{ "ticker": { "uuid": "13f10e4e-5122-41a3-97c3-23c28a8469e6", "symbol": "LOCO", "name": "El Pollo Loco Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/13f10e4e-5122-41a3-97c3-23c28a8469e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/13f10e4e-5122-41a3-97c3-23c28a8469e6/" }, "ticker_metadata": { "id": 6975, "uuid": "13f10e4e-5122-41a3-97c3-23c28a8469e6", "symbol": "LOCO", "name": "El Pollo Loco Holdings Inc", "asset_type": "equity", "market_cap": 422110000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "El Pollo Loco Holdings, Inc., through its subsidiary El Pollo Loco, Inc., develops, franchises, licenses and operates quick service restaurants under the name El Pollo Loco. The company is headquartered in Costa Mesa, 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": "13f10e4e-5122-41a3-97c3-23c28a8469e6", "symbol": "LOCO", "name": "El Pollo Loco Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/13f10e4e-5122-41a3-97c3-23c28a8469e6/", "api_url": "https://sharemaestro.com/factors/api/tickers/13f10e4e-5122-41a3-97c3-23c28a8469e6/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.94, "value": 0.88, "quality": 0.74, "momentum": 0.72, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 13.82, "market_cap": 410333724.54, "pe_ratio": 14.0708, "earnings_yield": 0.0711, "ebitda_to_ev": 0.1325, "shareholder_yield": 0, "roe": 0.0964, "piotroski_f_score": 8, "momentum_12_1": 0.267, "volatility_252d": 0.3485 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:24.273060+00:00", "batch_id": "" }, "size": { "price_close": 13.82, "market_cap": 410333724.54, "market_cap_usd": 410333724.54, "enterprise_value": 466929723.54, "shares_outstanding": 29691297, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.0708, "pb_ratio": 1.3565, "ptbv_ratio": null, "ps_ratio": 0.8255, "pcf_ratio": 7.282, "pfcf_ratio": 4.78, "ev_ebitda": 7.5455, "ev_ebit": 10.2647, "ev_sales": 0.9394, "ev_fcf": 5.4393, "earnings_yield": 0.0711, "fcf_yield": 0.1838, "price_to_sales": 0.8255, "price_to_book": 1.3565, "price_to_cashflow": 7.282, "ebitda_to_ev": 0.1325, "sales_yield": 1.0645 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2499, "operating_margin": 0.0915, "net_margin": 0.0587, "ebitda_margin": 0.1245, "fcf_margin": 0.1727, "roe": 0.0964, "roa": 0.0479, "roic": 0.0895, "roc_greenblatt": null, "asset_turnover": 0.816, "cash_conversion": 2.9437, "accruals_ratio": -0.0446, "sbc_to_revenue": 0.0113, "piotroski_f_score": 8, "altman_z_score": 1.8863, "earnings_stability_5y": 0.1343, "revenue_stability_5y": 0.0464, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2039, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0136, "net_debt_to_ebitda": 0.9146, "debt_to_assets": 0.0993, "interest_coverage": 11.3016, "current_ratio": 0.3423, "quick_ratio": 0.3199, "net_debt": 56595999, "local_beta": 0.001, "volatility_252d": 0.3485, "volatility_60d": 0.8135, "max_drawdown_12m": -0.1901, "risk_adjusted_momentum": 0.766 }, "growth": { "revenue_growth_1y": 0.0442, "revenue_growth_3y_cagr": 0.014, "revenue_growth_5y_cagr": 0.0284, "eps_growth_1y": 0.1548, "eps_growth_3y_cagr": 0.0839, "eps_growth_5y_cagr": 0.0159, "fcf_growth_1y": 0.4634, "book_value_growth_1y": 0.1367, "revenue_growth": 0.0442, "earnings_growth": 0.1548 }, "momentum": { "price_return_1m": -0.0129, "price_return_3m": 0.2564, "price_return_6m": 0.2241, "price_return_9m": 0.3212, "price_return_12m": 0.2507, "price_return_12m_ex1m": 0.267, "momentum_6m": 0.2241, "momentum_12m": 0.2507, "momentum_12_1": 0.267, "distance_from_52w_high": -0.0706, "distance_from_52w_low": 0.4876, "relative_strength": 0.0927 }, "raw_ttm": { "revenue_ttm": 497051000, "gross_profit_ttm": 124228000, "ebit_ttm": 45489000, "ebitda_ttm": 61882000, "net_income_ttm": 29162000, "eps_diluted_ttm": 0.9822, "operating_cash_flow_ttm": 56349000, "capital_expenditure_ttm": 29494000, "fcf_ttm": 85843000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4025000, "cash_and_equivalents": 3900000, "total_current_assets": 25878000, "total_current_liabilities": 75602000, "net_ppe": null, "total_assets": 609121000, "total_debt": 60495999, "total_equity": 302498000, "net_working_capital": -37128001, "book_value_per_share": 10.1881, "retained_earnings": 51711000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -8064000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 36, "rank_pb": 34, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 29, "rank_ev_ebitda": 23, "rank_ev_ebit": 42, "rank_earnings_yield": 36, "rank_fcf_yield": 18, "rank_dividend_yield": 66, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 45, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 77, "rank_fcf_margin": 53, "rank_piotroski": 3, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 73, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 44 }, "composites": { "value_composite": 12, "quality_composite": 26, "momentum_composite": 28, "growth_composite": 80, "yield_composite": 78, "svqf_composite": 18, "vc1_composite": 11, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 6, "quality_value_composite": 0.807, "os_score": 0.94, "value_percentile": 0.88, "quality_percentile": 0.74, "momentum_percentile": 0.72, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 33, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 20, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 982, "ticker_id": 6975, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:24.273060+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.82, "market_cap": 410333724.54, "market_cap_usd": 410333724.54, "enterprise_value": 466929723.54, "shares_outstanding": 29691297, "fx_rate_to_usd": null, "pe_ratio": 14.07083618, "pb_ratio": 1.35648409, "ptbv_ratio": null, "ps_ratio": 0.82553646, "pcf_ratio": 7.28200544, "pfcf_ratio": 4.78004875, "ev_ebitda": 7.54548534, "ev_ebit": 10.2646733, "ev_sales": 0.93940003, "ev_fcf": 5.43934536, "earnings_yield": 0.07106898, "fcf_yield": 0.18384565, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24993009, "operating_margin": 0.09151777, "net_margin": 0.05867004, "ebitda_margin": 0.12449829, "fcf_margin": 0.17270461, "roe": 0.09640394, "roa": 0.04787555, "roic": 0.08952281, "roc_greenblatt": null, "asset_turnover": 0.81601357, "cash_conversion": 2.94365956, "accruals_ratio": -0.04463317, "sbc_to_revenue": 0.01134089, "debt_to_equity": 1.01363645, "net_debt_to_ebitda": 0.91457934, "debt_to_assets": 0.09931688, "interest_coverage": 11.30161491, "current_ratio": 0.34229253, "quick_ratio": 0.31989894, "net_debt": 56595999, "revenue_growth_1y": 0.04415459, "revenue_growth_3y_cagr": 0.01404904, "revenue_growth_5y_cagr": 0.02836601, "eps_growth_1y": 0.15479349, "eps_growth_3y_cagr": 0.08387048, "eps_growth_5y_cagr": 0.01592649, "fcf_growth_1y": 0.4633743, "book_value_growth_1y": 0.13669248, "piotroski_f_score": 8, "altman_z_score": 1.88629129, "earnings_stability_5y": 0.134316, "revenue_stability_5y": 0.04637, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01285714, "price_return_3m": 0.25636364, "price_return_6m": 0.22409212, "price_return_9m": 0.32122371, "price_return_12m": 0.25067873, "price_return_12m_ex1m": 0.26696833, "distance_from_52w_high": -0.07061197, "distance_from_52w_low": 0.4876211, "relative_strength": 0.09273768, "local_beta": 0.001, "volatility_252d": 0.348523, "volatility_60d": 0.813518, "max_drawdown_12m": -0.19006103, "revenue_ttm": 497051000, "gross_profit_ttm": 124228000, "ebit_ttm": 45489000, "ebitda_ttm": 61882000, "net_income_ttm": 29162000, "eps_diluted_ttm": 0.98217333, "operating_cash_flow_ttm": 56349000, "capital_expenditure_ttm": 29494000, "fcf_ttm": 85843000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4025000, "cash_and_equivalents": 3900000, "total_current_assets": 25878000, "total_current_liabilities": 75602000, "net_ppe": null, "total_assets": 609121000, "total_debt": 60495999, "total_equity": 302498000, "net_working_capital": -37128001, "book_value_per_share": 10.18810327, "retained_earnings": 51711000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -8064000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 36, "rank_pb": 34, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 29, "rank_ev_ebitda": 23, "rank_ev_ebit": 42, "rank_earnings_yield": 36, "rank_fcf_yield": 18, "rank_dividend_yield": 66, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 45, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 77, "rank_fcf_margin": 53, "rank_piotroski": 3, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 73, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 44, "value_composite": 12, "quality_composite": 26, "momentum_composite": 28, "growth_composite": 80, "yield_composite": 78, "svqf_composite": 18, "vc1_composite": 11, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 33, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 20, "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": 13.82, "os": 0.94, "value": 0.88, "quality": 0.74, "momentum": 0.72, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 14.0708, "earnings_yield": 0.0711, "shareholder_yield": 0, "roe": 0.0964, "momentum_12_1": 0.267, "complete_fields": { "id": 982, "ticker_id": 6975, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:24.273060+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13.82, "market_cap": 410333724.54, "market_cap_usd": 410333724.54, "enterprise_value": 466929723.54, "shares_outstanding": 29691297, "fx_rate_to_usd": null, "pe_ratio": 14.07083618, "pb_ratio": 1.35648409, "ptbv_ratio": null, "ps_ratio": 0.82553646, "pcf_ratio": 7.28200544, "pfcf_ratio": 4.78004875, "ev_ebitda": 7.54548534, "ev_ebit": 10.2646733, "ev_sales": 0.93940003, "ev_fcf": 5.43934536, "earnings_yield": 0.07106898, "fcf_yield": 0.18384565, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.24993009, "operating_margin": 0.09151777, "net_margin": 0.05867004, "ebitda_margin": 0.12449829, "fcf_margin": 0.17270461, "roe": 0.09640394, "roa": 0.04787555, "roic": 0.08952281, "roc_greenblatt": null, "asset_turnover": 0.81601357, "cash_conversion": 2.94365956, "accruals_ratio": -0.04463317, "sbc_to_revenue": 0.01134089, "debt_to_equity": 1.01363645, "net_debt_to_ebitda": 0.91457934, "debt_to_assets": 0.09931688, "interest_coverage": 11.30161491, "current_ratio": 0.34229253, "quick_ratio": 0.31989894, "net_debt": 56595999, "revenue_growth_1y": 0.04415459, "revenue_growth_3y_cagr": 0.01404904, "revenue_growth_5y_cagr": 0.02836601, "eps_growth_1y": 0.15479349, "eps_growth_3y_cagr": 0.08387048, "eps_growth_5y_cagr": 0.01592649, "fcf_growth_1y": 0.4633743, "book_value_growth_1y": 0.13669248, "piotroski_f_score": 8, "altman_z_score": 1.88629129, "earnings_stability_5y": 0.134316, "revenue_stability_5y": 0.04637, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01285714, "price_return_3m": 0.25636364, "price_return_6m": 0.22409212, "price_return_9m": 0.32122371, "price_return_12m": 0.25067873, "price_return_12m_ex1m": 0.26696833, "distance_from_52w_high": -0.07061197, "distance_from_52w_low": 0.4876211, "relative_strength": 0.09273768, "local_beta": 0.001, "volatility_252d": 0.348523, "volatility_60d": 0.813518, "max_drawdown_12m": -0.19006103, "revenue_ttm": 497051000, "gross_profit_ttm": 124228000, "ebit_ttm": 45489000, "ebitda_ttm": 61882000, "net_income_ttm": 29162000, "eps_diluted_ttm": 0.98217333, "operating_cash_flow_ttm": 56349000, "capital_expenditure_ttm": 29494000, "fcf_ttm": 85843000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4025000, "cash_and_equivalents": 3900000, "total_current_assets": 25878000, "total_current_liabilities": 75602000, "net_ppe": null, "total_assets": 609121000, "total_debt": 60495999, "total_equity": 302498000, "net_working_capital": -37128001, "book_value_per_share": 10.18810327, "retained_earnings": 51711000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -8064000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 36, "rank_pb": 34, "rank_ptbv": 50, "rank_ps": 23, "rank_pcf": 29, "rank_ev_ebitda": 23, "rank_ev_ebit": 42, "rank_earnings_yield": 36, "rank_fcf_yield": 18, "rank_dividend_yield": 66, "rank_shareholder_yield": 67, "rank_total_yield": 67, "rank_roe": 45, "rank_roc": 50, "rank_roic": 42, "rank_gross_margin": 77, "rank_fcf_margin": 53, "rank_piotroski": 3, "rank_accruals": 47, "rank_sue": 50, "rank_eps_growth_1y": 47, "rank_eps_growth_5y": 73, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 41, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 44, "value_composite": 12, "quality_composite": 26, "momentum_composite": 28, "growth_composite": 80, "yield_composite": 78, "svqf_composite": 18, "vc1_composite": 11, "vc2_composite": 16, "vc3_composite": 16, "trending_value_composite": null, "overall_composite": 6, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 33, "tiny_titans_rank": null, "all_cap_buyback_rank": 71, "small_cap_core_rank": 20, "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 490046000, "cost_of_revenue": 349693000, "gross_profit": 140353000, "ebit": 42459000, "ebitda": 58425000, "pretax_income": 37575000, "tax_provision": 11089000, "net_income": 26486000, "net_income_to_common": 26486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6228000, "total_current_assets": 6228000, "total_assets": 606648000, "short_term_debt": 17758000, "long_term_debt": 51000000, "total_debt": 68758000, "total_liabilities": 315571000, "total_equity": 291077000, "shares_outstanding": 29505512, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 48076000, "capital_expenditure": 22635000, "free_cash_flow": 70711000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113132, "ticker_id": 6975, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42459000", "ebitda": "58425000", "netIncome": "26486000", "grossProfit": "140353000", "depreciation": "None", "totalRevenue": "490046000", "costOfRevenue": "349693000", "interestIncome": "None", "incomeBeforeTax": "37575000", "interestExpense": "4470000", "operatingIncome": "42459000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11089000", "reportedCurrency": "USD", "netInterestIncome": "-4470000", "nonInterestIncome": "None", "operatingExpenses": "97894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15966000", "sellingGeneralAndAdministrative": "50258000", "netIncomeFromContinuingOperations": "26486000" }, "balance": { "goodwill": "248674000", "inventory": "1810000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "606648000", "longTermDebt": "51000000", "shortTermDebt": "17758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "43554000", "totalLiabilities": "315571000", "otherCurrentAssets": "-11210000", "totalCurrentAssets": "6228000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600420000", "currentAccountsPayable": "15668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "239570000", "totalShareholderEquity": "291077000", "capitalLeaseObligations": "190006000", "otherCurrentLiabilities": "45653000", "totalCurrentLiabilities": "79079000", "otherNonCurrentLiabilities": "26000", "totalNonCurrentLiabilities": "236492000", "cashAndShortTermInvestments": "6228000", "commonStockSharesOutstanding": "29505512", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "6228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12021000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "128000", "operatingCashflow": "48076000", "capitalExpenditures": "22635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21697000", "cashflowFromInvestment": "-22635000", "stockBasedCompensation": "6443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 490046000, "cost_of_revenue": 349693000, "gross_profit": 140353000, "research_and_development": null, "selling_general_admin": 50258000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42459000, "depreciation_amortisation": 15966000, "ebitda": 58425000, "interest_expense": 4470000, "interest_income": null, "other_non_operating": null, "pretax_income": 37575000, "tax_provision": 11089000, "effective_tax_rate": null, "net_income": 26486000, "net_income_continuing_ops": 26486000, "net_income_to_common": 26486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6228000, "short_term_investments": null, "net_receivables": 11210000, "inventory": 1810000, "other_current_assets": null, "total_current_assets": 6228000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 600420000, "total_assets": 606648000, "short_term_debt": 17758000, "accounts_payable": 15668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79079000, "long_term_debt": 51000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 236492000, "total_liabilities": 315571000, "total_debt": 68758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 43554000, "total_equity": 291077000, "shares_outstanding": 29505512, "operating_cash_flow": 48076000, "stock_based_compensation": 6443000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22635000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22635000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21697000, "free_cash_flow": 