000, "total_assets": 596946000, "short_term_debt": null, "long_term_debt": 86311000, "total_debt": 86311000, "total_liabilities": 301957000, "total_equity": 294989000, "shares_outstanding": 53706392, "goodwill_and_intangibles": 275309000 }, "cash_flow": { "operating_cash_flow": 17509000, "capital_expenditure": 2205000, "free_cash_flow": 19714000, "dividends_paid": 338000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87784, "ticker_id": 6416, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30382000", "ebitda": "50541000", "netIncome": "22145000", "grossProfit": "151512000", "depreciation": "None", "totalRevenue": "796884000", "costOfRevenue": "645372000", "interestIncome": "133", "incomeBeforeTax": "27324000", "interestExpense": "4091000", "operatingIncome": "29482000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4503000", "reportedCurrency": "USD", "netInterestIncome": "-4091000", "nonInterestIncome": "None", "operatingExpenses": "767402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "645372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "122030000", "netIncomeFromContinuingOperations": "22821000" }, "balance": { "goodwill": "80257000", "inventory": "102690000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "596946000", "longTermDebt": "86311000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "195052000", "reportedCurrency": "USD", "retainedEarnings": "-306284000", "totalLiabilities": "301957000", "otherCurrentAssets": "5559000", "totalCurrentAssets": "159571000", "currentLongTermDebt": "78684000", "longTermInvestments": "2462000", "shortTermInvestments": "None", "currentNetReceivables": "36530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "437375000", "currentAccountsPayable": "59686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157572000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "294989000", "capitalLeaseObligations": "25683000", "otherCurrentLiabilities": "17834000", "totalCurrentLiabilities": "155264000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "146693000", "cashAndShortTermInvestments": "14792000", "commonStockSharesOutstanding": "53706392", "intangibleAssetsExcludingGoodwill": "195052000", "cashAndCashEquivalentsAtCarryingValue": "14792000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22145000", "profitLoss": "None", "dividendPayout": "338000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-19229000", "operatingCashflow": "17509000", "capitalExpenditures": "2205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28784000", "cashflowFromInvestment": "-41082000", "stockBasedCompensation": "635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 796884000, "cost_of_revenue": 645372000, "gross_profit": 151512000, "research_and_development": null, "selling_general_admin": 122030000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30382000, "depreciation_amortisation": null, "ebitda": 50541000, "interest_expense": 4091000, "interest_income": null, "other_non_operating": null, "pretax_income": 27324000, "tax_provision": 4503000, "effective_tax_rate": null, "net_income": 22145000, "net_income_continuing_ops": 22821000, "net_income_to_common": 22145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14792000, "short_term_investments": null, "net_receivables": 36530000, "inventory": 102690000, "other_current_assets": null, "total_current_assets": 159571000, "net_ppe": null, "goodwill": 80257000, "intangible_assets": 195052000, "goodwill_and_intangibles": 275309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 437375000, "total_assets": 596946000, "short_term_debt": null, "accounts_payable": 59686000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155264000, "long_term_debt": 86311000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 146693000, "total_liabilities": 301957000, "total_debt": 86311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -306284000, "total_equity": 294989000, "shares_outstanding": 53706392, "operating_cash_flow": 17509000, "stock_based_compensation": 635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41082000, "dividends_paid": 338000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28784000, "free_cash_flow": 19714000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30382000", "ebitda": "50541000", "netIncome": "22145000", "grossProfit": "151512000", "depreciation": "None", "totalRevenue": "796884000", "costOfRevenue": "645372000", "interestIncome": "133", "incomeBeforeTax": "27324000", "interestExpense": "4091000", "operatingIncome": "29482000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4503000", "reportedCurrency": "USD", "netInterestIncome": "-4091000", "nonInterestIncome": "None", "operatingExpenses": "767402000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "645372000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "122030000", "netIncomeFromContinuingOperations": "22821000" }, "balance": { "goodwill": "80257000", "inventory": "102690000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "596946000", "longTermDebt": "86311000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "195052000", "reportedCurrency": "USD", "retainedEarnings": "-306284000", "totalLiabilities": "301957000", "otherCurrentAssets": "5559000", "totalCurrentAssets": "159571000", "currentLongTermDebt": "78684000", "longTermInvestments": "2462000", "shortTermInvestments": "None", "currentNetReceivables": "36530000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "437375000", "currentAccountsPayable": "59686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157572000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "294989000", "capitalLeaseObligations": "25683000", "otherCurrentLiabilities": "17834000", "totalCurrentLiabilities": "155264000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "146693000", "cashAndShortTermInvestments": "14792000", "commonStockSharesOutstanding": "53706392", "intangibleAssetsExcludingGoodwill": "195052000", "cashAndCashEquivalentsAtCarryingValue": "14792000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22145000", "profitLoss": "None", "dividendPayout": "338000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-19229000", "operatingCashflow": "17509000", "capitalExpenditures": "2205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28784000", "cashflowFromInvestment": "-41082000", "stockBasedCompensation": "635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19126000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 566832000, "cost_of_revenue": 466085000, "gross_profit": 100747000, "ebit": -343623000, "ebitda": -324700000, "pretax_income": -347944000, "tax_provision": -4725000, "net_income": -343512000, "net_income_to_common": -343512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9581000, "total_current_assets": 99045000, "total_assets": 490591000, "short_term_debt": 41236000, "long_term_debt": 95008803, "total_debt": 136244803, "total_liabilities": 227069000, "total_equity": 259155000, "shares_outstanding": 52095585, "goodwill_and_intangibles": 244310000 }, "cash_flow": { "operating_cash_flow": 44131286, "capital_expenditure": 664750, "free_cash_flow": 44796036, "dividends_paid": 174500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87789, "ticker_id": 6416, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-343623000", "ebitda": "-324700000", "netIncome": "-343512000", "grossProfit": "100747000", "depreciation": "None", "totalRevenue": "566832000", "costOfRevenue": "466085000", "interestIncome": "529", "incomeBeforeTax": "-347944000", "interestExpense": "4321000", "operatingIncome": "-343799000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4725000", "reportedCurrency": "USD", "netInterestIncome": "-3921662", "nonInterestIncome": "None", "operatingExpenses": "444546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-341677721", "costofGoodsAndServicesSold": "466085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18923000", "sellingGeneralAndAdministrative": "106126392", "netIncomeFromContinuingOperations": "-342680799" }, "balance": { "goodwill": "68512000", "inventory": "58535000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "490591000", "longTermDebt": "95008803", "shortTermDebt": "41236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "175798000", "reportedCurrency": "USD", "retainedEarnings": "-328429000", "totalLiabilities": "227069000", "otherCurrentAssets": "4810000", "totalCurrentAssets": "99045000", "currentLongTermDebt": "38760068", "longTermInvestments": "2377164", "shortTermInvestments": "2377164", "currentNetReceivables": "26119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "391546000", "currentAccountsPayable": "29637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137800715", "shortLongTermDebtTotal": "142253000", "totalShareholderEquity": "259155000", "capitalLeaseObligations": "1985418", "otherCurrentLiabilities": "8854000", "totalCurrentLiabilities": "79727000", "otherNonCurrentLiabilities": "1390367", "totalNonCurrentLiabilities": "147342000", "cashAndShortTermInvestments": "9581000", "commonStockSharesOutstanding": "52095585", "intangibleAssetsExcludingGoodwill": "175798000", "cashAndCashEquivalentsAtCarryingValue": "9581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-342680799", "profitLoss": "None", "dividendPayout": "174500", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "18867664", "operatingCashflow": "44131286", "capitalExpenditures": "664750", "changeInReceivables": "26361859", "changeInExchangeRate": "None", "cashflowFromFinancing": "45322727", "cashflowFromInvestment": "-94411446", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4957433", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17868596", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 566832000, "cost_of_revenue": 466085000, "gross_profit": 100747000, "research_and_development": null, "selling_general_admin": 106126392, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -343623000, "depreciation_amortisation": 18923000, "ebitda": -324700000, "interest_expense": 4321000, "interest_income": null, "other_non_operating": null, "pretax_income": -347944000, "tax_provision": -4725000, "effective_tax_rate": null, "net_income": -343512000, "net_income_continuing_ops": -342680799, "net_income_to_common": -343512000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9581000, "short_term_investments": 2377164, "net_receivables": 26119000, "inventory": 58535000, "other_current_assets": null, "total_current_assets": 99045000, "net_ppe": null, "goodwill": 68512000, "intangible_assets": 175798000, "goodwill_and_intangibles": 244310000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 391546000, "total_assets": 490591000, "short_term_debt": 41236000, "accounts_payable": 29637000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79727000, "long_term_debt": 95008803, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 147342000, "total_liabilities": 227069000, "total_debt": 136244803, "preferred_stock": null, "minority_interest": null, "retained_earnings": -328429000, "total_equity": 259155000, "shares_outstanding": 52095585, "operating_cash_flow": 44131286, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 664750, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94411446, "dividends_paid": 174500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45322727, "free_cash_flow": 44796036, "net_change_in_cash": -4957433 }, "raw_data": { "income": { "ebit": "-343623000", "ebitda": "-324700000", "netIncome": "-343512000", "grossProfit": "100747000", "depreciation": "None", "totalRevenue": "566832000", "costOfRevenue": "466085000", "interestIncome": "529", "incomeBeforeTax": "-347944000", "interestExpense": "4321000", "operatingIncome": "-343799000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4725000", "reportedCurrency": "USD", "netInterestIncome": "-3921662", "nonInterestIncome": "None", "operatingExpenses": "444546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-341677721", "costofGoodsAndServicesSold": "466085000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18923000", "sellingGeneralAndAdministrative": "106126392", "netIncomeFromContinuingOperations": "-342680799" }, "balance": { "goodwill": "68512000", "inventory": "58535000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "490591000", "longTermDebt": "95008803", "shortTermDebt": "41236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "175798000", "reportedCurrency": "USD", "retainedEarnings": "-328429000", "totalLiabilities": "227069000", "otherCurrentAssets": "4810000", "totalCurrentAssets": "99045000", "currentLongTermDebt": "38760068", "longTermInvestments": "2377164", "shortTermInvestments": "2377164", "currentNetReceivables": "26119000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "391546000", "currentAccountsPayable": "29637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "137800715", "shortLongTermDebtTotal": "142253000", "totalShareholderEquity": "259155000", "capitalLeaseObligations": "1985418", "otherCurrentLiabilities": "8854000", "totalCurrentLiabilities": "79727000", "otherNonCurrentLiabilities": "1390367", "totalNonCurrentLiabilities": "147342000", "cashAndShortTermInvestments": "9581000", "commonStockSharesOutstanding": "52095585", "intangibleAssetsExcludingGoodwill": "175798000", "cashAndCashEquivalentsAtCarryingValue": "9581000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-342680799", "profitLoss": "None", "dividendPayout": "174500", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "18867664", "operatingCashflow": "44131286", "capitalExpenditures": "664750", "changeInReceivables": "26361859", "changeInExchangeRate": "None", "cashflowFromFinancing": "45322727", "cashflowFromInvestment": "-94411446", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4957433", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17868596", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 