70711000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42459000", "ebitda": "58425000", "netIncome": "26486000", "grossProfit": "140353000", "depreciation": "None", "totalRevenue": "490046000", "costOfRevenue": "349693000", "interestIncome": "None", "incomeBeforeTax": "37575000", "interestExpense": "4470000", "operatingIncome": "42459000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11089000", "reportedCurrency": "USD", "netInterestIncome": "-4470000", "nonInterestIncome": "None", "operatingExpenses": "97894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "349693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15966000", "sellingGeneralAndAdministrative": "50258000", "netIncomeFromContinuingOperations": "26486000" }, "balance": { "goodwill": "248674000", "inventory": "1810000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "606648000", "longTermDebt": "51000000", "shortTermDebt": "17758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "43554000", "totalLiabilities": "315571000", "otherCurrentAssets": "-11210000", "totalCurrentAssets": "6228000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600420000", "currentAccountsPayable": "15668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "239570000", "totalShareholderEquity": "291077000", "capitalLeaseObligations": "190006000", "otherCurrentLiabilities": "45653000", "totalCurrentLiabilities": "79079000", "otherNonCurrentLiabilities": "26000", "totalNonCurrentLiabilities": "236492000", "cashAndShortTermInvestments": "6228000", "commonStockSharesOutstanding": "29505512", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "6228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12021000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "128000", "operatingCashflow": "48076000", "capitalExpenditures": "22635000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21697000", "cashflowFromInvestment": "-22635000", "stockBasedCompensation": "6443000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4135000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 473008000, "cost_of_revenue": 369491000, "gross_profit": 103517000, "ebit": 41188000, "ebitda": 56905000, "pretax_income": 35289000, "tax_provision": 9605000, "net_income": 25684000, "net_income_to_common": 25684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2484000, "total_current_assets": 19895000, "total_assets": 592014000, "short_term_debt": 19908000, "long_term_debt": 71000000, "total_debt": 90908000, "total_liabilities": 331345000, "total_equity": 260669000, "shares_outstanding": 30035000, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 46781000, "capital_expenditure": 19081000, "free_cash_flow": 65862000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113137, "ticker_id": 6975, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41188000", "ebitda": "56905000", "netIncome": "25684000", "grossProfit": "103517000", "depreciation": "None", "totalRevenue": "473008000", "costOfRevenue": "369491000", "interestIncome": "None", "incomeBeforeTax": "35289000", "interestExpense": "5899000", "operatingIncome": "41168000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9605000", "reportedCurrency": "USD", "netInterestIncome": "-5899000", "nonInterestIncome": "None", "operatingExpenses": "62349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15717000", "sellingGeneralAndAdministrative": "46270000", "netIncomeFromContinuingOperations": "25684000" }, "balance": { "goodwill": "248674000", "inventory": "1938000", "commonStock": "298000", "currentDebt": "None", "investments": "None", "totalAssets": "592014000", "longTermDebt": "71000000", "shortTermDebt": "19908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "18909000", "totalLiabilities": "331345000", "otherCurrentAssets": "5509000", "totalCurrentAssets": "19895000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "636461000", "currentAccountsPayable": "12087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "263020000", "totalShareholderEquity": "260669000", "capitalLeaseObligations": "192020000", "otherCurrentLiabilities": "36209000", "totalCurrentLiabilities": "75658000", "otherNonCurrentLiabilities": "27000", "totalNonCurrentLiabilities": "255687000", "cashAndShortTermInvestments": "2484000", "commonStockSharesOutstanding": "30035000", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "2484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25684000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-27000", "operatingCashflow": "46781000", "capitalExpenditures": "19081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32645000", "cashflowFromInvestment": "-18940000", "stockBasedCompensation": "3931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 473008000, "cost_of_revenue": 369491000, "gross_profit": 103517000, "research_and_development": null, "selling_general_admin": 46270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41188000, "depreciation_amortisation": 15717000, "ebitda": 56905000, "interest_expense": 5899000, "interest_income": null, "other_non_operating": null, "pretax_income": 35289000, "tax_provision": 9605000, "effective_tax_rate": null, "net_income": 25684000, "net_income_continuing_ops": 25684000, "net_income_to_common": 25684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2484000, "short_term_investments": null, "net_receivables": 9964000, "inventory": 1938000, "other_current_assets": null, "total_current_assets": 19895000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 636461000, "total_assets": 592014000, "short_term_debt": 19908000, "accounts_payable": 12087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75658000, "long_term_debt": 71000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 255687000, "total_liabilities": 331345000, "total_debt": 90908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18909000, "total_equity": 260669000, "shares_outstanding": 30035000, "operating_cash_flow": 46781000, "stock_based_compensation": 3931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19081000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18940000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32645000, "free_cash_flow": 65862000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41188000", "ebitda": "56905000", "netIncome": "25684000", "grossProfit": "103517000", "depreciation": "None", "totalRevenue": "473008000", "costOfRevenue": "369491000", "interestIncome": "None", "incomeBeforeTax": "35289000", "interestExpense": "5899000", "operatingIncome": "41168000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9605000", "reportedCurrency": "USD", "netInterestIncome": "-5899000", "nonInterestIncome": "None", "operatingExpenses": "62349000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369491000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15717000", "sellingGeneralAndAdministrative": "46270000", "netIncomeFromContinuingOperations": "25684000" }, "balance": { "goodwill": "248674000", "inventory": "1938000", "commonStock": "298000", "currentDebt": "None", "investments": "None", "totalAssets": "592014000", "longTermDebt": "71000000", "shortTermDebt": "19908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "18909000", "totalLiabilities": "331345000", "otherCurrentAssets": "5509000", "totalCurrentAssets": "19895000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "636461000", "currentAccountsPayable": "12087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "263020000", "totalShareholderEquity": "260669000", "capitalLeaseObligations": "192020000", "otherCurrentLiabilities": "36209000", "totalCurrentLiabilities": "75658000", "otherNonCurrentLiabilities": "27000", "totalNonCurrentLiabilities": "255687000", "cashAndShortTermInvestments": "2484000", "commonStockSharesOutstanding": "30035000", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "2484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25684000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-27000", "operatingCashflow": "46781000", "capitalExpenditures": "19081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32645000", "cashflowFromInvestment": "-18940000", "stockBasedCompensation": "3931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20554000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15717000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 468664000, "cost_of_revenue": 375296000, "gross_profit": 93368000, "ebit": 39859000, "ebitda": 55094000, "pretax_income": 34878000, "tax_provision": 9324000, "net_income": 25554000, "net_income_to_common": 25554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7288000, "total_current_assets": 25134000, "total_assets": 592301000, "short_term_debt": 19630000, "long_term_debt": 84000000, "total_debt": 103630000, "total_liabilities": 341605000, "total_equity": 250696000, "shares_outstanding": 34374706, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 40688000, "capital_expenditure": 21332000, "free_cash_flow": 62020000, "dividends_paid": 35684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113142, "ticker_id": 6975, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39859000", "ebitda": "55094000", "netIncome": "25554000", "grossProfit": "93368000", "depreciation": "None", "totalRevenue": "468664000", "costOfRevenue": "375296000", "interestIncome": "None", "incomeBeforeTax": "34878000", "interestExpense": "4811000", "operatingIncome": "39792000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9324000", "reportedCurrency": "USD", "netInterestIncome": "-4082000", "nonInterestIncome": "None", "operatingExpenses": "53576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15235000", "sellingGeneralAndAdministrative": "42025000", "netIncomeFromContinuingOperations": "27739000" }, "balance": { "goodwill": "248674000", "inventory": "1911000", "commonStock": "313000", "currentDebt": "None", "investments": "None", "totalAssets": "592301000", "longTermDebt": "84000000", "shortTermDebt": "19630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "13962000", "totalLiabilities": "341605000", "otherCurrentAssets": "5634000", "totalCurrentAssets": "25134000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567167000", "currentAccountsPayable": "12541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "273331000", "totalShareholderEquity": "250696000", "capitalLeaseObligations": "189331000", "otherCurrentLiabilities": "40340000", "totalCurrentLiabilities": "72581000", "otherNonCurrentLiabilities": "34000", "totalNonCurrentLiabilities": "269024000", "cashAndShortTermInvestments": "7288000", "commonStockSharesOutstanding": "34374706", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "7288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25554000", "profitLoss": "None", "dividendPayout": "35684000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "531000", "operatingCashflow": "40688000", "capitalExpenditures": "21332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40446000", "cashflowFromInvestment": "-13447000", "stockBasedCompensation": "2964000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59216000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15235000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468664000, "cost_of_revenue": 375296000, "gross_profit": 93368000, "research_and_development": null, "selling_general_admin": 42025000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39859000, "depreciation_amortisation": 15235000, "ebitda": 55094000, "interest_expense": 4811000, "interest_income": null, "other_non_operating": null, "pretax_income": 34878000, "tax_provision": 9324000, "effective_tax_rate": null, "net_income": 25554000, "net_income_continuing_ops": 27739000, "net_income_to_common": 25554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7288000, "short_term_investments": null, "net_receivables": 10301000, "inventory": 1911000, "other_current_assets": null, "total_current_assets": 25134000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 567167000, "total_assets": 592301000, "short_term_debt": 19630000, "accounts_payable": 12541000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72581000, "long_term_debt": 84000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 269024000, "total_liabilities": 341605000, "total_debt": 103630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13962000, "total_equity": 250696000, "shares_outstanding": 34374706, "operating_cash_flow": 40688000, "stock_based_compensation": 2964000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21332000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13447000, "dividends_paid": 35684000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40446000, "free_cash_flow": 62020000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39859000", "ebitda": "55094000", "netIncome": "25554000", "grossProfit": "93368000", "depreciation": "None", "totalRevenue": "468664000", "costOfRevenue": "375296000", "interestIncome": "None", "incomeBeforeTax": "34878000", "interestExpense": "4811000", "operatingIncome": "39792000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9324000", "reportedCurrency": "USD", "netInterestIncome": "-4082000", "nonInterestIncome": "None", "operatingExpenses": "53576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "375296000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15235000", "sellingGeneralAndAdministrative": "42025000", "netIncomeFromContinuingOperations": "27739000" }, "balance": { "goodwill": "248674000", "inventory": "1911000", "commonStock": "313000", "currentDebt": "None", "investments": "None", "totalAssets": "592301000", "longTermDebt": "84000000", "shortTermDebt": "19630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "13962000", "totalLiabilities": "341605000", "otherCurrentAssets": "5634000", "totalCurrentAssets": "25134000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567167000", "currentAccountsPayable": "12541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "273331000", "totalShareholderEquity": "250696000", "capitalLeaseObligations": "189331000", "otherCurrentLiabilities": "40340000", "totalCurrentLiabilities": "72581000", "otherNonCurrentLiabilities": "34000", "totalNonCurrentLiabilities": "269024000", "cashAndShortTermInvestments": "7288000", "commonStockSharesOutstanding": "34374706", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "7288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25554000", "profitLoss": "None", "dividendPayout": "35684000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "531000", "operatingCashflow": "40688000", "capitalExpenditures": "21332000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40446000", "cashflowFromInvestment": "-13447000", "stockBasedCompensation": "2964000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35684000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59216000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15235000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 469959000, "cost_of_revenue": 386259000, "gross_profit": 83700000, "ebit": 30556000, "ebitda": 44974000, "pretax_income": 28879000, "tax_provision": 8078000, "net_income": 20801000, "net_income_to_common": 20801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20493000, "total_current_assets": 37449000, "total_assets": 597218000, "short_term_debt": 20105000, "long_term_debt": 66000000, "total_debt": 86105000, "total_liabilities": 316070000, "total_equity": 281148000, "shares_outstanding": 36575904, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 38549000, "capital_expenditure": 19917000, "free_cash_flow": 58466000, "dividends_paid": 55574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113147, "ticker_id": 6975, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30556000", "ebitda": "44974000", "netIncome": "20801000", "grossProfit": "83700000", "depreciation": "None", "totalRevenue": "469959000", "costOfRevenue": "386259000", "interestIncome": "None", "incomeBeforeTax": "28879000", "interestExpense": "1677000", "operatingIncome": "30120000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8078000", "reportedCurrency": "USD", "netInterestIncome": "-1677000", "nonInterestIncome": "None", "operatingExpenses": "53511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "386259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14418000", "sellingGeneralAndAdministrative": "39093000", "netIncomeFromContinuingOperations": "20801000" }, "balance": { "goodwill": "248674000", "inventory": "2442000", "commonStock": "370000", "currentDebt": "None", "investments": "None", "totalAssets": "597218000", "longTermDebt": "66000000", "shortTermDebt": "20105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "-11592000", "totalLiabilities": "316070000", "otherCurrentAssets": "3662000", "totalCurrentAssets": "37449000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "559769000", "currentAccountsPayable": "12741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78644000", "shortLongTermDebtTotal": "252880000", "totalShareholderEquity": "281148000", "capitalLeaseObligations": "186880000", "otherCurrentLiabilities": "30134000", "totalCurrentLiabilities": "68513000", "otherNonCurrentLiabilities": "173040000", "totalNonCurrentLiabilities": "247557000", "cashAndShortTermInvestments": "20493000", "commonStockSharesOutstanding": "36575904", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "20493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20801000", "profitLoss": "None", "dividendPayout": "55574000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-125000", "operatingCashflow": "38549000", "capitalExpenditures": "19917000", "changeInReceivables": "3323000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29187000", "cashflowFromInvestment": "-18915000", "stockBasedCompensation": "3491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9553000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 469959000, "cost_of_revenue": 386259000, "gross_profit": 83700000, "research_and_development": null, "selling_general_admin": 39093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30556000, "depreciation_amortisation": 14418000, "ebitda": 44974000, "interest_expense": 1677000, "interest_income": null, "other_non_operating": null, "pretax_income": 28879000, "tax_provision": 8078000, "effective_tax_rate": null, "net_income": 20801000, "net_income_continuing_ops": 20801000, "net_income_to_common": 20801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20493000, "short_term_investments": null, "net_receivables": 10852000, "inventory": 2442000, "other_current_assets": null, "total_current_assets": 37449000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 559769000, "total_assets": 597218000, "short_term_debt": 20105000, "accounts_payable": 12741000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68513000, "long_term_debt": 66000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 247557000, "total_liabilities": 316070000, "total_debt": 86105000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11592000, "total_equity": 281148000, "shares_outstanding": 36575904, "operating_cash_flow": 38549000, "stock_based_compensation": 3491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19917000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18915000, "dividends_paid": 55574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29187000, "free_cash_flow": 58466000, "net_change_in_cash": -9553000 }, "raw_data": { "income": { "ebit": "30556000", "ebitda": "44974000", "netIncome": "20801000", "grossProfit": "83700000", "depreciation": "None", "totalRevenue": "469959000", "costOfRevenue": "386259000", "interestIncome": "None", "incomeBeforeTax": "28879000", "interestExpense": "1677000", "operatingIncome": "30120000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8078000", "reportedCurrency": "USD", "netInterestIncome": "-1677000", "nonInterestIncome": "None", "operatingExpenses": "53511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "386259000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14418000", "sellingGeneralAndAdministrative": "39093000", "netIncomeFromContinuingOperations": "20801000" }, "balance": { "goodwill": "248674000", "inventory": "2442000", "commonStock": "370000", "currentDebt": "None", "investments": "None", "totalAssets": "597218000", "longTermDebt": "66000000", "shortTermDebt": "20105000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "-11592000", "totalLiabilities": "316070000", "otherCurrentAssets": "3662000", "totalCurrentAssets": "37449000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "559769000", "currentAccountsPayable": "12741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78644000", "shortLongTermDebtTotal": "252880000", "totalShareholderEquity": "281148000", "capitalLeaseObligations": "186880000", "otherCurrentLiabilities": "30134000", "totalCurrentLiabilities": "68513000", "otherNonCurrentLiabilities": "173040000", "totalNonCurrentLiabilities": "247557000", "cashAndShortTermInvestments": "20493000", "commonStockSharesOutstanding": "36575904", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "20493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20801000", "profitLoss": "None", "dividendPayout": "55574000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-125000", "operatingCashflow": "38549000", "capitalExpenditures": "19917000", "changeInReceivables": "3323000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29187000", "cashflowFromInvestment": "-18915000", "stockBasedCompensation": "3491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9553000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14418000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 454363000, "cost_of_revenue": 355090000, "gross_profit": 99273000, "ebit": 41277000, "ebitda": 56453000, "pretax_income": 39453000, "tax_provision": 10332000, "net_income": 29121000, "net_income_to_common": 29121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30046000, "total_current_assets": 49503000, "total_assets": 613786000, "short_term_debt": 20102000, "long_term_debt": 40000000, "total_debt": 60102000, "total_liabilities": 303163000, "total_equity": 310623000, "shares_outstanding": 36446756, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 52099000, "capital_expenditure": 17041000, "free_cash_flow": 69140000, "dividends_paid": 161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113152, "ticker_id": 6975, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41277000", "ebitda": "56453000", "netIncome": "29121000", "grossProfit": "99273000", "depreciation": "None", "totalRevenue": "454363000", "costOfRevenue": "355090000", "interestIncome": "None", "incomeBeforeTax": "39453000", "interestExpense": "1824000", "operatingIncome": "41335000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10332000", "reportedCurrency": "USD", "netInterestIncome": "-1824000", "nonInterestIncome": "None", "operatingExpenses": "57938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15176000", "sellingGeneralAndAdministrative": "39852000", "netIncomeFromContinuingOperations": "29121000" }, "balance": { "goodwill": "248674000", "inventory": "2318000", "commonStock": "365000", "currentDebt": "None", "investments": "None", "totalAssets": "613786000", "longTermDebt": "40000000", "shortTermDebt": "20102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "-32393000", "totalLiabilities": "303163000", "otherCurrentAssets": "3732000", "totalCurrentAssets": "49503000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564282999", "currentAccountsPayable": "10626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "75668000", "shortLongTermDebtTotal": "233465000", "totalShareholderEquity": "310623000", "capitalLeaseObligations": "193465000", "otherCurrentLiabilities": "37019000", "totalCurrentLiabilities": "74582000", "otherNonCurrentLiabilities": "183117000", "totalNonCurrentLiabilities": "228581000", "cashAndShortTermInvestments": "30046000", "commonStockSharesOutstanding": "36446756", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "30046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29121000", "profitLoss": "None", "dividendPayout": "161000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-218000", "operatingCashflow": "52099000", "capitalExpenditures": "17041000", "changeInReceivables": "-3444000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22787000", "cashflowFromInvestment": "-12485000", "stockBasedCompensation": "3220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16827000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-705000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 454363000, "cost_of_revenue": 355090000, "gross_profit": 99273000, "research_and_development": null, "selling_general_admin": 39852000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41277000, "depreciation_amortisation": 15176000, "ebitda": 56453000, "interest_expense": 1824000, "interest_income": null, "other_non_operating": null, "pretax_income": 39453000, "tax_provision": 10332000, "effective_tax_rate": null, "net_income": 29121000, "net_income_continuing_ops": 29121000, "net_income_to_common": 29121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30046000, "short_term_investments": null, "net_receivables": 13407000, "inventory": 2318000, "other_current_assets": null, "total_current_assets": 49503000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 564282999, "total_assets": 613786000, "short_term_debt": 20102000, "accounts_payable": 10626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74582000, "long_term_debt": 40000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 228581000, "total_liabilities": 303163000, "total_debt": 60102000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32393000, "total_equity": 310623000, "shares_outstanding": 36446756, "operating_cash_flow": 52099000, "stock_based_compensation": 3220000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17041000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12485000, "dividends_paid": 161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22787000, "free_cash_flow": 69140000, "net_change_in_cash": 16827000 }, "raw_data": { "income": { "ebit": "41277000", "ebitda": "56453000", "netIncome": "29121000", "grossProfit": "99273000", "depreciation": "None", "totalRevenue": "454363000", "costOfRevenue": "355090000", "interestIncome": "None", "incomeBeforeTax": "39453000", "interestExpense": "1824000", "operatingIncome": "41335000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "10332000", "reportedCurrency": "USD", "netInterestIncome": "-1824000", "nonInterestIncome": "None", "operatingExpenses": "57938000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "355090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15176000", "sellingGeneralAndAdministrative": "39852000", "netIncomeFromContinuingOperations": "29121000" }, "balance": { "goodwill": "248674000", "inventory": "2318000", "commonStock": "365000", "currentDebt": "None", "investments": "None", "totalAssets": "613786000", "longTermDebt": "40000000", "shortTermDebt": "20102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "-32393000", "totalLiabilities": "303163000", "otherCurrentAssets": "3732000", "totalCurrentAssets": "49503000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "564282999", "currentAccountsPayable": "10626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "75668000", "shortLongTermDebtTotal": "233465000", "totalShareholderEquity": "310623000", "capitalLeaseObligations": "193465000", "otherCurrentLiabilities": "37019000", "totalCurrentLiabilities": "74582000", "otherNonCurrentLiabilities": "183117000", "totalNonCurrentLiabilities": "228581000", "cashAndShortTermInvestments": "30046000", "commonStockSharesOutstanding": "36446756", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "30046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29121000", "profitLoss": "None", "dividendPayout": "161000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-218000", "operatingCashflow": "52099000", "capitalExpenditures": "17041000", "changeInReceivables": "-3444000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22787000", "cashflowFromInvestment": "-12485000", "stockBasedCompensation": "3220000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16827000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-705000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15176000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 426087000, "cost_of_revenue": 332412000, "gross_profit": 93675000, "ebit": 33417000, "ebitda": 50295000, "pretax_income": 30125000, "tax_provision": 5651000, "net_income": 24474000, "net_income_to_common": 24474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13219000, "total_current_assets": 31669000, "total_assets": 605221000, "short_term_debt": 19977000, "long_term_debt": 62800000, "total_debt": 82777000, "total_liabilities": 327643000, "total_equity": 277578000, "shares_outstanding": 35796406, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 40547000, "capital_expenditure": 6690000, "free_cash_flow": 47237000, "dividends_paid": 5531000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113157, "ticker_id": 6975, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33417000", "ebitda": "50295000", "netIncome": "24474000", "grossProfit": "93675000", "depreciation": "None", "totalRevenue": "426087000", "costOfRevenue": "332412000", "interestIncome": "None", "incomeBeforeTax": "30125000", "interestExpense": "3292000", "operatingIncome": "33556000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5651000", "reportedCurrency": "USD", "netInterestIncome": "-3292000", "nonInterestIncome": "None", "operatingExpenses": "60119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16878000", "sellingGeneralAndAdministrative": "35918000", "netIncomeFromContinuingOperations": "24474000" }, "balance": { "goodwill": "248674000", "inventory": "2100000", "commonStock": "364000", "currentDebt": "None", "investments": "None", "totalAssets": "605221000", "longTermDebt": "62800000", "shortTermDebt": "19977000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "-61514000", "totalLiabilities": "327643000", "otherCurrentAssets": "3865000", "totalCurrentAssets": "31669000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "573552000", "currentAccountsPayable": "7472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "258432000", "shortLongTermDebtTotal": "263127000", "totalShareholderEquity": "277578000", "capitalLeaseObligations": "202120000", "otherCurrentLiabilities": "34955000", "totalCurrentLiabilities": "66412000", "otherNonCurrentLiabilities": "175000", "totalNonCurrentLiabilities": "261231000", "cashAndShortTermInvestments": "13219000", "commonStockSharesOutstanding": "35796406", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "13219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24474000", "profitLoss": "None", "dividendPayout": "5531000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-92000", "operatingCashflow": "40547000", "capitalExpenditures": "6690000", "changeInReceivables": "-1155000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28708000", "cashflowFromInvestment": "-6690000", "stockBasedCompensation": "3093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5531000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5149000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-335000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16878000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 426087000, "cost_of_revenue": 332412000, "gross_profit": 93675000, "research_and_development": null, "selling_general_admin": 35918000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33417000, "depreciation_amortisation": 16878000, "ebitda": 50295000, "interest_expense": 3292000, "interest_income": null, "other_non_operating": null, "pretax_income": 30125000, "tax_provision": 5651000, "effective_tax_rate": null, "net_income": 24474000, "net_income_continuing_ops": 24474000, "net_income_to_common": 24474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13219000, "short_term_investments": null, "net_receivables": 12485000, "inventory": 2100000, "other_current_assets": null, "total_current_assets": 31669000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 573552000, "total_assets": 605221000, "short_term_debt": 19977000, "accounts_payable": 7472000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66412000, "long_term_debt": 62800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 261231000, "total_liabilities": 327643000, "total_debt": 82777000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -61514000, "total_equity": 277578000, "shares_outstanding": 35796406, "operating_cash_flow": 40547000, "stock_based_compensation": 3093000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6690000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6690000, "dividends_paid": 5531000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28708000, "free_cash_flow": 47237000, "net_change_in_cash": 5149000 }, "raw_data": { "income": { "ebit": "33417000", "ebitda": "50295000", "netIncome": "24474000", "grossProfit": "93675000", "depreciation": "None", "totalRevenue": "426087000", "costOfRevenue": "332412000", "interestIncome": "None", "incomeBeforeTax": "30125000", "interestExpense": "3292000", "operatingIncome": "33556000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5651000", "reportedCurrency": "USD", "netInterestIncome": "-3292000", "nonInterestIncome": "None", "operatingExpenses": "60119000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332412000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16878000", "sellingGeneralAndAdministrative": "35918000", "netIncomeFromContinuingOperations": "24474000" }, "balance": { "goodwill": "248674000", "inventory": "2100000", "commonStock": "364000", "currentDebt": "None", "investments": "None", "totalAssets": "605221000", "longTermDebt": "62800000", "shortTermDebt": "19977000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "-61514000", "totalLiabilities": "327643000", "otherCurrentAssets": "3865000", "totalCurrentAssets": "31669000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "573552000", "currentAccountsPayable": "7472000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "258432000", "shortLongTermDebtTotal": "263127000", "totalShareholderEquity": "277578000", "capitalLeaseObligations": "202120000", "otherCurrentLiabilities": "34955000", "totalCurrentLiabilities": "66412000", "otherNonCurrentLiabilities": "175000", "totalNonCurrentLiabilities": "261231000", "cashAndShortTermInvestments": "13219000", "commonStockSharesOutstanding": "35796406", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "13219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24474000", "profitLoss": "None", "dividendPayout": "5531000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-92000", "operatingCashflow": "40547000", "capitalExpenditures": "6690000", "changeInReceivables": "-1155000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28708000", "cashflowFromInvestment": "-6690000", "stockBasedCompensation": "3093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5531000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5149000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-335000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16878000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 442330000, "cost_of_revenue": 345584000, "gross_profit": 96746000, "ebit": 41683000, "ebitda": 59538000, "pretax_income": 34639000, "tax_provision": 9739000, "net_income": 24900000, "net_income_to_common": 24900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8070000, "total_current_assets": 24678000, "total_assets": 624752000, "short_term_debt": 16440000, "long_term_debt": 97000000, "total_debt": 113440000, "total_liabilities": 379186000, "total_equity": 245566000, "shares_outstanding": 37441503, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 36135000, "capital_expenditure": 15439000, "free_cash_flow": 51574000, "dividends_paid": 