388162281, "cost_of_revenue": 324953758, "gross_profit": 63208523, "ebit": 9753836, "ebitda": 14820048, "pretax_income": 8092378, "tax_provision": 2197092, "net_income": 5389677, "net_income_to_common": 5389677, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14538286, "total_current_assets": 151419617, "total_assets": 802843794, "short_term_debt": 63550791, "long_term_debt": 18535016, "total_debt": 82085807, "total_liabilities": 195187062, "total_equity": 603407945, "shares_outstanding": 27113288, "goodwill_and_intangibles": 593391298 }, "cash_flow": { "operating_cash_flow": 4666528, "capital_expenditure": 4835929, "free_cash_flow": 9502457, "dividends_paid": 302500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87794, "ticker_id": 6416, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9753836", "ebitda": "14820048", "netIncome": "5389677", "grossProfit": "63208523", "depreciation": "None", "totalRevenue": "388162281", "costOfRevenue": "324953758", "interestIncome": "418530", "incomeBeforeTax": "8092378", "interestExpense": "1661454", "operatingIncome": "2999324", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2197092", "reportedCurrency": "USD", "netInterestIncome": "-1242924", "nonInterestIncome": "None", "operatingExpenses": "54931157", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324953758", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5066212", "sellingGeneralAndAdministrative": "54931157", "netIncomeFromContinuingOperations": "5895286" }, "balance": { "goodwill": "406703348", "inventory": "77531854", "commonStock": "5305", "currentDebt": "None", "investments": "None", "totalAssets": "802843794", "longTermDebt": "18535016", "shortTermDebt": "63550791", "treasuryStock": "-12038030", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "186687950", "reportedCurrency": "USD", "retainedEarnings": "15823661", "totalLiabilities": "195187062", "otherCurrentAssets": "5119473", "totalCurrentAssets": "151419617", "currentLongTermDebt": "58948045", "longTermInvestments": "2296276", "shortTermInvestments": "None", "currentNetReceivables": "54230004", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "651424177", "currentAccountsPayable": "44211267", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54693731", "shortLongTermDebtTotal": "95972054", "totalShareholderEquity": "603407945", "capitalLeaseObligations": "18488993", "otherCurrentLiabilities": "2683696", "totalCurrentLiabilities": "110445754", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "84741308", "cashAndShortTermInvestments": "14538286", "commonStockSharesOutstanding": "27113288", "intangibleAssetsExcludingGoodwill": "186687950", "cashAndCashEquivalentsAtCarryingValue": "14538286", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5895286", "profitLoss": "None", "dividendPayout": "302500", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1112728", "operatingCashflow": "4666528", "capitalExpenditures": "4835929", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1607239", "cashflowFromInvestment": "2775115", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "302500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6754508", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 388162281, "cost_of_revenue": 324953758, "gross_profit": 63208523, "research_and_development": null, "selling_general_admin": 54931157, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9753836, "depreciation_amortisation": 5066212, "ebitda": 14820048, "interest_expense": 1661454, "interest_income": null, "other_non_operating": null, "pretax_income": 8092378, "tax_provision": 2197092, "effective_tax_rate": null, "net_income": 5389677, "net_income_continuing_ops": 5895286, "net_income_to_common": 5389677, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14538286, "short_term_investments": null, "net_receivables": 54230004, "inventory": 77531854, "other_current_assets": null, "total_current_assets": 151419617, "net_ppe": null, "goodwill": 406703348, "intangible_assets": 186687950, "goodwill_and_intangibles": 593391298, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 651424177, "total_assets": 802843794, "short_term_debt": 63550791, "accounts_payable": 44211267, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110445754, "long_term_debt": 18535016, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 84741308, "total_liabilities": 195187062, "total_debt": 82085807, "preferred_stock": null, "minority_interest": null, "retained_earnings": 15823661, "total_equity": 603407945, "shares_outstanding": 27113288, "operating_cash_flow": 4666528, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4835929, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2775115, "dividends_paid": 302500, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1607239, "free_cash_flow": 9502457, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9753836", "ebitda": "14820048", "netIncome": "5389677", "grossProfit": "63208523", "depreciation": "None", "totalRevenue": "388162281", "costOfRevenue": "324953758", "interestIncome": "418530", "incomeBeforeTax": "8092378", "interestExpense": "1661454", "operatingIncome": "2999324", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2197092", "reportedCurrency": "USD", "netInterestIncome": "-1242924", "nonInterestIncome": "None", "operatingExpenses": "54931157", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "324953758", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5066212", "sellingGeneralAndAdministrative": "54931157", "netIncomeFromContinuingOperations": "5895286" }, "balance": { "goodwill": "406703348", "inventory": "77531854", "commonStock": "5305", "currentDebt": "None", "investments": "None", "totalAssets": "802843794", "longTermDebt": "18535016", "shortTermDebt": "63550791", "treasuryStock": "-12038030", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "186687950", "reportedCurrency": "USD", "retainedEarnings": "15823661", "totalLiabilities": "195187062", "otherCurrentAssets": "5119473", "totalCurrentAssets": "151419617", "currentLongTermDebt": "58948045", "longTermInvestments": "2296276", "shortTermInvestments": "None", "currentNetReceivables": "54230004", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "651424177", "currentAccountsPayable": "44211267", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54693731", "shortLongTermDebtTotal": "95972054", "totalShareholderEquity": "603407945", "capitalLeaseObligations": "18488993", "otherCurrentLiabilities": "2683696", "totalCurrentLiabilities": "110445754", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "84741308", "cashAndShortTermInvestments": "14538286", "commonStockSharesOutstanding": "27113288", "intangibleAssetsExcludingGoodwill": "186687950", "cashAndCashEquivalentsAtCarryingValue": "14538286", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5895286", "profitLoss": "None", "dividendPayout": "302500", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1112728", "operatingCashflow": "4666528", "capitalExpenditures": "4835929", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1607239", "cashflowFromInvestment": "2775115", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "302500", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6754508", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 291006698, "cost_of_revenue": 241441149, "gross_profit": 49565549, "ebit": 8526111, "ebitda": 10660943, "pretax_income": 8843950, "tax_provision": 2490255, "net_income": 6286455, "net_income_to_common": 6286455, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5489404, "total_current_assets": 59042764, "total_assets": 82476407, "short_term_debt": 9814481, "long_term_debt": 13109854, "total_debt": 22924335, "total_liabilities": 48014925, "total_equity": 34461482, "shares_outstanding": 20991004, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 11953466, "capital_expenditure": 3075385, "free_cash_flow": 15028851, "dividends_paid": 1161445, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87799, "ticker_id": 6416, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8526111", "ebitda": "10660943", "netIncome": "6286455", "grossProfit": "49565549", "depreciation": "None", "totalRevenue": "291006698", "costOfRevenue": "241441149", "interestIncome": "493358", "incomeBeforeTax": "8843950", "interestExpense": "1372508", "operatingIncome": "8526111", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2490255", "reportedCurrency": "USD", "netInterestIncome": "-879150", "nonInterestIncome": "None", "operatingExpenses": "41039438", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "241441149", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2134832", "sellingGeneralAndAdministrative": "35833765", "netIncomeFromContinuingOperations": "6353695" }, "balance": { "goodwill": "0", "inventory": "22175769", "commonStock": "2217", "currentDebt": "None", "investments": "None", "totalAssets": "82476407", "longTermDebt": "13109854", "shortTermDebt": "9814481", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "10433984", "totalLiabilities": "48014925", "otherCurrentAssets": "950703", "totalCurrentAssets": "59042764", "currentLongTermDebt": "9649587", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "28620139", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23433643", "currentAccountsPayable": "21397326", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22650021", "shortLongTermDebtTotal": "23045041", "totalShareholderEquity": "34461482", "capitalLeaseObligations": "285599", "otherCurrentLiabilities": "2148602", "totalCurrentLiabilities": "33588305", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "14426620", "cashAndShortTermInvestments": "5489404", "commonStockSharesOutstanding": "20991004", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "5489404", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "6353695", "profitLoss": "None", "dividendPayout": "1161445", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "493456", "operatingCashflow": "11953466", "capitalExpenditures": "3075385", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-6184793", "cashflowFromInvestment": "-6365313", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1161445", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2134832", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 291006698, "cost_of_revenue": 241441149, "gross_profit": 49565549, "research_and_development": 0, "selling_general_admin": 35833765, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8526111, "depreciation_amortisation": 2134832, "ebitda": 10660943, "interest_expense": 1372508, "interest_income": null, "other_non_operating": null, "pretax_income": 8843950, "tax_provision": 2490255, "effective_tax_rate": null, "net_income": 6286455, "net_income_continuing_ops": 6353695, "net_income_to_common": 6286455, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5489404, "short_term_investments": 0, "net_receivables": 28620139, "inventory": 22175769, "other_current_assets": null, "total_current_assets": 59042764, "net_ppe": null, "goodwill": 0, "intangible_assets": 0, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 23433643, "total_assets": 82476407, "short_term_debt": 9814481, "accounts_payable": 21397326, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33588305, "long_term_debt": 13109854, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 14426620, "total_liabilities": 48014925, "total_debt": 22924335, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10433984, "total_equity": 34461482, "shares_outstanding": 20991004, "operating_cash_flow": 11953466, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3075385, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6365313, "dividends_paid": 1161445, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6184793, "free_cash_flow": 15028851, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "8526111", "ebitda": "10660943", "netIncome": "6286455", "grossProfit": "49565549", "depreciation": "None", "totalRevenue": "291006698", "costOfRevenue": "241441149", "interestIncome": "493358", "incomeBeforeTax": "8843950", "interestExpense": "1372508", "operatingIncome": "8526111", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2490255", "reportedCurrency": "USD", "netInterestIncome": "-879150", "nonInterestIncome": "None", "operatingExpenses": "41039438", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "241441149", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2134832", "sellingGeneralAndAdministrative": "35833765", "netIncomeFromContinuingOperations": "6353695" }, "balance": { "goodwill": "0", "inventory": "22175769", "commonStock": "2217", "currentDebt": "None", "investments": "None", "totalAssets": "82476407", "longTermDebt": "13109854", "shortTermDebt": "9814481", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "10433984", "totalLiabilities": "48014925", "otherCurrentAssets": "950703", "totalCurrentAssets": "59042764", "currentLongTermDebt": "9649587", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "28620139", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "23433643", "currentAccountsPayable": "21397326", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22650021", "shortLongTermDebtTotal": "23045041", "totalShareholderEquity": "34461482", "capitalLeaseObligations": "285599", "otherCurrentLiabilities": "2148602", "totalCurrentLiabilities": "33588305", "otherNonCurrentLiabilities": "0", "totalNonCurrentLiabilities": "14426620", "cashAndShortTermInvestments": "5489404", "commonStockSharesOutstanding": "20991004", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "5489404", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "6353695", "profitLoss": "None", "dividendPayout": "1161445", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "493456", "operatingCashflow": "11953466", "capitalExpenditures": "3075385", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-6184793", "cashflowFromInvestment": "-6365313", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1161445", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2134832", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 