1450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113162, "ticker_id": 6975, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41683000", "ebitda": "59538000", "netIncome": "24900000", "grossProfit": "96746000", "depreciation": "None", "totalRevenue": "442330000", "costOfRevenue": "345584000", "interestIncome": "None", "incomeBeforeTax": "34639000", "interestExpense": "3687000", "operatingIncome": "38326000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9739000", "reportedCurrency": "USD", "netInterestIncome": "-3687000", "nonInterestIncome": "None", "operatingExpenses": "58420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17855000", "sellingGeneralAndAdministrative": "36745000", "netIncomeFromContinuingOperations": "24900000" }, "balance": { "goodwill": "248674000", "inventory": "2009000", "commonStock": "351000", "currentDebt": "None", "investments": "None", "totalAssets": "624752000", "longTermDebt": "97000000", "shortTermDebt": "16440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "-85988000", "totalLiabilities": "379186000", "otherCurrentAssets": "5718000", "totalCurrentAssets": "24678000", "currentLongTermDebt": "None", "longTermInvestments": "360000", "shortTermInvestments": "None", "currentNetReceivables": "8881000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600074000", "currentAccountsPayable": "5627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "284173000", "shortLongTermDebtTotal": "311015000", "totalShareholderEquity": "245566000", "capitalLeaseObligations": "214015000", "otherCurrentLiabilities": "48886000", "totalCurrentLiabilities": "73959000", "otherNonCurrentLiabilities": "67000", "totalNonCurrentLiabilities": "305227000", "cashAndShortTermInvestments": "8070000", "commonStockSharesOutstanding": "37441503", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "8070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24900000", "profitLoss": "None", "dividendPayout": "1450000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "338000", "operatingCashflow": "36135000", "capitalExpenditures": "15439000", "changeInReceivables": "1094000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24365000", "cashflowFromInvestment": "-10669000", "stockBasedCompensation": "2474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1450000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1101000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 442330000, "cost_of_revenue": 345584000, "gross_profit": 96746000, "research_and_development": null, "selling_general_admin": 36745000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41683000, "depreciation_amortisation": 17855000, "ebitda": 59538000, "interest_expense": 3687000, "interest_income": null, "other_non_operating": null, "pretax_income": 34639000, "tax_provision": 9739000, "effective_tax_rate": null, "net_income": 24900000, "net_income_continuing_ops": 24900000, "net_income_to_common": 24900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8070000, "short_term_investments": null, "net_receivables": 8881000, "inventory": 2009000, "other_current_assets": null, "total_current_assets": 24678000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 600074000, "total_assets": 624752000, "short_term_debt": 16440000, "accounts_payable": 5627000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73959000, "long_term_debt": 97000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 305227000, "total_liabilities": 379186000, "total_debt": 113440000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85988000, "total_equity": 245566000, "shares_outstanding": 37441503, "operating_cash_flow": 36135000, "stock_based_compensation": 2474000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15439000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10669000, "dividends_paid": 1450000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24365000, "free_cash_flow": 51574000, "net_change_in_cash": 1101000 }, "raw_data": { "income": { "ebit": "41683000", "ebitda": "59538000", "netIncome": "24900000", "grossProfit": "96746000", "depreciation": "None", "totalRevenue": "442330000", "costOfRevenue": "345584000", "interestIncome": "None", "incomeBeforeTax": "34639000", "interestExpense": "3687000", "operatingIncome": "38326000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9739000", "reportedCurrency": "USD", "netInterestIncome": "-3687000", "nonInterestIncome": "None", "operatingExpenses": "58420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "345584000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17855000", "sellingGeneralAndAdministrative": "36745000", "netIncomeFromContinuingOperations": "24900000" }, "balance": { "goodwill": "248674000", "inventory": "2009000", "commonStock": "351000", "currentDebt": "None", "investments": "None", "totalAssets": "624752000", "longTermDebt": "97000000", "shortTermDebt": "16440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "-85988000", "totalLiabilities": "379186000", "otherCurrentAssets": "5718000", "totalCurrentAssets": "24678000", "currentLongTermDebt": "None", "longTermInvestments": "360000", "shortTermInvestments": "None", "currentNetReceivables": "8881000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600074000", "currentAccountsPayable": "5627000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "284173000", "shortLongTermDebtTotal": "311015000", "totalShareholderEquity": "245566000", "capitalLeaseObligations": "214015000", "otherCurrentLiabilities": "48886000", "totalCurrentLiabilities": "73959000", "otherNonCurrentLiabilities": "67000", "totalNonCurrentLiabilities": "305227000", "cashAndShortTermInvestments": "8070000", "commonStockSharesOutstanding": "37441503", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "8070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24900000", "profitLoss": "None", "dividendPayout": "1450000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "338000", "operatingCashflow": "36135000", "capitalExpenditures": "15439000", "changeInReceivables": "1094000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24365000", "cashflowFromInvestment": "-10669000", "stockBasedCompensation": "2474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1450000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1101000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17855000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 435828000, "cost_of_revenue": 339373000, "gross_profit": 96455000, "ebit": -8688000, "ebitda": 9137000, "pretax_income": -12202000, "tax_provision": -3208000, "net_income": -8994000, "net_income_to_common": -8994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6969000, "total_current_assets": 22045000, "total_assets": 450226000, "short_term_debt": 68000, "long_term_debt": 74000000, "total_debt": 74068000, "total_liabilities": 184990000, "total_equity": 265236000, "shares_outstanding": 38574553, "goodwill_and_intangibles": 310842000 }, "cash_flow": { "operating_cash_flow": 45442000, "capital_expenditure": 27802000, "free_cash_flow": 73244000, "dividends_paid": 13307000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113167, "ticker_id": 6975, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8688000", "ebitda": "9137000", "netIncome": "-8994000", "grossProfit": "96455000", "depreciation": "None", "totalRevenue": "435828000", "costOfRevenue": "339373000", "interestIncome": "12000", "incomeBeforeTax": "-12202000", "interestExpense": "3502000", "operatingIncome": "-9461000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3208000", "reportedCurrency": "USD", "netInterestIncome": "-3502000", "nonInterestIncome": "None", "operatingExpenses": "68086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17825000", "sellingGeneralAndAdministrative": "50261000", "netIncomeFromContinuingOperations": "-8994000" }, "balance": { "goodwill": "248674000", "inventory": "2479000", "commonStock": "390000", "currentDebt": "None", "investments": "None", "totalAssets": "450226000", "longTermDebt": "74000000", "shortTermDebt": "68000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "62168000", "reportedCurrency": "USD", "retainedEarnings": "-110888000", "totalLiabilities": "184990000", "otherCurrentAssets": "2998000", "totalCurrentAssets": "22045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428181000", "currentAccountsPayable": "9564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "104161000", "shortLongTermDebtTotal": "74184000", "totalShareholderEquity": "265236000", "capitalLeaseObligations": "184000", "otherCurrentLiabilities": "61547000", "totalCurrentLiabilities": "82903000", "otherNonCurrentLiabilities": "4782000", "totalNonCurrentLiabilities": "102087000", "cashAndShortTermInvestments": "6969000", "commonStockSharesOutstanding": "38574553", "intangibleAssetsExcludingGoodwill": "62168000", "cashAndCashEquivalentsAtCarryingValue": "6969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8994000", "profitLoss": "None", "dividendPayout": "13307000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-190000", "operatingCashflow": "45442000", "capitalExpenditures": "27802000", "changeInReceivables": "-2387000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19221000", "cashflowFromInvestment": "-27802000", "stockBasedCompensation": "2005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13307000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1581000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 435828000, "cost_of_revenue": 339373000, "gross_profit": 96455000, "research_and_development": 0, "selling_general_admin": 50261000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8688000, "depreciation_amortisation": 17825000, "ebitda": 9137000, "interest_expense": 3502000, "interest_income": null, "other_non_operating": null, "pretax_income": -12202000, "tax_provision": -3208000, "effective_tax_rate": null, "net_income": -8994000, "net_income_continuing_ops": -8994000, "net_income_to_common": -8994000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6969000, "short_term_investments": null, "net_receivables": 9599000, "inventory": 2479000, "other_current_assets": null, "total_current_assets": 22045000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 62168000, "goodwill_and_intangibles": 310842000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 428181000, "total_assets": 450226000, "short_term_debt": 68000, "accounts_payable": 9564000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82903000, "long_term_debt": 74000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102087000, "total_liabilities": 184990000, "total_debt": 74068000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -110888000, "total_equity": 265236000, "shares_outstanding": 38574553, "operating_cash_flow": 45442000, "stock_based_compensation": 2005000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27802000, "dividends_paid": 13307000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19221000, "free_cash_flow": 73244000, "net_change_in_cash": -1581000 }, "raw_data": { "income": { "ebit": "-8688000", "ebitda": "9137000", "netIncome": "-8994000", "grossProfit": "96455000", "depreciation": "None", "totalRevenue": "435828000", "costOfRevenue": "339373000", "interestIncome": "12000", "incomeBeforeTax": "-12202000", "interestExpense": "3502000", "operatingIncome": "-9461000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3208000", "reportedCurrency": "USD", "netInterestIncome": "-3502000", "nonInterestIncome": "None", "operatingExpenses": "68086000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "339373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17825000", "sellingGeneralAndAdministrative": "50261000", "netIncomeFromContinuingOperations": "-8994000" }, "balance": { "goodwill": "248674000", "inventory": "2479000", "commonStock": "390000", "currentDebt": "None", "investments": "None", "totalAssets": "450226000", "longTermDebt": "74000000", "shortTermDebt": "68000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "62168000", "reportedCurrency": "USD", "retainedEarnings": "-110888000", "totalLiabilities": "184990000", "otherCurrentAssets": "2998000", "totalCurrentAssets": "22045000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9599000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428181000", "currentAccountsPayable": "9564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "104161000", "shortLongTermDebtTotal": "74184000", "totalShareholderEquity": "265236000", "capitalLeaseObligations": "184000", "otherCurrentLiabilities": "61547000", "totalCurrentLiabilities": "82903000", "otherNonCurrentLiabilities": "4782000", "totalNonCurrentLiabilities": "102087000", "cashAndShortTermInvestments": "6969000", "commonStockSharesOutstanding": "38574553", "intangibleAssetsExcludingGoodwill": "62168000", "cashAndCashEquivalentsAtCarryingValue": "6969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8994000", "profitLoss": "None", "dividendPayout": "13307000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-190000", "operatingCashflow": "45442000", "capitalExpenditures": "27802000", "changeInReceivables": "-2387000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19221000", "cashflowFromInvestment": "-27802000", "stockBasedCompensation": "2005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13307000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1581000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-981000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17825000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 126182000, "cost_of_revenue": 89872000, "gross_profit": 36310000, "ebit": 12416000, "ebitda": 16730000, "pretax_income": 11486000, "tax_provision": 3329000, "net_income": 8157000, "net_income_to_common": 8157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3900000, "total_current_assets": 25878000, "total_assets": 609121000, "short_term_debt": 16495999, "long_term_debt": 44000000, "total_debt": 60495999, "total_liabilities": 306623000, "total_equity": 302498000, "shares_outstanding": 29691297, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 13008000, "capital_expenditure": 10248000, "free_cash_flow": 23256000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113130, "ticker_id": 6975, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12416000", "ebitda": "16730000", "netIncome": "8157000", "grossProfit": "36310000", "depreciation": "None", "totalRevenue": "126182000", "costOfRevenue": "89872000", "interestIncome": "None", "incomeBeforeTax": "11486000", "interestExpense": "731000", "operatingIncome": "12416000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3329000", "reportedCurrency": "USD", "netInterestIncome": "-731000", "nonInterestIncome": "None", "operatingExpenses": "23894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4314000", "sellingGeneralAndAdministrative": "12794000", "netIncomeFromContinuingOperations": "8157000" }, "balance": { "goodwill": "248674000", "inventory": "1693000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "609121000", "longTermDebt": "44000000", "shortTermDebt": "16495999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "51711000", "totalLiabilities": "306623000", "otherCurrentAssets": "6561000", "totalCurrentAssets": "25878000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "583242999", "currentAccountsPayable": "9598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232972999", "totalShareholderEquity": "302498000", "capitalLeaseObligations": "188973000", "otherCurrentLiabilities": "42621000", "totalCurrentLiabilities": "75602000", "otherNonCurrentLiabilities": "26000", "totalNonCurrentLiabilities": "231021000", "cashAndShortTermInvestments": "3900000", "commonStockSharesOutstanding": "29691297", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "3900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8157000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "117000", "operatingCashflow": "13008000", "capitalExpenditures": "10248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5088000", "cashflowFromInvestment": "-10248000", "stockBasedCompensation": "1288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126182000, "cost_of_revenue": 89872000, "gross_profit": 36310000, "research_and_development": null, "selling_general_admin": 12794000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12416000, "depreciation_amortisation": 4314000, "ebitda": 16730000, "interest_expense": 731000, "interest_income": null, "other_non_operating": null, "pretax_income": 11486000, "tax_provision": 3329000, "effective_tax_rate": null, "net_income": 8157000, "net_income_continuing_ops": 8157000, "net_income_to_common": 8157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3900000, "short_term_investments": null, "net_receivables": 13724000, "inventory": 1693000, "other_current_assets": null, "total_current_assets": 25878000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 583242999, "total_assets": 609121000, "short_term_debt": 16495999, "accounts_payable": 9598000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75602000, "long_term_debt": 44000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 231021000, "total_liabilities": 306623000, "total_debt": 60495999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 51711000, "total_equity": 302498000, "shares_outstanding": 29691297, "operating_cash_flow": 13008000, "stock_based_compensation": 1288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10248000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10248000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5088000, "free_cash_flow": 23256000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12416000", "ebitda": "16730000", "netIncome": "8157000", "grossProfit": "36310000", "depreciation": "None", "totalRevenue": "126182000", "costOfRevenue": "89872000", "interestIncome": "None", "incomeBeforeTax": "11486000", "interestExpense": "731000", "operatingIncome": "12416000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3329000", "reportedCurrency": "USD", "netInterestIncome": "-731000", "nonInterestIncome": "None", "operatingExpenses": "23894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4314000", "sellingGeneralAndAdministrative": "12794000", "netIncomeFromContinuingOperations": "8157000" }, "balance": { "goodwill": "248674000", "inventory": "1693000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "609121000", "longTermDebt": "44000000", "shortTermDebt": "16495999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "51711000", "totalLiabilities": "306623000", "otherCurrentAssets": "6561000", "totalCurrentAssets": "25878000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "583242999", "currentAccountsPayable": "9598000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232972999", "totalShareholderEquity": "302498000", "capitalLeaseObligations": "188973000", "otherCurrentLiabilities": "42621000", "totalCurrentLiabilities": "75602000", "otherNonCurrentLiabilities": "26000", "totalNonCurrentLiabilities": "231021000", "cashAndShortTermInvestments": "3900000", "commonStockSharesOutstanding": "29691297", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "3900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8157000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "117000", "operatingCashflow": "13008000", "capitalExpenditures": "10248000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5088000", "cashflowFromInvestment": "-10248000", "stockBasedCompensation": "1288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4314000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 123515000, "cost_of_revenue": 95773000, "gross_profit": 27742000, "ebit": 10310000, "ebitda": 14487000, "pretax_income": 9345000, "tax_provision": 2805000, "net_income": 6540000, "net_income_to_common": 6540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6228000, "total_current_assets": 6228000, "total_assets": 606648000, "short_term_debt": 17758000, "long_term_debt": 51000000, "total_debt": 68758000, "total_liabilities": 315571000, "total_equity": 291077000, "shares_outstanding": 29505512, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 13910000, "capital_expenditure": 8824000, "free_cash_flow": 22734000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113131, "ticker_id": 6975, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10310000", "ebitda": "14487000", "netIncome": "6540000", "grossProfit": "27742000", "depreciation": "None", "totalRevenue": "123515000", "costOfRevenue": "95773000", "interestIncome": "None", "incomeBeforeTax": "9345000", "interestExpense": "965000", "operatingIncome": "10445000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2805000", "reportedCurrency": "USD", "netInterestIncome": "-965000", "nonInterestIncome": "None", "operatingExpenses": "17297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4177000", "sellingGeneralAndAdministrative": "13120000", "netIncomeFromContinuingOperations": "6540000" }, "balance": { "goodwill": "248674000", "inventory": "1810000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "606648000", "longTermDebt": "51000000", "shortTermDebt": "17758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "43554000", "totalLiabilities": "315571000", "otherCurrentAssets": "-11210000", "totalCurrentAssets": "6228000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600420000", "currentAccountsPayable": "15668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "239570000", "totalShareholderEquity": "291077000", "capitalLeaseObligations": "190006000", "otherCurrentLiabilities": "45653000", "totalCurrentLiabilities": "79079000", "otherNonCurrentLiabilities": "26000", "totalNonCurrentLiabilities": "236492000", "cashAndShortTermInvestments": "6228000", "commonStockSharesOutstanding": "29505512", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "6228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-74000", "operatingCashflow": "13910000", "capitalExpenditures": "8824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9730000", "cashflowFromInvestment": "-8824000", "stockBasedCompensation": "1280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4177000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123515000, "cost_of_revenue": 95773000, "gross_profit": 27742000, "research_and_development": null, "selling_general_admin": 13120000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10310000, "depreciation_amortisation": 4177000, "ebitda": 14487000, "interest_expense": 965000, "interest_income": null, "other_non_operating": null, "pretax_income": 9345000, "tax_provision": 2805000, "effective_tax_rate": null, "net_income": 6540000, "net_income_continuing_ops": 6540000, "net_income_to_common": 6540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6228000, "short_term_investments": null, "net_receivables": 11210000, "inventory": 1810000, "other_current_assets": null, "total_current_assets": 6228000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 600420000, "total_assets": 606648000, "short_term_debt": 17758000, "accounts_payable": 15668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79079000, "long_term_debt": 51000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 236492000, "total_liabilities": 315571000, "total_debt": 68758000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 43554000, "total_equity": 291077000, "shares_outstanding": 29505512, "operating_cash_flow": 13910000, "stock_based_compensation": 1280000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8824000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8824000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9730000, "free_cash_flow": 22734000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10310000", "ebitda": "14487000", "netIncome": "6540000", "grossProfit": "27742000", "depreciation": "None", "totalRevenue": "123515000", "costOfRevenue": "95773000", "interestIncome": "None", "incomeBeforeTax": "9345000", "interestExpense": "965000", "operatingIncome": "10445000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2805000", "reportedCurrency": "USD", "netInterestIncome": "-965000", "nonInterestIncome": "None", "operatingExpenses": "17297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4177000", "sellingGeneralAndAdministrative": "13120000", "netIncomeFromContinuingOperations": "6540000" }, "balance": { "goodwill": "248674000", "inventory": "1810000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "606648000", "longTermDebt": "51000000", "shortTermDebt": "17758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "43554000", "totalLiabilities": "315571000", "otherCurrentAssets": "-11210000", "totalCurrentAssets": "6228000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "600420000", "currentAccountsPayable": "15668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "239570000", "totalShareholderEquity": "291077000", "capitalLeaseObligations": "190006000", "otherCurrentLiabilities": "45653000", "totalCurrentLiabilities": "79079000", "otherNonCurrentLiabilities": "26000", "totalNonCurrentLiabilities": "236492000", "cashAndShortTermInvestments": "6228000", "commonStockSharesOutstanding": "29505512", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "6228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-74000", "operatingCashflow": "13910000", "capitalExpenditures": "8824000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9730000", "cashflowFromInvestment": "-8824000", "stockBasedCompensation": "1280000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4177000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 121520000, "cost_of_revenue": 86230000, "gross_profit": 35290000, "ebit": 11458000, "ebitda": 15431000, "pretax_income": 10336000, "tax_provision": 2978000, "net_income": 7358000, "net_income_to_common": 7358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10872000, "total_current_assets": 28453000, "total_assets": 602748000, "short_term_debt": 17212000, "long_term_debt": 61000000, "total_debt": 78212000, "total_liabilities": 319816000, "total_equity": 282932000, "shares_outstanding": 29406754, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 15294000, "capital_expenditure": 5384000, "free_cash_flow": 20678000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113133, "ticker_id": 6975, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11458000", "ebitda": "15431000", "netIncome": "7358000", "grossProfit": "35290000", "depreciation": "None", "totalRevenue": "121520000", "costOfRevenue": "86230000", "interestIncome": "None", "incomeBeforeTax": "10336000", "interestExpense": "1122000", "operatingIncome": "11458000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2978000", "reportedCurrency": "USD", "netInterestIncome": "-1122000", "nonInterestIncome": "None", "operatingExpenses": "23832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3973000", "sellingGeneralAndAdministrative": "12343000", "netIncomeFromContinuingOperations": "7358000" }, "balance": { "goodwill": "248674000", "inventory": "1736000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "602748000", "longTermDebt": "61000000", "shortTermDebt": "17212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "37014000", "totalLiabilities": "319816000", "otherCurrentAssets": "5084000", "totalCurrentAssets": "28453000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "574295000", "currentAccountsPayable": "10845000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252341000", "totalShareholderEquity": "282932000", "capitalLeaseObligations": "191341000", "otherCurrentLiabilities": "41793000", "totalCurrentLiabilities": "69850000", "otherNonCurrentLiabilities": "29000", "totalNonCurrentLiabilities": "249966000", "cashAndShortTermInvestments": "10872000", "commonStockSharesOutstanding": "29406754", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "10872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-8000", "operatingCashflow": "15294000", "capitalExpenditures": "5384000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8027000", "cashflowFromInvestment": "-5384000", "stockBasedCompensation": "1369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3973000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121520000, "cost_of_revenue": 86230000, "gross_profit": 35290000, "research_and_development": null, "selling_general_admin": 12343000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11458000, "depreciation_amortisation": 3973000, "ebitda": 15431000, "interest_expense": 1122000, "interest_income": null, "other_non_operating": null, "pretax_income": 10336000, "tax_provision": 2978000, "effective_tax_rate": null, "net_income": 7358000, "net_income_continuing_ops": 7358000, "net_income_to_common": 7358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10872000, "short_term_investments": null, "net_receivables": 12497000, "inventory": 1736000, "other_current_assets": null, "total_current_assets": 28453000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 574295000, "total_assets": 602748000, "short_term_debt": 17212000, "accounts_payable": 10845000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69850000, "long_term_debt": 61000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 249966000, "total_liabilities": 319816000, "total_debt": 78212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 37014000, "total_equity": 282932000, "shares_outstanding": 29406754, "operating_cash_flow": 15294000, "stock_based_compensation": 1369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5384000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5384000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8027000, "free_cash_flow": 20678000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11458000", "ebitda": "15431000", "netIncome": "7358000", "grossProfit": "35290000", "depreciation": "None", "totalRevenue": "121520000", "costOfRevenue": "86230000", "interestIncome": "None", "incomeBeforeTax": "10336000", "interestExpense": "1122000", "operatingIncome": "11458000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2978000", "reportedCurrency": "USD", "netInterestIncome": "-1122000", "nonInterestIncome": "None", "operatingExpenses": "23832000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3973000", "sellingGeneralAndAdministrative": "12343000", "netIncomeFromContinuingOperations": "7358000" }, "balance": { "goodwill": "248674000", "inventory": "1736000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "602748000", "longTermDebt": "61000000", "shortTermDebt": "17212000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "37014000", "totalLiabilities": "319816000", "otherCurrentAssets": "5084000", "totalCurrentAssets": "28453000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12497000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "574295000", "currentAccountsPayable": "10845000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "252341000", "totalShareholderEquity": "282932000", "capitalLeaseObligations": "191341000", "otherCurrentLiabilities": "41793000", "totalCurrentLiabilities": "69850000", "otherNonCurrentLiabilities": "29000", "totalNonCurrentLiabilities": "249966000", "cashAndShortTermInvestments": "10872000", "commonStockSharesOutstanding": "29406754", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "10872000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-8000", "operatingCashflow": "15294000", "capitalExpenditures": "5384000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8027000", "cashflowFromInvestment": "-5384000", "stockBasedCompensation": "1369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3973000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 125834000, "cost_of_revenue": 100948000, "gross_profit": 24886000, "ebit": 11305000, "ebitda": 15234000, "pretax_income": 10098000, "tax_provision": 2991000, "net_income": 7107000, "net_income_to_common": 7107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8989000, "total_current_assets": 26819000, "total_assets": 596777000, "short_term_debt": 22601000, "long_term_debt": 69000000, "total_debt": 91601000, "total_liabilities": 322599000, "total_equity": 274178000, "shares_outstanding": 29272394, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 14137000, "capital_expenditure": 5038000, "free_cash_flow": 19175000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113134, "ticker_id": 6975, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11305000", "ebitda": "15234000", "netIncome": "7107000", "grossProfit": "24886000", "depreciation": "None", "totalRevenue": "125834000", "costOfRevenue": "100948000", "interestIncome": "None", "incomeBeforeTax": "10098000", "interestExpense": "1207000", "operatingIncome": "12064000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2991000", "reportedCurrency": "USD", "netInterestIncome": "-1207000", "nonInterestIncome": "None", "operatingExpenses": "12822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3929000", "sellingGeneralAndAdministrative": "13532000", "netIncomeFromContinuingOperations": "7107000" }, "balance": { "goodwill": "248674000", "inventory": "1728000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "596777000", "longTermDebt": "69000000", "shortTermDebt": "22601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "29656000", "totalLiabilities": "322599000", "otherCurrentAssets": "3669000", "totalCurrentAssets": "26819000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569958000", "currentAccountsPayable": "15330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "258316000", "totalShareholderEquity": "274178000", "capitalLeaseObligations": "189316000", "otherCurrentLiabilities": "34246000", "totalCurrentLiabilities": "76776000", "otherNonCurrentLiabilities": "27000", "totalNonCurrentLiabilities": "245823000", "cashAndShortTermInvestments": "8989000", "commonStockSharesOutstanding": "29272394", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "8989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "122000", "operatingCashflow": "14137000", "capitalExpenditures": "5038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4433000", "cashflowFromInvestment": "-5038000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3929000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125834000, "cost_of_revenue": 100948000, "gross_profit": 24886000, "research_and_development": null, "selling_general_admin": 13532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11305000, "depreciation_amortisation": 3929000, "ebitda": 15234000, "interest_expense": 1207000, "interest_income": null, "other_non_operating": null, "pretax_income": 10098000, "tax_provision": 2991000, "effective_tax_rate": null, "net_income": 7107000, "net_income_continuing_ops": 7107000, "net_income_to_common": 7107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8989000, "short_term_investments": null, "net_receivables": 12433000, "inventory": 1728000, "other_current_assets": null, "total_current_assets": 26819000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 569958000, "total_assets": 596777000, "short_term_debt": 22601000, "accounts_payable": 15330000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76776000, "long_term_debt": 69000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 245823000, "total_liabilities": 322599000, "total_debt": 91601000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 