312002000, "cost_of_revenue": 261476000, "gross_profit": 50526000, "ebit": 1037000, "ebitda": 1037000, "pretax_income": 959000, "tax_provision": -266000, "net_income": 1225000, "net_income_to_common": 1225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11061000, "total_current_assets": 191956000, "total_assets": 545882000, "short_term_debt": 76750000, "long_term_debt": 95560000, "total_debt": 172310000, "total_liabilities": 341195000, "total_equity": 203681000, "shares_outstanding": 53933051, "goodwill_and_intangibles": 24139000 }, "cash_flow": { "operating_cash_flow": 15288000, "capital_expenditure": 15333000, "free_cash_flow": 30621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87762, "ticker_id": 6416, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "1037000", "netIncome": "1225000", "grossProfit": "50526000", "depreciation": "None", "totalRevenue": "312002000", "costOfRevenue": "261476000", "interestIncome": "None", "incomeBeforeTax": "959000", "interestExpense": "2812000", "operatingIncome": "1037000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-266000", "reportedCurrency": "USD", "netInterestIncome": "-2812000", "nonInterestIncome": "None", "operatingExpenses": "49489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "49489000", "netIncomeFromContinuingOperations": "1356000" }, "balance": { "goodwill": "None", "inventory": "107183000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "545882000", "longTermDebt": "95560000", "shortTermDebt": "76750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "24139000", "reportedCurrency": "USD", "retainedEarnings": "-394817000", "totalLiabilities": "341195000", "otherCurrentAssets": "6096000", "totalCurrentAssets": "191956000", "currentLongTermDebt": "71970000", "longTermInvestments": "2096000", "shortTermInvestments": "None", "currentNetReceivables": "67616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "353926000", "currentAccountsPayable": "76887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "125389000", "totalShareholderEquity": "203681000", "capitalLeaseObligations": "58454000", "otherCurrentLiabilities": "18821000", "totalCurrentLiabilities": "172458000", "otherNonCurrentLiabilities": "863000", "totalNonCurrentLiabilities": "168737000", "cashAndShortTermInvestments": "11061000", "commonStockSharesOutstanding": "53933051", "intangibleAssetsExcludingGoodwill": "24139000", "cashAndCashEquivalentsAtCarryingValue": "11061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1225000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-554000", "operatingCashflow": "15288000", "capitalExpenditures": "15333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-914000", "cashflowFromInvestment": "-11954000", "stockBasedCompensation": "305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7521000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312002000, "cost_of_revenue": 261476000, "gross_profit": 50526000, "research_and_development": null, "selling_general_admin": 49489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1037000, "depreciation_amortisation": null, "ebitda": 1037000, "interest_expense": 2812000, "interest_income": null, "other_non_operating": null, "pretax_income": 959000, "tax_provision": -266000, "effective_tax_rate": null, "net_income": 1225000, "net_income_continuing_ops": 1356000, "net_income_to_common": 1225000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11061000, "short_term_investments": null, "net_receivables": 67616000, "inventory": 107183000, "other_current_assets": null, "total_current_assets": 191956000, "net_ppe": null, "goodwill": null, "intangible_assets": 24139000, "goodwill_and_intangibles": 24139000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 353926000, "total_assets": 545882000, "short_term_debt": 76750000, "accounts_payable": 76887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 172458000, "long_term_debt": 95560000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 168737000, "total_liabilities": 341195000, "total_debt": 172310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -394817000, "total_equity": 203681000, "shares_outstanding": 53933051, "operating_cash_flow": 15288000, "stock_based_compensation": 305000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11954000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -914000, "free_cash_flow": 30621000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "1037000", "netIncome": "1225000", "grossProfit": "50526000", "depreciation": "None", "totalRevenue": "312002000", "costOfRevenue": "261476000", "interestIncome": "None", "incomeBeforeTax": "959000", "interestExpense": "2812000", "operatingIncome": "1037000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-266000", "reportedCurrency": "USD", "netInterestIncome": "-2812000", "nonInterestIncome": "None", "operatingExpenses": "49489000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "49489000", "netIncomeFromContinuingOperations": "1356000" }, "balance": { "goodwill": "None", "inventory": "107183000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "545882000", "longTermDebt": "95560000", "shortTermDebt": "76750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "24139000", "reportedCurrency": "USD", "retainedEarnings": "-394817000", "totalLiabilities": "341195000", "otherCurrentAssets": "6096000", "totalCurrentAssets": "191956000", "currentLongTermDebt": "71970000", "longTermInvestments": "2096000", "shortTermInvestments": "None", "currentNetReceivables": "67616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "353926000", "currentAccountsPayable": "76887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "125389000", "totalShareholderEquity": "203681000", "capitalLeaseObligations": "58454000", "otherCurrentLiabilities": "18821000", "totalCurrentLiabilities": "172458000", "otherNonCurrentLiabilities": "863000", "totalNonCurrentLiabilities": "168737000", "cashAndShortTermInvestments": "11061000", "commonStockSharesOutstanding": "53933051", "intangibleAssetsExcludingGoodwill": "24139000", "cashAndCashEquivalentsAtCarryingValue": "11061000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1225000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-554000", "operatingCashflow": "15288000", "capitalExpenditures": "15333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-914000", "cashflowFromInvestment": "-11954000", "stockBasedCompensation": "305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7521000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 308023000, "cost_of_revenue": 264060000, "gross_profit": 43963000, "ebit": -579000, "ebitda": 6534000, "pretax_income": -42216000, "tax_provision": -4799000, "net_income": -37298000, "net_income_to_common": -37298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8641000, "total_current_assets": 194000000, "total_assets": 541529000, "short_term_debt": 74915000, "long_term_debt": 99436000, "total_debt": 174351000, "total_liabilities": 337943000, "total_equity": 202051000, "shares_outstanding": 53043832, "goodwill_and_intangibles": 25440000 }, "cash_flow": { "operating_cash_flow": 20997000, "capital_expenditure": 8904000, "free_cash_flow": 29901000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87763, "ticker_id": 6416, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-579000", "ebitda": "6534000", "netIncome": "-37298000", "grossProfit": "43963000", "depreciation": "None", "totalRevenue": "308023000", "costOfRevenue": "264060000", "interestIncome": "None", "incomeBeforeTax": "-42216000", "interestExpense": "3100000", "operatingIncome": "-579000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4799000", "reportedCurrency": "USD", "netInterestIncome": "-3100000", "nonInterestIncome": "None", "operatingExpenses": "44542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7113000", "sellingGeneralAndAdministrative": "51655000", "netIncomeFromContinuingOperations": "-37417000" }, "balance": { "goodwill": "0", "inventory": "106629000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "541529000", "longTermDebt": "99436000", "shortTermDebt": "74915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "25440000", "reportedCurrency": "USD", "retainedEarnings": "-396042000", "totalLiabilities": "337943000", "otherCurrentAssets": "12493000", "totalCurrentAssets": "194000000", "currentLongTermDebt": "64156000", "longTermInvestments": "2144000", "shortTermInvestments": "None", "currentNetReceivables": "66237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "347529000", "currentAccountsPayable": "74859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "222620000", "totalShareholderEquity": "202051000", "capitalLeaseObligations": "59028000", "otherCurrentLiabilities": "14994000", "totalCurrentLiabilities": "164768000", "otherNonCurrentLiabilities": "1662000", "totalNonCurrentLiabilities": "173175000", "cashAndShortTermInvestments": "8641000", "commonStockSharesOutstanding": "53043832", "intangibleAssetsExcludingGoodwill": "25440000", "cashAndCashEquivalentsAtCarryingValue": "8641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "28867000", "operatingCashflow": "20997000", "capitalExpenditures": "8904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14173000", "cashflowFromInvestment": "-10511000", "stockBasedCompensation": "141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 308023000, "cost_of_revenue": 264060000, "gross_profit": 43963000, "research_and_development": null, "selling_general_admin": 51655000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -579000, "depreciation_amortisation": 7113000, "ebitda": 6534000, "interest_expense": 3100000, "interest_income": null, "other_non_operating": null, "pretax_income": -42216000, "tax_provision": -4799000, "effective_tax_rate": null, "net_income": -37298000, "net_income_continuing_ops": -37417000, "net_income_to_common": -37298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8641000, "short_term_investments": null, "net_receivables": 66237000, "inventory": 106629000, "other_current_assets": null, "total_current_assets": 194000000, "net_ppe": null, "goodwill": 0, "intangible_assets": 25440000, "goodwill_and_intangibles": 25440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 347529000, "total_assets": 541529000, "short_term_debt": 74915000, "accounts_payable": 74859000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164768000, "long_term_debt": 99436000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 173175000, "total_liabilities": 337943000, "total_debt": 174351000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -396042000, "total_equity": 202051000, "shares_outstanding": 53043832, "operating_cash_flow": 20997000, "stock_based_compensation": 141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8904000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10511000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14173000, "free_cash_flow": 29901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-579000", "ebitda": "6534000", "netIncome": "-37298000", "grossProfit": "43963000", "depreciation": "None", "totalRevenue": "308023000", "costOfRevenue": "264060000", "interestIncome": "None", "incomeBeforeTax": "-42216000", "interestExpense": "3100000", "operatingIncome": "-579000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4799000", "reportedCurrency": "USD", "netInterestIncome": "-3100000", "nonInterestIncome": "None", "operatingExpenses": "44542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7113000", "sellingGeneralAndAdministrative": "51655000", "netIncomeFromContinuingOperations": "-37417000" }, "balance": { "goodwill": "0", "inventory": "106629000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "541529000", "longTermDebt": "99436000", "shortTermDebt": "74915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "25440000", "reportedCurrency": "USD", "retainedEarnings": "-396042000", "totalLiabilities": "337943000", "otherCurrentAssets": "12493000", "totalCurrentAssets": "194000000", "currentLongTermDebt": "64156000", "longTermInvestments": "2144000", "shortTermInvestments": "None", "currentNetReceivables": "66237000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "347529000", "currentAccountsPayable": "74859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "222620000", "totalShareholderEquity": "202051000", "capitalLeaseObligations": "59028000", "otherCurrentLiabilities": "14994000", "totalCurrentLiabilities": "164768000", "otherNonCurrentLiabilities": "1662000", "totalNonCurrentLiabilities": "173175000", "cashAndShortTermInvestments": "8641000", "commonStockSharesOutstanding": "53043832", "intangibleAssetsExcludingGoodwill": "25440000", "cashAndCashEquivalentsAtCarryingValue": "8641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "28867000", "operatingCashflow": "20997000", "capitalExpenditures": "8904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14173000", "cashflowFromInvestment": "-10511000", "stockBasedCompensation": "141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 