29656000, "total_equity": 274178000, "shares_outstanding": 29272394, "operating_cash_flow": 14137000, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5038000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4433000, "free_cash_flow": 19175000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11305000", "ebitda": "15234000", "netIncome": "7107000", "grossProfit": "24886000", "depreciation": "None", "totalRevenue": "125834000", "costOfRevenue": "100948000", "interestIncome": "None", "incomeBeforeTax": "10098000", "interestExpense": "1207000", "operatingIncome": "12064000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2991000", "reportedCurrency": "USD", "netInterestIncome": "-1207000", "nonInterestIncome": "None", "operatingExpenses": "12822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3929000", "sellingGeneralAndAdministrative": "13532000", "netIncomeFromContinuingOperations": "7107000" }, "balance": { "goodwill": "248674000", "inventory": "1728000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "596777000", "longTermDebt": "69000000", "shortTermDebt": "22601000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "29656000", "totalLiabilities": "322599000", "otherCurrentAssets": "3669000", "totalCurrentAssets": "26819000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569958000", "currentAccountsPayable": "15330000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "258316000", "totalShareholderEquity": "274178000", "capitalLeaseObligations": "189316000", "otherCurrentLiabilities": "34246000", "totalCurrentLiabilities": "76776000", "otherNonCurrentLiabilities": "27000", "totalNonCurrentLiabilities": "245823000", "cashAndShortTermInvestments": "8989000", "commonStockSharesOutstanding": "29272394", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "8989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "122000", "operatingCashflow": "14137000", "capitalExpenditures": "5038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4433000", "cashflowFromInvestment": "-5038000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3929000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 119177000, "cost_of_revenue": 95033000, "gross_profit": 24144000, "ebit": 8972000, "ebitda": 12859000, "pretax_income": 7796000, "tax_provision": 2315000, "net_income": 5481000, "net_income_to_common": 5481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4323000, "total_current_assets": 23843000, "total_assets": 590452000, "short_term_debt": 22331000, "long_term_debt": 73000000, "total_debt": 95331000, "total_liabilities": 324751000, "total_equity": 265701000, "shares_outstanding": 29337906, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 4735000, "capital_expenditure": 3389000, "free_cash_flow": 8124000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113135, "ticker_id": 6975, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8972000", "ebitda": "12859000", "netIncome": "5481000", "grossProfit": "24144000", "depreciation": "None", "totalRevenue": "119177000", "costOfRevenue": "95033000", "interestIncome": "None", "incomeBeforeTax": "7796000", "interestExpense": "1176000", "operatingIncome": "8972000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2315000", "reportedCurrency": "USD", "netInterestIncome": "-1176000", "nonInterestIncome": "None", "operatingExpenses": "15172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3887000", "sellingGeneralAndAdministrative": "11263000", "netIncomeFromContinuingOperations": "5481000" }, "balance": { "goodwill": "248674000", "inventory": "1850000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "590452000", "longTermDebt": "73000000", "shortTermDebt": "22331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "22571000", "totalLiabilities": "324751000", "otherCurrentAssets": "5144000", "totalCurrentAssets": "23843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "566609000", "currentAccountsPayable": "11825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "261541000", "totalShareholderEquity": "265701000", "capitalLeaseObligations": "188541000", "otherCurrentLiabilities": "40648000", "totalCurrentLiabilities": "74804000", "otherNonCurrentLiabilities": "26000", "totalNonCurrentLiabilities": "249947000", "cashAndShortTermInvestments": "4323000", "commonStockSharesOutstanding": "29337906", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "4323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5481000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "88000", "operatingCashflow": "4735000", "capitalExpenditures": "3389000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "493000", "cashflowFromInvestment": "-3389000", "stockBasedCompensation": "1047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3887000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119177000, "cost_of_revenue": 95033000, "gross_profit": 24144000, "research_and_development": null, "selling_general_admin": 11263000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8972000, "depreciation_amortisation": 3887000, "ebitda": 12859000, "interest_expense": 1176000, "interest_income": null, "other_non_operating": null, "pretax_income": 7796000, "tax_provision": 2315000, "effective_tax_rate": null, "net_income": 5481000, "net_income_continuing_ops": 5481000, "net_income_to_common": 5481000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4323000, "short_term_investments": null, "net_receivables": 12526000, "inventory": 1850000, "other_current_assets": null, "total_current_assets": 23843000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 566609000, "total_assets": 590452000, "short_term_debt": 22331000, "accounts_payable": 11825000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74804000, "long_term_debt": 73000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 249947000, "total_liabilities": 324751000, "total_debt": 95331000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 22571000, "total_equity": 265701000, "shares_outstanding": 29337906, "operating_cash_flow": 4735000, "stock_based_compensation": 1047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3389000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3389000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 493000, "free_cash_flow": 8124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8972000", "ebitda": "12859000", "netIncome": "5481000", "grossProfit": "24144000", "depreciation": "None", "totalRevenue": "119177000", "costOfRevenue": "95033000", "interestIncome": "None", "incomeBeforeTax": "7796000", "interestExpense": "1176000", "operatingIncome": "8972000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2315000", "reportedCurrency": "USD", "netInterestIncome": "-1176000", "nonInterestIncome": "None", "operatingExpenses": "15172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95033000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3887000", "sellingGeneralAndAdministrative": "11263000", "netIncomeFromContinuingOperations": "5481000" }, "balance": { "goodwill": "248674000", "inventory": "1850000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "590452000", "longTermDebt": "73000000", "shortTermDebt": "22331000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "22571000", "totalLiabilities": "324751000", "otherCurrentAssets": "5144000", "totalCurrentAssets": "23843000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12526000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "566609000", "currentAccountsPayable": "11825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "261541000", "totalShareholderEquity": "265701000", "capitalLeaseObligations": "188541000", "otherCurrentLiabilities": "40648000", "totalCurrentLiabilities": "74804000", "otherNonCurrentLiabilities": "26000", "totalNonCurrentLiabilities": "249947000", "cashAndShortTermInvestments": "4323000", "commonStockSharesOutstanding": "29337906", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "4323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5481000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "88000", "operatingCashflow": "4735000", "capitalExpenditures": "3389000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "493000", "cashflowFromInvestment": "-3389000", "stockBasedCompensation": "1047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3887000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 114284000, "cost_of_revenue": 89978000, "gross_profit": 24306000, "ebit": 9054000, "ebitda": 13016000, "pretax_income": 7782000, "tax_provision": 1829000, "net_income": 5953000, "net_income_to_common": 5953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2484000, "total_current_assets": 19895000, "total_assets": 592014000, "short_term_debt": 19908000, "long_term_debt": 71000000, "total_debt": 90908000, "total_liabilities": 331345000, "total_equity": 260669000, "shares_outstanding": 29452152, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 5635000, "capital_expenditure": 4503000, "free_cash_flow": 10138000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113136, "ticker_id": 6975, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9054000", "ebitda": "13016000", "netIncome": "5953000", "grossProfit": "24306000", "depreciation": "None", "totalRevenue": "114284000", "costOfRevenue": "89978000", "interestIncome": "None", "incomeBeforeTax": "7782000", "interestExpense": "1272000", "operatingIncome": "9034000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1829000", "reportedCurrency": "USD", "netInterestIncome": "-1272000", "nonInterestIncome": "None", "operatingExpenses": "15272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3962000", "sellingGeneralAndAdministrative": "11140000", "netIncomeFromContinuingOperations": "5953000" }, "balance": { "goodwill": "248674000", "inventory": "1938000", "commonStock": "298000", "currentDebt": "None", "investments": "None", "totalAssets": "592014000", "longTermDebt": "71000000", "shortTermDebt": "19908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "18909000", "totalLiabilities": "331345000", "otherCurrentAssets": "5509000", "totalCurrentAssets": "19895000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "636461000", "currentAccountsPayable": "12087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "263020000", "totalShareholderEquity": "260669000", "capitalLeaseObligations": "192020000", "otherCurrentLiabilities": "36209000", "totalCurrentLiabilities": "75658000", "otherNonCurrentLiabilities": "27000", "totalNonCurrentLiabilities": "255687000", "cashAndShortTermInvestments": "2484000", "commonStockSharesOutstanding": "29452152", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "2484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5953000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-87000", "operatingCashflow": "5635000", "capitalExpenditures": "4503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6543000", "cashflowFromInvestment": "-4503000", "stockBasedCompensation": "1034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1262000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3962000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114284000, "cost_of_revenue": 89978000, "gross_profit": 24306000, "research_and_development": null, "selling_general_admin": 11140000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9054000, "depreciation_amortisation": 3962000, "ebitda": 13016000, "interest_expense": 1272000, "interest_income": null, "other_non_operating": null, "pretax_income": 7782000, "tax_provision": 1829000, "effective_tax_rate": null, "net_income": 5953000, "net_income_continuing_ops": 5953000, "net_income_to_common": 5953000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2484000, "short_term_investments": null, "net_receivables": 9964000, "inventory": 1938000, "other_current_assets": null, "total_current_assets": 19895000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 636461000, "total_assets": 592014000, "short_term_debt": 19908000, "accounts_payable": 12087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75658000, "long_term_debt": 71000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 255687000, "total_liabilities": 331345000, "total_debt": 90908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18909000, "total_equity": 260669000, "shares_outstanding": 29452152, "operating_cash_flow": 5635000, "stock_based_compensation": 1034000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4503000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4503000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6543000, "free_cash_flow": 10138000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9054000", "ebitda": "13016000", "netIncome": "5953000", "grossProfit": "24306000", "depreciation": "None", "totalRevenue": "114284000", "costOfRevenue": "89978000", "interestIncome": "None", "incomeBeforeTax": "7782000", "interestExpense": "1272000", "operatingIncome": "9034000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1829000", "reportedCurrency": "USD", "netInterestIncome": "-1272000", "nonInterestIncome": "None", "operatingExpenses": "15272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3962000", "sellingGeneralAndAdministrative": "11140000", "netIncomeFromContinuingOperations": "5953000" }, "balance": { "goodwill": "248674000", "inventory": "1938000", "commonStock": "298000", "currentDebt": "None", "investments": "None", "totalAssets": "592014000", "longTermDebt": "71000000", "shortTermDebt": "19908000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "18909000", "totalLiabilities": "331345000", "otherCurrentAssets": "5509000", "totalCurrentAssets": "19895000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "636461000", "currentAccountsPayable": "12087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "263020000", "totalShareholderEquity": "260669000", "capitalLeaseObligations": "192020000", "otherCurrentLiabilities": "36209000", "totalCurrentLiabilities": "75658000", "otherNonCurrentLiabilities": "27000", "totalNonCurrentLiabilities": "255687000", "cashAndShortTermInvestments": "2484000", "commonStockSharesOutstanding": "29452152", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "2484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5953000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-87000", "operatingCashflow": "5635000", "capitalExpenditures": "4503000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6543000", "cashflowFromInvestment": "-4503000", "stockBasedCompensation": "1034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1262000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3962000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 120395000, "cost_of_revenue": 94721000, "gross_profit": 25674000, "ebit": 10214000, "ebitda": 14291000, "pretax_income": 8601000, "tax_provision": 2415000, "net_income": 6186000, "net_income_to_common": 6186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7895000, "total_current_assets": 23486000, "total_assets": 589974000, "short_term_debt": 20024000, "long_term_debt": 76000000, "total_debt": 96024000, "total_liabilities": 334764000, "total_equity": 255210000, "shares_outstanding": 29423649, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 13029000, "capital_expenditure": 3891000, "free_cash_flow": 16920000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113138, "ticker_id": 6975, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10214000", "ebitda": "14291000", "netIncome": "6186000", "grossProfit": "25674000", "depreciation": "None", "totalRevenue": "120395000", "costOfRevenue": "94721000", "interestIncome": "None", "incomeBeforeTax": "8601000", "interestExpense": "1536000", "operatingIncome": "10137000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2415000", "reportedCurrency": "USD", "netInterestIncome": "-1536000", "nonInterestIncome": "None", "operatingExpenses": "15537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4077000", "sellingGeneralAndAdministrative": "11342000", "netIncomeFromContinuingOperations": "6186000" }, "balance": { "goodwill": "248674000", "inventory": "1851000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "589974000", "longTermDebt": "76000000", "shortTermDebt": "20024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "33693000", "totalLiabilities": "334764000", "otherCurrentAssets": "2639000", "totalCurrentAssets": "23486000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "566488000", "currentAccountsPayable": "8548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "263819000", "totalShareholderEquity": "255210000", "capitalLeaseObligations": "187819000", "otherCurrentLiabilities": "40612000", "totalCurrentLiabilities": "75587000", "otherNonCurrentLiabilities": "27000", "totalNonCurrentLiabilities": "259177000", "cashAndShortTermInvestments": "7895000", "commonStockSharesOutstanding": "29423649", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "7895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6186000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-109000", "operatingCashflow": "13029000", "capitalExpenditures": "3891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11708000", "cashflowFromInvestment": "-3891000", "stockBasedCompensation": "1080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1090000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4034000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120395000, "cost_of_revenue": 94721000, "gross_profit": 25674000, "research_and_development": null, "selling_general_admin": 11342000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10214000, "depreciation_amortisation": 4077000, "ebitda": 14291000, "interest_expense": 1536000, "interest_income": null, "other_non_operating": null, "pretax_income": 8601000, "tax_provision": 2415000, "effective_tax_rate": null, "net_income": 6186000, "net_income_continuing_ops": 6186000, "net_income_to_common": 6186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7895000, "short_term_investments": null, "net_receivables": 11101000, "inventory": 1851000, "other_current_assets": null, "total_current_assets": 23486000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 566488000, "total_assets": 589974000, "short_term_debt": 20024000, "accounts_payable": 8548000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75587000, "long_term_debt": 76000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 259177000, "total_liabilities": 334764000, "total_debt": 96024000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 33693000, "total_equity": 255210000, "shares_outstanding": 29423649, "operating_cash_flow": 13029000, "stock_based_compensation": 1080000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3891000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11708000, "free_cash_flow": 16920000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10214000", "ebitda": "14291000", "netIncome": "6186000", "grossProfit": "25674000", "depreciation": "None", "totalRevenue": "120395000", "costOfRevenue": "94721000", "interestIncome": "None", "incomeBeforeTax": "8601000", "interestExpense": "1536000", "operatingIncome": "10137000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2415000", "reportedCurrency": "USD", "netInterestIncome": "-1536000", "nonInterestIncome": "None", "operatingExpenses": "15537000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4077000", "sellingGeneralAndAdministrative": "11342000", "netIncomeFromContinuingOperations": "6186000" }, "balance": { "goodwill": "248674000", "inventory": "1851000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "589974000", "longTermDebt": "76000000", "shortTermDebt": "20024000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "33693000", "totalLiabilities": "334764000", "otherCurrentAssets": "2639000", "totalCurrentAssets": "23486000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "566488000", "currentAccountsPayable": "8548000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "263819000", "totalShareholderEquity": "255210000", "capitalLeaseObligations": "187819000", "otherCurrentLiabilities": "40612000", "totalCurrentLiabilities": "75587000", "otherNonCurrentLiabilities": "27000", "totalNonCurrentLiabilities": "259177000", "cashAndShortTermInvestments": "7895000", "commonStockSharesOutstanding": "29423649", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "7895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6186000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-109000", "operatingCashflow": "13029000", "capitalExpenditures": "3891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11708000", "cashflowFromInvestment": "-3891000", "stockBasedCompensation": "1080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1090000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4034000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 122176000, "cost_of_revenue": 94126000, "gross_profit": 28050000, "ebit": 12388000, "ebitda": 16363000, "pretax_income": 10791000, "tax_provision": 3158000, "net_income": 7633000, "net_income_to_common": 7633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10465000, "total_current_assets": 26005000, "total_assets": 593846000, "short_term_debt": 20059000, "long_term_debt": 87000000, "total_debt": 107059000, "total_liabilities": 345268000, "total_equity": 248578000, "shares_outstanding": 30378048, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 16954000, "capital_expenditure": 6525000, "free_cash_flow": 23479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113139, "ticker_id": 6975, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12388000", "ebitda": "16363000", "netIncome": "7633000", "grossProfit": "28050000", "depreciation": "None", "totalRevenue": "122176000", "costOfRevenue": "94126000", "interestIncome": "None", "incomeBeforeTax": "10791000", "interestExpense": "1527000", "operatingIncome": "12318000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3158000", "reportedCurrency": "USD", "netInterestIncome": "-1527000", "nonInterestIncome": "None", "operatingExpenses": "15732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3975000", "sellingGeneralAndAdministrative": "11670000", "netIncomeFromContinuingOperations": "7633000" }, "balance": { "goodwill": "248674000", "inventory": "1743000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "593846000", "longTermDebt": "87000000", "shortTermDebt": "20059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "27507000", "totalLiabilities": "345268000", "otherCurrentAssets": "3518000", "totalCurrentAssets": "26005000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567841000", "currentAccountsPayable": "11704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "275064000", "totalShareholderEquity": "248578000", "capitalLeaseObligations": "188064000", "otherCurrentLiabilities": "37121000", "totalCurrentLiabilities": "74886000", "otherNonCurrentLiabilities": "27000", "totalNonCurrentLiabilities": "270381999", "cashAndShortTermInvestments": "10465000", "commonStockSharesOutstanding": "30378048", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "10465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7633000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6000", "operatingCashflow": "16954000", "capitalExpenditures": "6525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9185000", "cashflowFromInvestment": "-6425000", "stockBasedCompensation": "897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122176000, "cost_of_revenue": 94126000, "gross_profit": 28050000, "research_and_development": null, "selling_general_admin": 11670000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12388000, "depreciation_amortisation": 3975000, "ebitda": 16363000, "interest_expense": 1527000, "interest_income": null, "other_non_operating": null, "pretax_income": 10791000, "tax_provision": 3158000, "effective_tax_rate": null, "net_income": 7633000, "net_income_continuing_ops": 7633000, "net_income_to_common": 7633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10465000, "short_term_investments": null, "net_receivables": 10279000, "inventory": 1743000, "other_current_assets": null, "total_current_assets": 26005000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 567841000, "total_assets": 593846000, "short_term_debt": 20059000, "accounts_payable": 11704000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74886000, "long_term_debt": 87000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 270381999, "total_liabilities": 345268000, "total_debt": 107059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27507000, "total_equity": 248578000, "shares_outstanding": 30378048, "operating_cash_flow": 16954000, "stock_based_compensation": 897000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6525000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6425000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9185000, "free_cash_flow": 23479000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12388000", "ebitda": "16363000", "netIncome": "7633000", "grossProfit": "28050000", "depreciation": "None", "totalRevenue": "122176000", "costOfRevenue": "94126000", "interestIncome": "None", "incomeBeforeTax": "10791000", "interestExpense": "1527000", "operatingIncome": "12318000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3158000", "reportedCurrency": "USD", "netInterestIncome": "-1527000", "nonInterestIncome": "None", "operatingExpenses": "15732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94126000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3975000", "sellingGeneralAndAdministrative": "11670000", "netIncomeFromContinuingOperations": "7633000" }, "balance": { "goodwill": "248674000", "inventory": "1743000", "commonStock": "299000", "currentDebt": "None", "investments": "None", "totalAssets": "593846000", "longTermDebt": "87000000", "shortTermDebt": "20059000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "27507000", "totalLiabilities": "345268000", "otherCurrentAssets": "3518000", "totalCurrentAssets": "26005000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10279000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "567841000", "currentAccountsPayable": "11704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "275064000", "totalShareholderEquity": "248578000", "capitalLeaseObligations": "188064000", "otherCurrentLiabilities": "37121000", "totalCurrentLiabilities": "74886000", "otherNonCurrentLiabilities": "27000", "totalNonCurrentLiabilities": "270381999", "cashAndShortTermInvestments": "10465000", "commonStockSharesOutstanding": "30378048", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "10465000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7633000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6000", "operatingCashflow": "16954000", "capitalExpenditures": "6525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9185000", "cashflowFromInvestment": "-6425000", "stockBasedCompensation": "897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3870000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 116153000, "cost_of_revenue": 90666000, "gross_profit": 25487000, "ebit": 9679000, "ebitda": 13530000, "pretax_income": 8115000, "tax_provision": 2203000, "net_income": 5912000, "net_income_to_common": 5912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9121000, "total_current_assets": 26831000, "total_assets": 598023000, "short_term_debt": 19808000, "long_term_debt": 80000000, "total_debt": 99808000, "total_liabilities": 341734000, "total_equity": 256289000, "shares_outstanding": 30937226, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 11163000, "capital_expenditure": 4162000, "free_cash_flow": 15325000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113140, "ticker_id": 6975, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9679000", "ebitda": "13530000", "netIncome": "5912000", "grossProfit": "25487000", "depreciation": "None", "totalRevenue": "116153000", "costOfRevenue": "90666000", "interestIncome": "None", "incomeBeforeTax": "8115000", "interestExpense": "1564000", "operatingIncome": "9679000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2203000", "reportedCurrency": "USD", "netInterestIncome": "-1564000", "nonInterestIncome": "None", "operatingExpenses": "15808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3851000", "sellingGeneralAndAdministrative": "11925000", "netIncomeFromContinuingOperations": "5912000" }, "balance": { "goodwill": "248674000", "inventory": "1736000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "598023000", "longTermDebt": "80000000", "shortTermDebt": "19808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "19874000", "totalLiabilities": "341734000", "otherCurrentAssets": "5361000", "totalCurrentAssets": "26831000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "571192000", "currentAccountsPayable": "11881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "271128000", "totalShareholderEquity": "256289000", "capitalLeaseObligations": "191128000", "otherCurrentLiabilities": "35568000", "totalCurrentLiabilities": "75221000", "otherNonCurrentLiabilities": "32000", "totalNonCurrentLiabilities": "266512999", "cashAndShortTermInvestments": "9121000", "commonStockSharesOutstanding": "30937226", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "9121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5912000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "175000", "operatingCashflow": "11163000", "capitalExpenditures": "4162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5209000", "cashflowFromInvestment": "-4121000", "stockBasedCompensation": "920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3851000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116153000, "cost_of_revenue": 90666000, "gross_profit": 25487000, "research_and_development": null, "selling_general_admin": 11925000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9679000, "depreciation_amortisation": 3851000, "ebitda": 13530000, "interest_expense": 1564000, "interest_income": null, "other_non_operating": null, "pretax_income": 8115000, "tax_provision": 2203000, "effective_tax_rate": null, "net_income": 5912000, "net_income_continuing_ops": 5912000, "net_income_to_common": 5912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9121000, "short_term_investments": null, "net_receivables": 10613000, "inventory": 1736000, "other_current_assets": null, "total_current_assets": 26831000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 571192000, "total_assets": 598023000, "short_term_debt": 19808000, "accounts_payable": 11881000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75221000, "long_term_debt": 80000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 266512999, "total_liabilities": 341734000, "total_debt": 99808000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 19874000, "total_equity": 256289000, "shares_outstanding": 30937226, "operating_cash_flow": 11163000, "stock_based_compensation": 920000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4121000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5209000, "free_cash_flow": 15325000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9679000", "ebitda": "13530000", "netIncome": "5912000", "grossProfit": "25487000", "depreciation": "None", "totalRevenue": "116153000", "costOfRevenue": "90666000", "interestIncome": "None", "incomeBeforeTax": "8115000", "interestExpense": "1564000", "operatingIncome": "9679000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2203000", "reportedCurrency": "USD", "netInterestIncome": "-1564000", "nonInterestIncome": "None", "operatingExpenses": "15808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3851000", "sellingGeneralAndAdministrative": "11925000", "netIncomeFromContinuingOperations": "5912000" }, "balance": { "goodwill": "248674000", "inventory": "1736000", "commonStock": "312000", "currentDebt": "None", "investments": "None", "totalAssets": "598023000", "longTermDebt": "80000000", "shortTermDebt": "19808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "19874000", "totalLiabilities": "341734000", "otherCurrentAssets": "5361000", "totalCurrentAssets": "26831000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "571192000", "currentAccountsPayable": "11881000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "271128000", "totalShareholderEquity": "256289000", "capitalLeaseObligations": "191128000", "otherCurrentLiabilities": "35568000", "totalCurrentLiabilities": "75221000", "otherNonCurrentLiabilities": "32000", "totalNonCurrentLiabilities": "266512999", "cashAndShortTermInvestments": "9121000", "commonStockSharesOutstanding": "30937226", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "9121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5912000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "175000", "operatingCashflow": "11163000", "capitalExpenditures": "4162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5209000", "cashflowFromInvestment": "-4121000", "stockBasedCompensation": "920000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1161000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3851000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 112247000, "cost_of_revenue": 89424000, "gross_profit": 22647000, "ebit": 7463000, "ebitda": 11421000, "pretax_income": 6014000, "tax_provision": 1663000, "net_income": 4351000, "net_income_to_common": 4351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7288000, "total_current_assets": 25134000, "total_assets": 654190000, "short_term_debt": 19630000, "long_term_debt": 84000000, "total_debt": 103630000, "total_liabilities": 403494000, "total_equity": 250696000, "shares_outstanding": 32023032, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 8179000, "capital_expenditure": 6035000, "free_cash_flow": 14214000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113141, "ticker_id": 6975, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7463000", "ebitda": "11421000", "netIncome": "4351000", "grossProfit": "22647000", "depreciation": "None", "totalRevenue": "112247000", "costOfRevenue": "89424000", "interestIncome": "None", "incomeBeforeTax": "6014000", "interestExpense": "1449000", "operatingIncome": "7461000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1663000", "reportedCurrency": "USD", "netInterestIncome": "-1449000", "nonInterestIncome": "None", "operatingExpenses": "15186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3958000", "sellingGeneralAndAdministrative": "10574000", "netIncomeFromContinuingOperations": "4351000" }, "balance": { "goodwill": "248674000", "inventory": "1911000", "commonStock": "313000", "currentDebt": "None", "investments": "None", "totalAssets": "654190000", "longTermDebt": "84000000", "shortTermDebt": "19630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "13962000", "totalLiabilities": "403494000", "otherCurrentAssets": "5634000", "totalCurrentAssets": "25134000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "629056000", "currentAccountsPayable": "12541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "273331000", "totalShareholderEquity": "250696000", "capitalLeaseObligations": "189331000", "otherCurrentLiabilities": "34190000", "totalCurrentLiabilities": "72581000", "otherNonCurrentLiabilities": "34000", "totalNonCurrentLiabilities": "330913000", "cashAndShortTermInvestments": "7288000", "commonStockSharesOutstanding": "32023032", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "7288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4351000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "128000", "operatingCashflow": "8179000", "capitalExpenditures": "6035000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8671000", "cashflowFromInvestment": "-6035000", "stockBasedCompensation": "425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3958000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 