305758000, "cost_of_revenue": 255349000, "gross_profit": 50409000, "ebit": 1307000, "ebitda": 8557000, "pretax_income": -1634000, "tax_provision": -760000, "net_income": -1116000, "net_income_to_common": -1116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12328000, "total_current_assets": 208371000, "total_assets": 595083000, "short_term_debt": 86984000, "long_term_debt": 100266000, "total_debt": 187250000, "total_liabilities": 354221000, "total_equity": 239208000, "shares_outstanding": 53031801, "goodwill_and_intangibles": 194255000 }, "cash_flow": { "operating_cash_flow": -5985000, "capital_expenditure": 3283000, "free_cash_flow": -2702000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87765, "ticker_id": 6416, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1307000", "ebitda": "8557000", "netIncome": "-1116000", "grossProfit": "50409000", "depreciation": "None", "totalRevenue": "305758000", "costOfRevenue": "255349000", "interestIncome": "None", "incomeBeforeTax": "-1634000", "interestExpense": "2941000", "operatingIncome": "1120000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-760000", "reportedCurrency": "USD", "netInterestIncome": "-2941000", "nonInterestIncome": "None", "operatingExpenses": "49289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7250000", "sellingGeneralAndAdministrative": "49289000", "netIncomeFromContinuingOperations": "-874000" }, "balance": { "goodwill": "38815000", "inventory": "137846000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "595083000", "longTermDebt": "100266000", "shortTermDebt": "86984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "155440000", "reportedCurrency": "USD", "retainedEarnings": "-358744000", "totalLiabilities": "354221000", "otherCurrentAssets": "4066000", "totalCurrentAssets": "208371000", "currentLongTermDebt": "76286000", "longTermInvestments": "2191000", "shortTermInvestments": "None", "currentNetReceivables": "54131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "386712000", "currentAccountsPayable": "72975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "237870000", "totalShareholderEquity": "239208000", "capitalLeaseObligations": "61318000", "otherCurrentLiabilities": "14673000", "totalCurrentLiabilities": "175053000", "otherNonCurrentLiabilities": "1746000", "totalNonCurrentLiabilities": "179168000", "cashAndShortTermInvestments": "12328000", "commonStockSharesOutstanding": "53031801", "intangibleAssetsExcludingGoodwill": "155440000", "cashAndCashEquivalentsAtCarryingValue": "12328000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-8256000", "operatingCashflow": "-5985000", "capitalExpenditures": "3283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5933000", "cashflowFromInvestment": "-3270000", "stockBasedCompensation": "619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 305758000, "cost_of_revenue": 255349000, "gross_profit": 50409000, "research_and_development": null, "selling_general_admin": 49289000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1307000, "depreciation_amortisation": 7250000, "ebitda": 8557000, "interest_expense": 2941000, "interest_income": null, "other_non_operating": null, "pretax_income": -1634000, "tax_provision": -760000, "effective_tax_rate": null, "net_income": -1116000, "net_income_continuing_ops": -874000, "net_income_to_common": -1116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12328000, "short_term_investments": null, "net_receivables": 54131000, "inventory": 137846000, "other_current_assets": null, "total_current_assets": 208371000, "net_ppe": null, "goodwill": 38815000, "intangible_assets": 155440000, "goodwill_and_intangibles": 194255000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 386712000, "total_assets": 595083000, "short_term_debt": 86984000, "accounts_payable": 72975000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 175053000, "long_term_debt": 100266000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179168000, "total_liabilities": 354221000, "total_debt": 187250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -358744000, "total_equity": 239208000, "shares_outstanding": 53031801, "operating_cash_flow": -5985000, "stock_based_compensation": 619000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3283000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3270000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5933000, "free_cash_flow": -2702000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1307000", "ebitda": "8557000", "netIncome": "-1116000", "grossProfit": "50409000", "depreciation": "None", "totalRevenue": "305758000", "costOfRevenue": "255349000", "interestIncome": "None", "incomeBeforeTax": "-1634000", "interestExpense": "2941000", "operatingIncome": "1120000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-760000", "reportedCurrency": "USD", "netInterestIncome": "-2941000", "nonInterestIncome": "None", "operatingExpenses": "49289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255349000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7250000", "sellingGeneralAndAdministrative": "49289000", "netIncomeFromContinuingOperations": "-874000" }, "balance": { "goodwill": "38815000", "inventory": "137846000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "595083000", "longTermDebt": "100266000", "shortTermDebt": "86984000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "155440000", "reportedCurrency": "USD", "retainedEarnings": "-358744000", "totalLiabilities": "354221000", "otherCurrentAssets": "4066000", "totalCurrentAssets": "208371000", "currentLongTermDebt": "76286000", "longTermInvestments": "2191000", "shortTermInvestments": "None", "currentNetReceivables": "54131000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "386712000", "currentAccountsPayable": "72975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "237870000", "totalShareholderEquity": "239208000", "capitalLeaseObligations": "61318000", "otherCurrentLiabilities": "14673000", "totalCurrentLiabilities": "175053000", "otherNonCurrentLiabilities": "1746000", "totalNonCurrentLiabilities": "179168000", "cashAndShortTermInvestments": "12328000", "commonStockSharesOutstanding": "53031801", "intangibleAssetsExcludingGoodwill": "155440000", "cashAndCashEquivalentsAtCarryingValue": "12328000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-8256000", "operatingCashflow": "-5985000", "capitalExpenditures": "3283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5933000", "cashflowFromInvestment": "-3270000", "stockBasedCompensation": "619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7250000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 314853000, "cost_of_revenue": 259721000, "gross_profit": 55132000, "ebit": 3848000, "ebitda": 11109000, "pretax_income": 1031000, "tax_provision": 521000, "net_income": 1216000, "net_income_to_common": 1216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15650000, "total_current_assets": 202166000, "total_assets": 593537000, "short_term_debt": 83872000, "long_term_debt": 100614000, "total_debt": 184486000, "total_liabilities": 352420000, "total_equity": 239705000, "shares_outstanding": 53414715, "goodwill_and_intangibles": 198207000 }, "cash_flow": { "operating_cash_flow": 3520000, "capital_expenditure": 3157000, "free_cash_flow": 6677000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87766, "ticker_id": 6416, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3848000", "ebitda": "11109000", "netIncome": "1216000", "grossProfit": "55132000", "depreciation": "None", "totalRevenue": "314853000", "costOfRevenue": "259721000", "interestIncome": "None", "incomeBeforeTax": "1031000", "interestExpense": "2817000", "operatingIncome": "4119000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "521000", "reportedCurrency": "USD", "netInterestIncome": "-2817000", "nonInterestIncome": "None", "operatingExpenses": "51013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "259721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7261000", "sellingGeneralAndAdministrative": "51013000", "netIncomeFromContinuingOperations": "510000" }, "balance": { "goodwill": "38815000", "inventory": "127240000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "593537000", "longTermDebt": "100614000", "shortTermDebt": "83872000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "159392000", "reportedCurrency": "USD", "retainedEarnings": "-357628000", "totalLiabilities": "352420000", "otherCurrentAssets": "6784000", "totalCurrentAssets": "202166000", "currentLongTermDebt": "73214000", "longTermInvestments": "2239000", "shortTermInvestments": "None", "currentNetReceivables": "52492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "391371000", "currentAccountsPayable": "68011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "237189000", "totalShareholderEquity": "239705000", "capitalLeaseObligations": "63361000", "otherCurrentLiabilities": "16436000", "totalCurrentLiabilities": "169699000", "otherNonCurrentLiabilities": "1979000", "totalNonCurrentLiabilities": "182721000", "cashAndShortTermInvestments": "15650000", "commonStockSharesOutstanding": "53414715", "intangibleAssetsExcludingGoodwill": "159392000", "cashAndCashEquivalentsAtCarryingValue": "15650000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "510000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-21192000", "operatingCashflow": "3520000", "capitalExpenditures": "3157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-941000", "cashflowFromInvestment": "-3028000", "stockBasedCompensation": "625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 314853000, "cost_of_revenue": 259721000, "gross_profit": 55132000, "research_and_development": null, "selling_general_admin": 51013000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3848000, "depreciation_amortisation": 7261000, "ebitda": 11109000, "interest_expense": 2817000, "interest_income": null, "other_non_operating": null, "pretax_income": 1031000, "tax_provision": 521000, "effective_tax_rate": null, "net_income": 1216000, "net_income_continuing_ops": 510000, "net_income_to_common": 1216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15650000, "short_term_investments": null, "net_receivables": 52492000, "inventory": 127240000, "other_current_assets": null, "total_current_assets": 202166000, "net_ppe": null, "goodwill": 38815000, "intangible_assets": 159392000, "goodwill_and_intangibles": 198207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 391371000, "total_assets": 593537000, "short_term_debt": 83872000, "accounts_payable": 68011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169699000, "long_term_debt": 100614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 182721000, "total_liabilities": 352420000, "total_debt": 184486000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -357628000, "total_equity": 239705000, "shares_outstanding": 53414715, "operating_cash_flow": 3520000, "stock_based_compensation": 625000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3028000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -941000, "free_cash_flow": 6677000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3848000", "ebitda": "11109000", "netIncome": "1216000", "grossProfit": "55132000", "depreciation": "None", "totalRevenue": "314853000", "costOfRevenue": "259721000", "interestIncome": "None", "incomeBeforeTax": "1031000", "interestExpense": "2817000", "operatingIncome": "4119000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "521000", "reportedCurrency": "USD", "netInterestIncome": "-2817000", "nonInterestIncome": "None", "operatingExpenses": "51013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "259721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7261000", "sellingGeneralAndAdministrative": "51013000", "netIncomeFromContinuingOperations": "510000" }, "balance": { "goodwill": "38815000", "inventory": "127240000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "593537000", "longTermDebt": "100614000", "shortTermDebt": "83872000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "159392000", "reportedCurrency": "USD", "retainedEarnings": "-357628000", "totalLiabilities": "352420000", "otherCurrentAssets": "6784000", "totalCurrentAssets": "202166000", "currentLongTermDebt": "73214000", "longTermInvestments": "2239000", "shortTermInvestments": "None", "currentNetReceivables": "52492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "391371000", "currentAccountsPayable": "68011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "237189000", "totalShareholderEquity": "239705000", "capitalLeaseObligations": "63361000", "otherCurrentLiabilities": "16436000", "totalCurrentLiabilities": "169699000", "otherNonCurrentLiabilities": "1979000", "totalNonCurrentLiabilities": "182721000", "cashAndShortTermInvestments": "15650000", "commonStockSharesOutstanding": "53414715", "intangibleAssetsExcludingGoodwill": "159392000", "cashAndCashEquivalentsAtCarryingValue": "15650000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "510000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-21192000", "operatingCashflow": "3520000", "capitalExpenditures": "3157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-941000", "cashflowFromInvestment": "-3028000", "stockBasedCompensation": "625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 297473000, "cost_of_revenue": 246514000, "gross_profit": 50959000, "ebit": 147000, "ebitda": 