112247000, "cost_of_revenue": 89424000, "gross_profit": 22647000, "research_and_development": null, "selling_general_admin": 10574000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7463000, "depreciation_amortisation": 3958000, "ebitda": 11421000, "interest_expense": 1449000, "interest_income": null, "other_non_operating": null, "pretax_income": 6014000, "tax_provision": 1663000, "effective_tax_rate": null, "net_income": 4351000, "net_income_continuing_ops": 4351000, "net_income_to_common": 4351000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7288000, "short_term_investments": null, "net_receivables": 10301000, "inventory": 1911000, "other_current_assets": null, "total_current_assets": 25134000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 629056000, "total_assets": 654190000, "short_term_debt": 19630000, "accounts_payable": 12541000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72581000, "long_term_debt": 84000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 330913000, "total_liabilities": 403494000, "total_debt": 103630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13962000, "total_equity": 250696000, "shares_outstanding": 32023032, "operating_cash_flow": 8179000, "stock_based_compensation": 425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6035000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6035000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8671000, "free_cash_flow": 14214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7463000", "ebitda": "11421000", "netIncome": "4351000", "grossProfit": "22647000", "depreciation": "None", "totalRevenue": "112247000", "costOfRevenue": "89424000", "interestIncome": "None", "incomeBeforeTax": "6014000", "interestExpense": "1449000", "operatingIncome": "7461000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1663000", "reportedCurrency": "USD", "netInterestIncome": "-1449000", "nonInterestIncome": "None", "operatingExpenses": "15186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89424000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3958000", "sellingGeneralAndAdministrative": "10574000", "netIncomeFromContinuingOperations": "4351000" }, "balance": { "goodwill": "248674000", "inventory": "1911000", "commonStock": "313000", "currentDebt": "None", "investments": "None", "totalAssets": "654190000", "longTermDebt": "84000000", "shortTermDebt": "19630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "13962000", "totalLiabilities": "403494000", "otherCurrentAssets": "5634000", "totalCurrentAssets": "25134000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "10301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "629056000", "currentAccountsPayable": "12541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "273331000", "totalShareholderEquity": "250696000", "capitalLeaseObligations": "189331000", "otherCurrentLiabilities": "34190000", "totalCurrentLiabilities": "72581000", "otherNonCurrentLiabilities": "34000", "totalNonCurrentLiabilities": "330913000", "cashAndShortTermInvestments": "7288000", "commonStockSharesOutstanding": "32023032", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "7288000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4351000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "128000", "operatingCashflow": "8179000", "capitalExpenditures": "6035000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8671000", "cashflowFromInvestment": "-6035000", "stockBasedCompensation": "425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3958000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 120399000, "cost_of_revenue": 97516000, "gross_profit": 22883000, "ebit": 13586000, "ebitda": 17532000, "pretax_income": 12204000, "tax_provision": 2975000, "net_income": 9229000, "net_income_to_common": 9229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13815000, "total_current_assets": 29129000, "total_assets": 593028000, "short_term_debt": 19536000, "long_term_debt": 80000000, "total_debt": 99536000, "total_liabilities": 334356000, "total_equity": 258672000, "shares_outstanding": 33490004, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 10713000, "capital_expenditure": 6060000, "free_cash_flow": 16773000, "dividends_paid": 39926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113143, "ticker_id": 6975, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13586000", "ebitda": "17532000", "netIncome": "9229000", "grossProfit": "22883000", "depreciation": "None", "totalRevenue": "120399000", "costOfRevenue": "97516000", "interestIncome": "None", "incomeBeforeTax": "12204000", "interestExpense": "1382000", "operatingIncome": "13692000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2975000", "reportedCurrency": "USD", "netInterestIncome": "-1382000", "nonInterestIncome": "None", "operatingExpenses": "9191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3946000", "sellingGeneralAndAdministrative": "9144000", "netIncomeFromContinuingOperations": "9229000" }, "balance": { "goodwill": "248674000", "inventory": "2039000", "commonStock": "329000", "currentDebt": "None", "investments": "None", "totalAssets": "593028000", "longTermDebt": "80000000", "shortTermDebt": "19536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "9611000", "totalLiabilities": "334356000", "otherCurrentAssets": "3653000", "totalCurrentAssets": "29129000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "563899000", "currentAccountsPayable": "10087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "267942000", "totalShareholderEquity": "258672000", "capitalLeaseObligations": "187942000", "otherCurrentLiabilities": "29075000", "totalCurrentLiabilities": "69599000", "otherNonCurrentLiabilities": "43000", "totalNonCurrentLiabilities": "264757000", "cashAndShortTermInvestments": "13815000", "commonStockSharesOutstanding": "33490004", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "13815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9229000", "profitLoss": "None", "dividendPayout": "39926000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2000", "operatingCashflow": "10713000", "capitalExpenditures": "6060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8568000", "cashflowFromInvestment": "1487000", "stockBasedCompensation": "926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28832000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3946000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120399000, "cost_of_revenue": 97516000, "gross_profit": 22883000, "research_and_development": null, "selling_general_admin": 9144000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13586000, "depreciation_amortisation": 3946000, "ebitda": 17532000, "interest_expense": 1382000, "interest_income": null, "other_non_operating": null, "pretax_income": 12204000, "tax_provision": 2975000, "effective_tax_rate": null, "net_income": 9229000, "net_income_continuing_ops": 9229000, "net_income_to_common": 9229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13815000, "short_term_investments": null, "net_receivables": 9622000, "inventory": 2039000, "other_current_assets": null, "total_current_assets": 29129000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 563899000, "total_assets": 593028000, "short_term_debt": 19536000, "accounts_payable": 10087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69599000, "long_term_debt": 80000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 264757000, "total_liabilities": 334356000, "total_debt": 99536000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9611000, "total_equity": 258672000, "shares_outstanding": 33490004, "operating_cash_flow": 10713000, "stock_based_compensation": 926000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6060000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1487000, "dividends_paid": 39926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8568000, "free_cash_flow": 16773000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13586000", "ebitda": "17532000", "netIncome": "9229000", "grossProfit": "22883000", "depreciation": "None", "totalRevenue": "120399000", "costOfRevenue": "97516000", "interestIncome": "None", "incomeBeforeTax": "12204000", "interestExpense": "1382000", "operatingIncome": "13692000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2975000", "reportedCurrency": "USD", "netInterestIncome": "-1382000", "nonInterestIncome": "None", "operatingExpenses": "9191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3946000", "sellingGeneralAndAdministrative": "9144000", "netIncomeFromContinuingOperations": "9229000" }, "balance": { "goodwill": "248674000", "inventory": "2039000", "commonStock": "329000", "currentDebt": "None", "investments": "None", "totalAssets": "593028000", "longTermDebt": "80000000", "shortTermDebt": "19536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "9611000", "totalLiabilities": "334356000", "otherCurrentAssets": "3653000", "totalCurrentAssets": "29129000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9622000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "563899000", "currentAccountsPayable": "10087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "267942000", "totalShareholderEquity": "258672000", "capitalLeaseObligations": "187942000", "otherCurrentLiabilities": "29075000", "totalCurrentLiabilities": "69599000", "otherNonCurrentLiabilities": "43000", "totalNonCurrentLiabilities": "264757000", "cashAndShortTermInvestments": "13815000", "commonStockSharesOutstanding": "33490004", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "13815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9229000", "profitLoss": "None", "dividendPayout": "39926000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "2000", "operatingCashflow": "10713000", "capitalExpenditures": "6060000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8568000", "cashflowFromInvestment": "1487000", "stockBasedCompensation": "926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28832000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3946000", "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": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "income_statement": { "revenue": 121492000, "cost_of_revenue": 95819000, "gross_profit": 25673000, "ebit": 10767000, "ebitda": 14461000, "pretax_income": 9791000, "tax_provision": 2735000, "net_income": 7056000, "net_income_to_common": 7056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10183000, "total_current_assets": 27136000, "total_assets": 597164000, "short_term_debt": 19575000, "long_term_debt": 60000000, "total_debt": 79575000, "total_liabilities": 320204000, "total_equity": 276960000, "shares_outstanding": 35534104, "goodwill_and_intangibles": 310562000 }, "cash_flow": { "operating_cash_flow": 17977000, "capital_expenditure": 3257000, "free_cash_flow": 21234000, "dividends_paid": 781000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 113144, "ticker_id": 6975, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:52:51.128553+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10767000", "ebitda": "14461000", "netIncome": "7056000", "grossProfit": "25673000", "depreciation": "None", "totalRevenue": "121492000", "costOfRevenue": "95819000", "interestIncome": "None", "incomeBeforeTax": "9791000", "interestExpense": "976000", "operatingIncome": "10888000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2735000", "reportedCurrency": "USD", "netInterestIncome": "-976000", "nonInterestIncome": "None", "operatingExpenses": "14785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3694000", "sellingGeneralAndAdministrative": "11108000", "netIncomeFromContinuingOperations": "7056000" }, "balance": { "goodwill": "248674000", "inventory": "2041000", "commonStock": "356000", "currentDebt": "None", "investments": "None", "totalAssets": "597164000", "longTermDebt": "60000000", "shortTermDebt": "19575000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "382000", "totalLiabilities": "320204000", "otherCurrentAssets": "3473000", "totalCurrentAssets": "27136000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570028000", "currentAccountsPayable": "16576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85079000", "shortLongTermDebtTotal": "250887000", "totalShareholderEquity": "276960000", "capitalLeaseObligations": "190887000", "otherCurrentLiabilities": "28857000", "totalCurrentLiabilities": "73743000", "otherNonCurrentLiabilities": "177632000", "totalNonCurrentLiabilities": "246461000", "cashAndShortTermInvestments": "10183000", "commonStockSharesOutstanding": "35534104", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "10183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7056000", "profitLoss": "None", "dividendPayout": "781000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "66000", "operatingCashflow": "17977000", "capitalExpenditures": "3257000", "changeInReceivables": "863000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9364000", "cashflowFromInvestment": "-3219000", "stockBasedCompensation": "842000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "781000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5394000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121492000, "cost_of_revenue": 95819000, "gross_profit": 25673000, "research_and_development": null, "selling_general_admin": 11108000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10767000, "depreciation_amortisation": 3694000, "ebitda": 14461000, "interest_expense": 976000, "interest_income": null, "other_non_operating": null, "pretax_income": 9791000, "tax_provision": 2735000, "effective_tax_rate": null, "net_income": 7056000, "net_income_continuing_ops": 7056000, "net_income_to_common": 7056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10183000, "short_term_investments": null, "net_receivables": 11439000, "inventory": 2041000, "other_current_assets": null, "total_current_assets": 27136000, "net_ppe": null, "goodwill": 248674000, "intangible_assets": 61888000, "goodwill_and_intangibles": 310562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 570028000, "total_assets": 597164000, "short_term_debt": 19575000, "accounts_payable": 16576000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73743000, "long_term_debt": 60000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 246461000, "total_liabilities": 320204000, "total_debt": 79575000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 382000, "total_equity": 276960000, "shares_outstanding": 35534104, "operating_cash_flow": 17977000, "stock_based_compensation": 842000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3219000, "dividends_paid": 781000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9364000, "free_cash_flow": 21234000, "net_change_in_cash": 5394000 }, "raw_data": { "income": { "ebit": "10767000", "ebitda": "14461000", "netIncome": "7056000", "grossProfit": "25673000", "depreciation": "None", "totalRevenue": "121492000", "costOfRevenue": "95819000", "interestIncome": "None", "incomeBeforeTax": "9791000", "interestExpense": "976000", "operatingIncome": "10888000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2735000", "reportedCurrency": "USD", "netInterestIncome": "-976000", "nonInterestIncome": "None", "operatingExpenses": "14785000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3694000", "sellingGeneralAndAdministrative": "11108000", "netIncomeFromContinuingOperations": "7056000" }, "balance": { "goodwill": "248674000", "inventory": "2041000", "commonStock": "356000", "currentDebt": "None", "investments": "None", "totalAssets": "597164000", "longTermDebt": "60000000", "shortTermDebt": "19575000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61888000", "reportedCurrency": "USD", "retainedEarnings": "382000", "totalLiabilities": "320204000", "otherCurrentAssets": "3473000", "totalCurrentAssets": "27136000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "570028000", "currentAccountsPayable": "16576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85079000", "shortLongTermDebtTotal": "250887000", "totalShareholderEquity": "276960000", "capitalLeaseObligations": "190887000", "otherCurrentLiabilities": "28857000", "totalCurrentLiabilities": "73743000", "otherNonCurrentLiabilities": "177632000", "totalNonCurrentLiabilities": "246461000", "cashAndShortTermInvestments": "10183000", "commonStockSharesOutstanding": "35534104", "intangibleAssetsExcludingGoodwill": "61888000", "cashAndCashEquivalentsAtCarryingValue": "10183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7056000", "profitLoss": "None", "dividendPayout": "781000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "66000", "operatingCashflow": "17977000", "capitalExpenditures": "3257000", "changeInReceivables": "863000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9364000", "cashflowFromInvestment": "-3219000", "stockBasedCompensation": "842000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "781000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5394000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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" ] } } }