6905000, "pretax_income": -2462000, "tax_provision": -932000, "net_income": -1645000, "net_income_to_common": -1645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16099000, "total_current_assets": 188126000, "total_assets": 581850000, "short_term_debt": 79097000, "long_term_debt": 101967000, "total_debt": 181064000, "total_liabilities": 341712000, "total_equity": 238020000, "shares_outstanding": 52737650, "goodwill_and_intangibles": 196471000 }, "cash_flow": { "operating_cash_flow": 6948000, "capital_expenditure": 3574000, "free_cash_flow": 10522000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87767, "ticker_id": 6416, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147000", "ebitda": "6905000", "netIncome": "-1645000", "grossProfit": "50959000", "depreciation": "None", "totalRevenue": "297473000", "costOfRevenue": "246514000", "interestIncome": "None", "incomeBeforeTax": "-2462000", "interestExpense": "2609000", "operatingIncome": "1154000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-932000", "reportedCurrency": "USD", "netInterestIncome": "-2609000", "nonInterestIncome": "None", "operatingExpenses": "49805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6758000", "sellingGeneralAndAdministrative": "49805000", "netIncomeFromContinuingOperations": "-1530000" }, "balance": { "goodwill": "38815000", "inventory": "106048000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "581850000", "longTermDebt": "101967000", "shortTermDebt": "79097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "157656000", "reportedCurrency": "USD", "retainedEarnings": "-358844000", "totalLiabilities": "341712000", "otherCurrentAssets": "7842000", "totalCurrentAssets": "188126000", "currentLongTermDebt": "68995000", "longTermInvestments": "2327000", "shortTermInvestments": "None", "currentNetReceivables": "58137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393724000", "currentAccountsPayable": "62245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233306000", "totalShareholderEquity": "238020000", "capitalLeaseObligations": "62344000", "otherCurrentLiabilities": "14360000", "totalCurrentLiabilities": "157614000", "otherNonCurrentLiabilities": "1581000", "totalNonCurrentLiabilities": "184098000", "cashAndShortTermInvestments": "16099000", "commonStockSharesOutstanding": "52737650", "intangibleAssetsExcludingGoodwill": "157656000", "cashAndCashEquivalentsAtCarryingValue": "16099000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1530000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8265000", "operatingCashflow": "6948000", "capitalExpenditures": "3574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1752000", "cashflowFromInvestment": "-3564000", "stockBasedCompensation": "374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6758000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297473000, "cost_of_revenue": 246514000, "gross_profit": 50959000, "research_and_development": null, "selling_general_admin": 49805000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147000, "depreciation_amortisation": 6758000, "ebitda": 6905000, "interest_expense": 2609000, "interest_income": null, "other_non_operating": null, "pretax_income": -2462000, "tax_provision": -932000, "effective_tax_rate": null, "net_income": -1645000, "net_income_continuing_ops": -1530000, "net_income_to_common": -1645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16099000, "short_term_investments": null, "net_receivables": 58137000, "inventory": 106048000, "other_current_assets": null, "total_current_assets": 188126000, "net_ppe": null, "goodwill": 38815000, "intangible_assets": 157656000, "goodwill_and_intangibles": 196471000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 393724000, "total_assets": 581850000, "short_term_debt": 79097000, "accounts_payable": 62245000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157614000, "long_term_debt": 101967000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 184098000, "total_liabilities": 341712000, "total_debt": 181064000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -358844000, "total_equity": 238020000, "shares_outstanding": 52737650, "operating_cash_flow": 6948000, "stock_based_compensation": 374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3564000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1752000, "free_cash_flow": 10522000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147000", "ebitda": "6905000", "netIncome": "-1645000", "grossProfit": "50959000", "depreciation": "None", "totalRevenue": "297473000", "costOfRevenue": "246514000", "interestIncome": "None", "incomeBeforeTax": "-2462000", "interestExpense": "2609000", "operatingIncome": "1154000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-932000", "reportedCurrency": "USD", "netInterestIncome": "-2609000", "nonInterestIncome": "None", "operatingExpenses": "49805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246514000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6758000", "sellingGeneralAndAdministrative": "49805000", "netIncomeFromContinuingOperations": "-1530000" }, "balance": { "goodwill": "38815000", "inventory": "106048000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "581850000", "longTermDebt": "101967000", "shortTermDebt": "79097000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "157656000", "reportedCurrency": "USD", "retainedEarnings": "-358844000", "totalLiabilities": "341712000", "otherCurrentAssets": "7842000", "totalCurrentAssets": "188126000", "currentLongTermDebt": "68995000", "longTermInvestments": "2327000", "shortTermInvestments": "None", "currentNetReceivables": "58137000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "393724000", "currentAccountsPayable": "62245000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "233306000", "totalShareholderEquity": "238020000", "capitalLeaseObligations": "62344000", "otherCurrentLiabilities": "14360000", "totalCurrentLiabilities": "157614000", "otherNonCurrentLiabilities": "1581000", "totalNonCurrentLiabilities": "184098000", "cashAndShortTermInvestments": "16099000", "commonStockSharesOutstanding": "52737650", "intangibleAssetsExcludingGoodwill": "157656000", "cashAndCashEquivalentsAtCarryingValue": "16099000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1530000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-8265000", "operatingCashflow": "6948000", "capitalExpenditures": "3574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1752000", "cashflowFromInvestment": "-3564000", "stockBasedCompensation": "374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6758000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 305282000, "cost_of_revenue": 253127000, "gross_profit": 52155000, "ebit": -39312000, "ebitda": -32567000, "pretax_income": -42140000, "tax_provision": 1801000, "net_income": -43894000, "net_income_to_common": -43894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14467000, "total_current_assets": 178103000, "total_assets": 549991000, "short_term_debt": 76554000, "long_term_debt": 103324000, "total_debt": 179878000, "total_liabilities": 308697000, "total_equity": 239291000, "shares_outstanding": 52552490, "goodwill_and_intangibles": 200341000 }, "cash_flow": { "operating_cash_flow": 25935000, "capital_expenditure": 3112000, "free_cash_flow": 29047000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87768, "ticker_id": 6416, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-39312000", "ebitda": "-32567000", "netIncome": "-43894000", "grossProfit": "52155000", "depreciation": "None", "totalRevenue": "305282000", "costOfRevenue": "253127000", "interestIncome": "None", "incomeBeforeTax": "-42140000", "interestExpense": "2828000", "operatingIncome": "-42186000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1801000", "reportedCurrency": "USD", "netInterestIncome": "-2828000", "nonInterestIncome": "None", "operatingExpenses": "94341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6745000", "sellingGeneralAndAdministrative": "48038000", "netIncomeFromContinuingOperations": "-43941000" }, "balance": { "goodwill": "38815000", "inventory": "97783000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "549991000", "longTermDebt": "103324000", "shortTermDebt": "76554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "161526000", "reportedCurrency": "USD", "retainedEarnings": "-357199000", "totalLiabilities": "308697000", "otherCurrentAssets": "11507000", "totalCurrentAssets": "178103000", "currentLongTermDebt": "68580000", "longTermInvestments": "2350000", "shortTermInvestments": "None", "currentNetReceivables": "54346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371888000", "currentAccountsPayable": "50592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209932000", "totalShareholderEquity": "239291000", "capitalLeaseObligations": "38028000", "otherCurrentLiabilities": "14972000", "totalCurrentLiabilities": "145199000", "otherNonCurrentLiabilities": "728000", "totalNonCurrentLiabilities": "163498000", "cashAndShortTermInvestments": "14467000", "commonStockSharesOutstanding": "52552490", "intangibleAssetsExcludingGoodwill": "161526000", "cashAndCashEquivalentsAtCarryingValue": "14467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43941000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "21725000", "operatingCashflow": "25935000", "capitalExpenditures": "3112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19788000", "cashflowFromInvestment": "-3125000", "stockBasedCompensation": "127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6745000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 305282000, "cost_of_revenue": 253127000, "gross_profit": 52155000, "research_and_development": null, "selling_general_admin": 48038000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -39312000, "depreciation_amortisation": 6745000, "ebitda": -32567000, "interest_expense": 2828000, "interest_income": null, "other_non_operating": null, "pretax_income": -42140000, "tax_provision": 1801000, "effective_tax_rate": null, "net_income": -43894000, "net_income_continuing_ops": -43941000, "net_income_to_common": -43894000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14467000, "short_term_investments": null, "net_receivables": 54346000, "inventory": 97783000, "other_current_assets": null, "total_current_assets": 178103000, "net_ppe": null, "goodwill": 38815000, "intangible_assets": 161526000, "goodwill_and_intangibles": 200341000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 371888000, "total_assets": 549991000, "short_term_debt": 76554000, "accounts_payable": 50592000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145199000, "long_term_debt": 103324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 163498000, "total_liabilities": 308697000, "total_debt": 179878000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -357199000, "total_equity": 239291000, "shares_outstanding": 52552490, "operating_cash_flow": 25935000, "stock_based_compensation": 127000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3125000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19788000, "free_cash_flow": 29047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-39312000", "ebitda": "-32567000", "netIncome": "-43894000", "grossProfit": "52155000", "depreciation": "None", "totalRevenue": "305282000", "costOfRevenue": "253127000", "interestIncome": "None", "incomeBeforeTax": "-42140000", "interestExpense": "2828000", "operatingIncome": "-42186000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1801000", "reportedCurrency": "USD", "netInterestIncome": "-2828000", "nonInterestIncome": "None", "operatingExpenses": "94341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6745000", "sellingGeneralAndAdministrative": "48038000", "netIncomeFromContinuingOperations": "-43941000" }, "balance": { "goodwill": "38815000", "inventory": "97783000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "549991000", "longTermDebt": "103324000", "shortTermDebt": "76554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "161526000", "reportedCurrency": "USD", "retainedEarnings": "-357199000", "totalLiabilities": "308697000", "otherCurrentAssets": "11507000", "totalCurrentAssets": "178103000", "currentLongTermDebt": "68580000", "longTermInvestments": "2350000", "shortTermInvestments": "None", "currentNetReceivables": "54346000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371888000", "currentAccountsPayable": "50592000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "209932000", "totalShareholderEquity": "239291000", "capitalLeaseObligations": "38028000", "otherCurrentLiabilities": "14972000", "totalCurrentLiabilities": "145199000", "otherNonCurrentLiabilities": "728000", "totalNonCurrentLiabilities": "163498000", "cashAndShortTermInvestments": "14467000", "commonStockSharesOutstanding": "52552490", "intangibleAssetsExcludingGoodwill": "161526000", "cashAndCashEquivalentsAtCarryingValue": "14467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-43941000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "21725000", "operatingCashflow": "25935000", "capitalExpenditures": "3112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19788000", "cashflowFromInvestment": "-3125000", "stockBasedCompensation": "127000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6745000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 297619000, "cost_of_revenue": 247456000, "gross_profit": 50163000, "ebit": -2447000, "ebitda": 4219000, "pretax_income": -5091000, "tax_provision": -1254000, "net_income": -3940000, "net_income_to_common": -3940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11445000, "total_current_assets": 192919000, "total_assets": 612750000, "short_term_debt": 79769000, "long_term_debt": 104658000, "total_debt": 184427000, "total_liabilities": 327140000, "total_equity": 283060000, "shares_outstanding": 52726683, "goodwill_and_intangibles": 250714000 }, "cash_flow": { "operating_cash_flow": -5240000, "capital_expenditure": 3104000, "free_cash_flow": -2136000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87770, "ticker_id": 6416, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2447000", "ebitda": "4219000", "netIncome": "-3940000", "grossProfit": "50163000", "depreciation": "None", "totalRevenue": "297619000", "costOfRevenue": "247456000", "interestIncome": "None", "incomeBeforeTax": "-5091000", "interestExpense": "2644000", "operatingIncome": "511000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1254000", "reportedCurrency": "USD", "netInterestIncome": "-2644000", "nonInterestIncome": "None", "operatingExpenses": "49652000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6666000", "sellingGeneralAndAdministrative": "49652000", "netIncomeFromContinuingOperations": "-3837000" }, "balance": { "goodwill": "85118000", "inventory": "119508000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "612750000", "longTermDebt": "104658000", "shortTermDebt": "79769000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "165596000", "reportedCurrency": "USD", "retainedEarnings": "-313305000", "totalLiabilities": "327140000", "otherCurrentAssets": "10012000", "totalCurrentAssets": "192919000", "currentLongTermDebt": "72321000", "longTermInvestments": "2374000", "shortTermInvestments": "None", "currentNetReceivables": "51954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "419831000", "currentAccountsPayable": "51566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "213333000", "totalShareholderEquity": "283060000", "capitalLeaseObligations": "36354000", "otherCurrentLiabilities": "31776000", "totalCurrentLiabilities": "163111000", "otherNonCurrentLiabilities": "2612000", "totalNonCurrentLiabilities": "164029000", "cashAndShortTermInvestments": "11445000", "commonStockSharesOutstanding": "52726683", "intangibleAssetsExcludingGoodwill": "165596000", "cashAndCashEquivalentsAtCarryingValue": "11445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3837000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-276000", "operatingCashflow": "-5240000", "capitalExpenditures": "3104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5809000", "cashflowFromInvestment": "-3092000", "stockBasedCompensation": "701000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6666000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 297619000, "cost_of_revenue": 247456000, "gross_profit": 50163000, "research_and_development": null, "selling_general_admin": 49652000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2447000, "depreciation_amortisation": 6666000, "ebitda": 4219000, "interest_expense": 2644000, "interest_income": null, "other_non_operating": null, "pretax_income": -5091000, "tax_provision": -1254000, "effective_tax_rate": null, "net_income": -3940000, "net_income_continuing_ops": -3837000, "net_income_to_common": -3940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11445000, "short_term_investments": null, "net_receivables": 51954000, "inventory": 119508000, "other_current_assets": null, "total_current_assets": 192919000, "net_ppe": null, "goodwill": 85118000, "intangible_assets": 165596000, "goodwill_and_intangibles": 250714000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 419831000, "total_assets": 612750000, "short_term_debt": 79769000, "accounts_payable": 51566000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163111000, "long_term_debt": 104658000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164029000, "total_liabilities": 327140000, "total_debt": 184427000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -313305000, "total_equity": 283060000, "shares_outstanding": 52726683, "operating_cash_flow": -5240000, "stock_based_compensation": 701000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3092000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5809000, "free_cash_flow": -2136000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2447000", "ebitda": "4219000", "netIncome": "-3940000", "grossProfit": "50163000", "depreciation": "None", "totalRevenue": "297619000", "costOfRevenue": "247456000", "interestIncome": "None", "incomeBeforeTax": "-5091000", "interestExpense": "2644000", "operatingIncome": "511000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1254000", "reportedCurrency": "USD", "netInterestIncome": "-2644000", "nonInterestIncome": "None", "operatingExpenses": "49652000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247456000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6666000", "sellingGeneralAndAdministrative": "49652000", "netIncomeFromContinuingOperations": "-3837000" }, "balance": { "goodwill": "85118000", "inventory": "119508000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "612750000", "longTermDebt": "104658000", "shortTermDebt": "79769000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "165596000", "reportedCurrency": "USD", "retainedEarnings": "-313305000", "totalLiabilities": "327140000", "otherCurrentAssets": "10012000", "totalCurrentAssets": "192919000", "currentLongTermDebt": "72321000", "longTermInvestments": "2374000", "shortTermInvestments": "None", "currentNetReceivables": "51954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "419831000", "currentAccountsPayable": "51566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "213333000", "totalShareholderEquity": "283060000", "capitalLeaseObligations": "36354000", "otherCurrentLiabilities": "31776000", "totalCurrentLiabilities": "163111000", "otherNonCurrentLiabilities": "2612000", "totalNonCurrentLiabilities": "164029000", "cashAndShortTermInvestments": "11445000", "commonStockSharesOutstanding": "52726683", "intangibleAssetsExcludingGoodwill": "165596000", "cashAndCashEquivalentsAtCarryingValue": "11445000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3837000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-276000", "operatingCashflow": "-5240000", "capitalExpenditures": "3104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5809000", "cashflowFromInvestment": "-3092000", "stockBasedCompensation": "701000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6666000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 302342000, "cost_of_revenue": 249877000, "gross_profit": 52465000, "ebit": 4953000, "ebitda": 11543000, "pretax_income": 1834000, "tax_provision": 1599000, "net_income": 17000, "net_income_to_common": 17000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13968000, "total_current_assets": 193611000, "total_assets": 616867000, "short_term_debt": 78905000, "long_term_debt": 106000000, "total_debt": 184905000, "total_liabilities": 328076000, "total_equity": 286344000, "shares_outstanding": 52661119, "goodwill_and_intangibles": 254784000 }, "cash_flow": { "operating_cash_flow": -9283000, "capital_expenditure": 3746000, "free_cash_flow": -5537000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87771, "ticker_id": 6416, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4953000", "ebitda": "11543000", "netIncome": "17000", "grossProfit": "52465000", "depreciation": "None", "totalRevenue": "302342000", "costOfRevenue": "249877000", "interestIncome": "None", "incomeBeforeTax": "1834000", "interestExpense": "3119000", "operatingIncome": "2625000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1599000", "reportedCurrency": "USD", "netInterestIncome": "-3119000", "nonInterestIncome": "None", "operatingExpenses": "49840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6590000", "sellingGeneralAndAdministrative": "6980000", "netIncomeFromContinuingOperations": "235000" }, "balance": { "goodwill": "85118000", "inventory": "119232000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "616867000", "longTermDebt": "106000000", "shortTermDebt": "78905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "169666000", "reportedCurrency": "USD", "retainedEarnings": "-309365000", "totalLiabilities": "328076000", "otherCurrentAssets": "8996000", "totalCurrentAssets": "193611000", "currentLongTermDebt": "71764000", "longTermInvestments": "2390000", "shortTermInvestments": "None", "currentNetReceivables": "51415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423256000", "currentAccountsPayable": "63148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "214558000", "totalShareholderEquity": "286344000", "capitalLeaseObligations": "36794000", "otherCurrentLiabilities": "22006000", "totalCurrentLiabilities": "164059000", "otherNonCurrentLiabilities": "160000", "totalNonCurrentLiabilities": "164017000", "cashAndShortTermInvestments": "13968000", "commonStockSharesOutstanding": "52661119", "intangibleAssetsExcludingGoodwill": "169666000", "cashAndCashEquivalentsAtCarryingValue": "13968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11324000", "operatingCashflow": "-9283000", "capitalExpenditures": "3746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8782000", "cashflowFromInvestment": "-3746000", "stockBasedCompensation": "522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 302342000, "cost_of_revenue": 249877000, "gross_profit": 52465000, "research_and_development": null, "selling_general_admin": 6980000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4953000, "depreciation_amortisation": 6590000, "ebitda": 11543000, "interest_expense": 3119000, "interest_income": null, "other_non_operating": null, "pretax_income": 1834000, "tax_provision": 1599000, "effective_tax_rate": null, "net_income": 17000, "net_income_continuing_ops": 235000, "net_income_to_common": 17000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13968000, "short_term_investments": null, "net_receivables": 51415000, "inventory": 119232000, "other_current_assets": null, "total_current_assets": 193611000, "net_ppe": null, "goodwill": 85118000, "intangible_assets": 169666000, "goodwill_and_intangibles": 254784000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 423256000, "total_assets": 616867000, "short_term_debt": 78905000, "accounts_payable": 63148000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164059000, "long_term_debt": 106000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164017000, "total_liabilities": 328076000, "total_debt": 184905000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -309365000, "total_equity": 286344000, "shares_outstanding": 52661119, "operating_cash_flow": -9283000, "stock_based_compensation": 522000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3746000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8782000, "free_cash_flow": -5537000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4953000", "ebitda": "11543000", "netIncome": "17000", "grossProfit": "52465000", "depreciation": "None", "totalRevenue": "302342000", "costOfRevenue": "249877000", "interestIncome": "None", "incomeBeforeTax": "1834000", "interestExpense": "3119000", "operatingIncome": "2625000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1599000", "reportedCurrency": "USD", "netInterestIncome": "-3119000", "nonInterestIncome": "None", "operatingExpenses": "49840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249877000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6590000", "sellingGeneralAndAdministrative": "6980000", "netIncomeFromContinuingOperations": "235000" }, "balance": { "goodwill": "85118000", "inventory": "119232000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "616867000", "longTermDebt": "106000000", "shortTermDebt": "78905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "169666000", "reportedCurrency": "USD", "retainedEarnings": "-309365000", "totalLiabilities": "328076000", "otherCurrentAssets": "8996000", "totalCurrentAssets": "193611000", "currentLongTermDebt": "71764000", "longTermInvestments": "2390000", "shortTermInvestments": "None", "currentNetReceivables": "51415000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423256000", "currentAccountsPayable": "63148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "214558000", "totalShareholderEquity": "286344000", "capitalLeaseObligations": "36794000", "otherCurrentLiabilities": "22006000", "totalCurrentLiabilities": "164059000", "otherNonCurrentLiabilities": "160000", "totalNonCurrentLiabilities": "164017000", "cashAndShortTermInvestments": "13968000", "commonStockSharesOutstanding": "52661119", "intangibleAssetsExcludingGoodwill": "169666000", "cashAndCashEquivalentsAtCarryingValue": "13968000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11324000", "operatingCashflow": "-9283000", "capitalExpenditures": "3746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8782000", "cashflowFromInvestment": "-3746000", "stockBasedCompensation": "522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6590000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 295654000, "cost_of_revenue": 245243000, "gross_profit": 50411000, "ebit": -85000, "ebitda": 6591000, "pretax_income": -740000, "tax_provision": -181000, "net_income": -694000, "net_income_to_common": -694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18215000, "total_current_assets": 185486000, "total_assets": 603065000, "short_term_debt": 75347000, "long_term_debt": 107331000, "total_debt": 182678000, "total_liabilities": 314903000, "total_equity": 286705000, "shares_outstanding": 52155968, "goodwill_and_intangibles": 258854000 }, "cash_flow": { "operating_cash_flow": 11224000, "capital_expenditure": 2585000, "free_cash_flow": 13809000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87772, "ticker_id": 6416, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-85000", "ebitda": "6591000", "netIncome": "-694000", "grossProfit": "50411000", "depreciation": "None", "totalRevenue": "295654000", "costOfRevenue": "245243000", "interestIncome": "None", "incomeBeforeTax": "-740000", "interestExpense": "2834000", "operatingIncome": "-85000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-181000", "reportedCurrency": "USD", "netInterestIncome": "-2834000", "nonInterestIncome": "None", "operatingExpenses": "50496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "245243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6676000", "sellingGeneralAndAdministrative": "7955000", "netIncomeFromContinuingOperations": "-559000" }, "balance": { "goodwill": "85118000", "inventory": "111910000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "603065000", "longTermDebt": "107331000", "shortTermDebt": "75347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "173736000", "reportedCurrency": "USD", "retainedEarnings": "-309382000", "totalLiabilities": "314903000", "otherCurrentAssets": "5361000", "totalCurrentAssets": "185486000", "currentLongTermDebt": "69282000", "longTermInvestments": "2389000", "shortTermInvestments": "None", "currentNetReceivables": "50000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417579000", "currentAccountsPayable": "57834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205860000", "totalShareholderEquity": "286705000", "capitalLeaseObligations": "29247000", "otherCurrentLiabilities": "17454000", "totalCurrentLiabilities": "150635000", "otherNonCurrentLiabilities": "5198000", "totalNonCurrentLiabilities": "164268000", "cashAndShortTermInvestments": "18215000", "commonStockSharesOutstanding": "52155968", "intangibleAssetsExcludingGoodwill": "173736000", "cashAndCashEquivalentsAtCarryingValue": "18215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-559000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2290000", "operatingCashflow": "11224000", "capitalExpenditures": "2585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5656000", "cashflowFromInvestment": "-2585000", "stockBasedCompensation": "738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 295654000, "cost_of_revenue": 245243000, "gross_profit": 50411000, "research_and_development": null, "selling_general_admin": 7955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -85000, "depreciation_amortisation": 6676000, "ebitda": 6591000, "interest_expense": 2834000, "interest_income": null, "other_non_operating": null, "pretax_income": -740000, "tax_provision": -181000, "effective_tax_rate": null, "net_income": -694000, "net_income_continuing_ops": -559000, "net_income_to_common": -694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18215000, "short_term_investments": null, "net_receivables": 50000000, "inventory": 111910000, "other_current_assets": null, "total_current_assets": 185486000, "net_ppe": null, "goodwill": 85118000, "intangible_assets": 173736000, "goodwill_and_intangibles": 258854000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 417579000, "total_assets": 603065000, "short_term_debt": 75347000, "accounts_payable": 57834000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150635000, "long_term_debt": 107331000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164268000, "total_liabilities": 314903000, "total_debt": 182678000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -309382000, "total_equity": 286705000, "shares_outstanding": 52155968, "operating_cash_flow": 11224000, "stock_based_compensation": 738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2585000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5656000, "free_cash_flow": 13809000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-85000", "ebitda": "6591000", "netIncome": "-694000", "grossProfit": "50411000", "depreciation": "None", "totalRevenue": "295654000", "costOfRevenue": "245243000", "interestIncome": "None", "incomeBeforeTax": "-740000", "interestExpense": "2834000", "operatingIncome": "-85000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-181000", "reportedCurrency": "USD", "netInterestIncome": "-2834000", "nonInterestIncome": "None", "operatingExpenses": "50496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "245243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6676000", "sellingGeneralAndAdministrative": "7955000", "netIncomeFromContinuingOperations": "-559000" }, "balance": { "goodwill": "85118000", "inventory": "111910000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "603065000", "longTermDebt": "107331000", "shortTermDebt": "75347000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "173736000", "reportedCurrency": "USD", "retainedEarnings": "-309382000", "totalLiabilities": "314903000", "otherCurrentAssets": "5361000", "totalCurrentAssets": "185486000", "currentLongTermDebt": "69282000", "longTermInvestments": "2389000", "shortTermInvestments": "None", "currentNetReceivables": "50000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417579000", "currentAccountsPayable": "57834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "205860000", "totalShareholderEquity": "286705000", "capitalLeaseObligations": "29247000", "otherCurrentLiabilities": "17454000", "totalCurrentLiabilities": "150635000", "otherNonCurrentLiabilities": "5198000", "totalNonCurrentLiabilities": "164268000", "cashAndShortTermInvestments": "18215000", "commonStockSharesOutstanding": "52155968", "intangibleAssetsExcludingGoodwill": "173736000", "cashAndCashEquivalentsAtCarryingValue": "18215000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-559000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2290000", "operatingCashflow": "11224000", "capitalExpenditures": "2585000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5656000", "cashflowFromInvestment": "-2585000", "stockBasedCompensation": "738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 280873000, "cost_of_revenue": 228605000, "gross_profit": 52268000, "ebit": 7863000, "ebitda": 14230000, "pretax_income": 4815000, "tax_provision": 2094000, "net_income": 2725000, "net_income_to_common": 2725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15232000, "total_current_assets": 178827000, "total_assets": 596520000, "short_term_debt": 73963000, "long_term_debt": 108711000, "total_debt": 182674000, "total_liabilities": 308537000, "total_equity": 286661000, "shares_outstanding": 53961698, "goodwill_and_intangibles": 262924000 }, "cash_flow": { "operating_cash_flow": -4820000, "capital_expenditure": 19000, "free_cash_flow": -4801000, "dividends_paid": 884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87773, "ticker_id": 6416, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7863000", "ebitda": "14230000", "netIncome": "2725000", "grossProfit": "52268000", "depreciation": "None", "totalRevenue": "280873000", "costOfRevenue": "228605000", "interestIncome": "None", "incomeBeforeTax": "4815000", "interestExpense": "3048000", "operatingIncome": "11219000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2094000", "reportedCurrency": "USD", "netInterestIncome": "-3048000", "nonInterestIncome": "None", "operatingExpenses": "41049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6367000", "sellingGeneralAndAdministrative": "7296000", "netIncomeFromContinuingOperations": "2721000" }, "balance": { "goodwill": "85118000", "inventory": "105618000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "596520000", "longTermDebt": "108711000", "shortTermDebt": "73963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "177806000", "reportedCurrency": "USD", "retainedEarnings": "-308688000", "totalLiabilities": "308537000", "otherCurrentAssets": "10145000", "totalCurrentAssets": "178827000", "currentLongTermDebt": "68508000", "longTermInvestments": "2388000", "shortTermInvestments": "None", "currentNetReceivables": "47832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417693000", "currentAccountsPayable": "51617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203317000", "totalShareholderEquity": "286661000", "capitalLeaseObligations": "26098000", "otherCurrentLiabilities": "16294000", "totalCurrentLiabilities": "143264000", "otherNonCurrentLiabilities": "6891000", "totalNonCurrentLiabilities": "165273000", "cashAndShortTermInvestments": "15232000", "commonStockSharesOutstanding": "53961698", "intangibleAssetsExcludingGoodwill": "177806000", "cashAndCashEquivalentsAtCarryingValue": "15232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2721000", "profitLoss": "None", "dividendPayout": "884000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10324000", "operatingCashflow": "-4820000", "capitalExpenditures": "19000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4671000", "cashflowFromInvestment": "1081000", "stockBasedCompensation": "747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-394000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6367000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 280873000, "cost_of_revenue": 228605000, "gross_profit": 52268000, "research_and_development": null, "selling_general_admin": 7296000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7863000, "depreciation_amortisation": 6367000, "ebitda": 14230000, "interest_expense": 3048000, "interest_income": null, "other_non_operating": null, "pretax_income": 4815000, "tax_provision": 2094000, "effective_tax_rate": null, "net_income": 2725000, "net_income_continuing_ops": 2721000, "net_income_to_common": 2725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15232000, "short_term_investments": null, "net_receivables": 47832000, "inventory": 105618000, "other_current_assets": null, "total_current_assets": 178827000, "net_ppe": null, "goodwill": 85118000, "intangible_assets": 177806000, "goodwill_and_intangibles": 262924000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 417693000, "total_assets": 596520000, "short_term_debt": 73963000, "accounts_payable": 51617000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143264000, "long_term_debt": 108711000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165273000, "total_liabilities": 308537000, "total_debt": 182674000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -308688000, "total_equity": 286661000, "shares_outstanding": 53961698, "operating_cash_flow": -4820000, "stock_based_compensation": 747000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1081000, "dividends_paid": 884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4671000, "free_cash_flow": -4801000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7863000", "ebitda": "14230000", "netIncome": "2725000", "grossProfit": "52268000", "depreciation": "None", "totalRevenue": "280873000", "costOfRevenue": "228605000", "interestIncome": "None", "incomeBeforeTax": "4815000", "interestExpense": "3048000", "operatingIncome": "11219000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2094000", "reportedCurrency": "USD", "netInterestIncome": "-3048000", "nonInterestIncome": "None", "operatingExpenses": "41049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "228605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6367000", "sellingGeneralAndAdministrative": "7296000", "netIncomeFromContinuingOperations": "2721000" }, "balance": { "goodwill": "85118000", "inventory": "105618000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "596520000", "longTermDebt": "108711000", "shortTermDebt": "73963000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "177806000", "reportedCurrency": "USD", "retainedEarnings": "-308688000", "totalLiabilities": "308537000", "otherCurrentAssets": "10145000", "totalCurrentAssets": "178827000", "currentLongTermDebt": "68508000", "longTermInvestments": "2388000", "shortTermInvestments": "None", "currentNetReceivables": "47832000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "417693000", "currentAccountsPayable": "51617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "203317000", "totalShareholderEquity": "286661000", "capitalLeaseObligations": "26098000", "otherCurrentLiabilities": "16294000", "totalCurrentLiabilities": "143264000", "otherNonCurrentLiabilities": "6891000", "totalNonCurrentLiabilities": "165273000", "cashAndShortTermInvestments": "15232000", "commonStockSharesOutstanding": "53961698", "intangibleAssetsExcludingGoodwill": "177806000", "cashAndCashEquivalentsAtCarryingValue": "15232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2721000", "profitLoss": "None", "dividendPayout": "884000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "10324000", "operatingCashflow": "-4820000", "capitalExpenditures": "19000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4671000", "cashflowFromInvestment": "1081000", "stockBasedCompensation": "747000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-394000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6367000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 280635000, "cost_of_revenue": 229710000, "gross_profit": 50925000, "ebit": 4653000, "ebitda": 11827000, "pretax_income": 1938000, "tax_provision": -36000, "net_income": 1884000, "net_income_to_common": 1884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14300000, "total_current_assets": 197314000, "total_assets": 622784000, "short_term_debt": 65845000, "long_term_debt": 111220000, "total_debt": 177065000, "total_liabilities": 330428000, "total_equity": 289288000, "shares_outstanding": 54513314, "goodwill_and_intangibles": 266996000 }, "cash_flow": { "operating_cash_flow": 11892000, "capital_expenditure": 1973000, "free_cash_flow": 13865000, "dividends_paid": 884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87775, "ticker_id": 6416, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4653000", "ebitda": "11827000", "netIncome": "1884000", "grossProfit": "50925000", "depreciation": "None", "totalRevenue": "280635000", "costOfRevenue": "229710000", "interestIncome": "None", "incomeBeforeTax": "1938000", "interestExpense": "2715000", "operatingIncome": "2084000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-36000", "reportedCurrency": "USD", "netInterestIncome": "-2715000", "nonInterestIncome": "None", "operatingExpenses": "48841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7174000", "sellingGeneralAndAdministrative": "48841000", "netIncomeFromContinuingOperations": "1974000" }, "balance": { "goodwill": "85118000", "inventory": "115942000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "622784000", "longTermDebt": "111220000", "shortTermDebt": "65845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "181878000", "reportedCurrency": "USD", "retainedEarnings": "-311413000", "totalLiabilities": "330428000", "otherCurrentAssets": "23611000", "totalCurrentAssets": "197314000", "currentLongTermDebt": "60404000", "longTermInvestments": "2401000", "shortTermInvestments": "None", "currentNetReceivables": "43461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425470000", "currentAccountsPayable": "78623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197410000", "totalShareholderEquity": "289288000", "capitalLeaseObligations": "25786000", "otherCurrentLiabilities": "17157000", "totalCurrentLiabilities": "161625000", "otherNonCurrentLiabilities": "5262000", "totalNonCurrentLiabilities": "168803000", "cashAndShortTermInvestments": "14300000", "commonStockSharesOutstanding": "54513314", "intangibleAssetsExcludingGoodwill": "181878000", "cashAndCashEquivalentsAtCarryingValue": "14300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1974000", "profitLoss": "None", "dividendPayout": "884000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4876000", "operatingCashflow": "11892000", "capitalExpenditures": "1973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11465000", "cashflowFromInvestment": "-1073000", "stockBasedCompensation": "757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 280635000, "cost_of_revenue": 229710000, "gross_profit": 50925000, "research_and_development": null, "selling_general_admin": 48841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4653000, "depreciation_amortisation": 7174000, "ebitda": 11827000, "interest_expense": 2715000, "interest_income": null, "other_non_operating": null, "pretax_income": 1938000, "tax_provision": -36000, "effective_tax_rate": null, "net_income": 1884000, "net_income_continuing_ops": 1974000, "net_income_to_common": 1884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14300000, "short_term_investments": null, "net_receivables": 43461000, "inventory": 115942000, "other_current_assets": null, "total_current_assets": 197314000, "net_ppe": null, "goodwill": 85118000, "intangible_assets": 181878000, "goodwill_and_intangibles": 266996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 425470000, "total_assets": 622784000, "short_term_debt": 65845000, "accounts_payable": 78623000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161625000, "long_term_debt": 111220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 168803000, "total_liabilities": 330428000, "total_debt": 177065000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -311413000, "total_equity": 289288000, "shares_outstanding": 54513314, "operating_cash_flow": 11892000, "stock_based_compensation": 757000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1073000, "dividends_paid": 884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11465000, "free_cash_flow": 13865000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4653000", "ebitda": "11827000", "netIncome": "1884000", "grossProfit": "50925000", "depreciation": "None", "totalRevenue": "280635000", "costOfRevenue": "229710000", "interestIncome": "None", "incomeBeforeTax": "1938000", "interestExpense": "2715000", "operatingIncome": "2084000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-36000", "reportedCurrency": "USD", "netInterestIncome": "-2715000", "nonInterestIncome": "None", "operatingExpenses": "48841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229710000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7174000", "sellingGeneralAndAdministrative": "48841000", "netIncomeFromContinuingOperations": "1974000" }, "balance": { "goodwill": "85118000", "inventory": "115942000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "622784000", "longTermDebt": "111220000", "shortTermDebt": "65845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "181878000", "reportedCurrency": "USD", "retainedEarnings": "-311413000", "totalLiabilities": "330428000", "otherCurrentAssets": "23611000", "totalCurrentAssets": "197314000", "currentLongTermDebt": "60404000", "longTermInvestments": "2401000", "shortTermInvestments": "None", "currentNetReceivables": "43461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425470000", "currentAccountsPayable": "78623000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "197410000", "totalShareholderEquity": "289288000", "capitalLeaseObligations": "25786000", "otherCurrentLiabilities": "17157000", "totalCurrentLiabilities": "161625000", "otherNonCurrentLiabilities": "5262000", "totalNonCurrentLiabilities": "168803000", "cashAndShortTermInvestments": "14300000", "commonStockSharesOutstanding": "54513314", "intangibleAssetsExcludingGoodwill": "181878000", "cashAndCashEquivalentsAtCarryingValue": "14300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1974000", "profitLoss": "None", "dividendPayout": "884000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4876000", "operatingCashflow": "11892000", "capitalExpenditures": "1973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11465000", "cashflowFromInvestment": "-1073000", "stockBasedCompensation": "757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6422000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "income_statement": { "revenue": 292312000, "cost_of_revenue": 241646000, "gross_profit": 50666000, "ebit": 1496000, "ebitda": 7936000, "pretax_income": -1351000, "tax_provision": 209000, "net_income": -850000, "net_income_to_common": -850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14946000, "total_current_assets": 184687000, "total_assets": 612088000, "short_term_debt": 53627000, "long_term_debt": 112623000, "total_debt": 166250000, "total_liabilities": 321488000, "total_equity": 286738000, "shares_outstanding": 54046328, "goodwill_and_intangibles": 271067000 }, "cash_flow": { "operating_cash_flow": -3838000, "capital_expenditure": 893000, "free_cash_flow": -2945000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 87776, "ticker_id": 6416, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:15:13.523152+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1496000", "ebitda": "7936000", "netIncome": "-850000", "grossProfit": "50666000", "depreciation": "None", "totalRevenue": "292312000", "costOfRevenue": "241646000", "interestIncome": "None", "incomeBeforeTax": "-1351000", "interestExpense": "2847000", "operatingIncome": "-1577000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "209000", "reportedCurrency": "USD", "netInterestIncome": "-2847000", "nonInterestIncome": "None", "operatingExpenses": "52243000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3073000", "costofGoodsAndServicesSold": "241646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6440000", "sellingGeneralAndAdministrative": "52243000", "netIncomeFromContinuingOperations": "-1560000" }, "balance": { "goodwill": "85118000", "inventory": "111066000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "612088000", "longTermDebt": "112623000", "shortTermDebt": "53627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "185949000", "reportedCurrency": "USD", "retainedEarnings": "-313297000", "totalLiabilities": "321488000", "otherCurrentAssets": "12482000", "totalCurrentAssets": "184687000", "currentLongTermDebt": "68983000", "longTermInvestments": "2414000", "shortTermInvestments": "None", "currentNetReceivables": "46193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427401000", "currentAccountsPayable": "55718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149060000", "shortLongTermDebtTotal": "186677000", "totalShareholderEquity": "286738000", "capitalLeaseObligations": "25945000", "otherCurrentLiabilities": "40637000", "totalCurrentLiabilities": "149982000", "otherNonCurrentLiabilities": "25764000", "totalNonCurrentLiabilities": "171506000", "cashAndShortTermInvestments": "14946000", "commonStockSharesOutstanding": "54046328", "intangibleAssetsExcludingGoodwill": "185949000", "cashAndCashEquivalentsAtCarryingValue": "14946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1560000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-597000", "operatingCashflow": "-3838000", "capitalExpenditures": "893000", "changeInReceivables": "-2468000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2200000", "cashflowFromInvestment": "-893000", "stockBasedCompensation": "752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2531000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 292312000, "cost_of_revenue": 241646000, "gross_profit": 50666000, "research_and_development": null, "selling_general_admin": 52243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1496000, "depreciation_amortisation": 6440000, "ebitda": 7936000, "interest_expense": 2847000, "interest_income": null, "other_non_operating": null, "pretax_income": -1351000, "tax_provision": 209000, "effective_tax_rate": null, "net_income": -850000, "net_income_continuing_ops": -1560000, "net_income_to_common": -850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14946000, "short_term_investments": null, "net_receivables": 46193000, "inventory": 111066000, "other_current_assets": null, "total_current_assets": 184687000, "net_ppe": null, "goodwill": 85118000, "intangible_assets": 185949000, "goodwill_and_intangibles": 271067000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 427401000, "total_assets": 612088000, "short_term_debt": 53627000, "accounts_payable": 55718000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 149982000, "long_term_debt": 112623000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 171506000, "total_liabilities": 321488000, "total_debt": 166250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -313297000, "total_equity": 286738000, "shares_outstanding": 54046328, "operating_cash_flow": -3838000, "stock_based_compensation": 752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 893000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -893000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2200000, "free_cash_flow": -2945000, "net_change_in_cash": -2531000 }, "raw_data": { "income": { "ebit": "1496000", "ebitda": "7936000", "netIncome": "-850000", "grossProfit": "50666000", "depreciation": "None", "totalRevenue": "292312000", "costOfRevenue": "241646000", "interestIncome": "None", "incomeBeforeTax": "-1351000", "interestExpense": "2847000", "operatingIncome": "-1577000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "209000", "reportedCurrency": "USD", "netInterestIncome": "-2847000", "nonInterestIncome": "None", "operatingExpenses": "52243000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3073000", "costofGoodsAndServicesSold": "241646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6440000", "sellingGeneralAndAdministrative": "52243000", "netIncomeFromContinuingOperations": "-1560000" }, "balance": { "goodwill": "85118000", "inventory": "111066000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "612088000", "longTermDebt": "112623000", "shortTermDebt": "53627000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "185949000", "reportedCurrency": "USD", "retainedEarnings": "-313297000", "totalLiabilities": "321488000", "otherCurrentAssets": "12482000", "totalCurrentAssets": "184687000", "currentLongTermDebt": "68983000", "longTermInvestments": "2414000", "shortTermInvestments": "None", "currentNetReceivables": "46193000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427401000", "currentAccountsPayable": "55718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149060000", "shortLongTermDebtTotal": "186677000", "totalShareholderEquity": "286738000", "capitalLeaseObligations": "25945000", "otherCurrentLiabilities": "40637000", "totalCurrentLiabilities": "149982000", "otherNonCurrentLiabilities": "25764000", "totalNonCurrentLiabilities": "171506000", "cashAndShortTermInvestments": "14946000", "commonStockSharesOutstanding": "54046328", "intangibleAssetsExcludingGoodwill": "185949000", "cashAndCashEquivalentsAtCarryingValue": "14946000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1560000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-597000", "operatingCashflow": "-3838000", "capitalExpenditures": "893000", "changeInReceivables": "-2468000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2200000", "cashflowFromInvestment": "-893000", "stockBasedCompensation": "752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2531000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6440000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }