{ "ticker": { "uuid": "18846ce7-9623-44cf-ac5a-4ed2c3a6977c", "symbol": "PINE", "name": "Alpine Income Property Trust, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/18846ce7-9623-44cf-ac5a-4ed2c3a6977c/", "api_url": "https://sharemaestro.com/factors/api/tickers/18846ce7-9623-44cf-ac5a-4ed2c3a6977c/" }, "ticker_metadata": { "id": 3148, "uuid": "18846ce7-9623-44cf-ac5a-4ed2c3a6977c", "symbol": "PINE", "name": "Alpine Income Property Trust, Inc.", "asset_type": "equity", "market_cap": 342015000, "stock_exchange_id": 3, "industry": "Reit - Retail", "sector": "Real Estate", "description": "Alpine Income Property Trust, Inc. (Ticker: PINE) is a real estate investment trust (REIT) focused on acquiring and managing a diversified portfolio of high-quality retail and commercial properties under long-term net leases with creditworthy tenants throughout the United States. By emphasizing net-leased assets, the company generates consistent rental income while enhancing long-term shareholder value through prudent capital allocation and operational excellence. With a strategic commitment to stability and yield enhancement, PINE offers institutional investors an appealing opportunity to diversify their real estate investments in today's competitive market.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "18846ce7-9623-44cf-ac5a-4ed2c3a6977c", "symbol": "PINE", "name": "Alpine Income Property Trust, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Retail", "page_url": "https://sharemaestro.com/factors/ticker/18846ce7-9623-44cf-ac5a-4ed2c3a6977c/", "api_url": "https://sharemaestro.com/factors/api/tickers/18846ce7-9623-44cf-ac5a-4ed2c3a6977c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.2, "value": 0.17, "quality": 0.24, "momentum": 0.8, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 19.66, "market_cap": 329670656.34, "pe_ratio": 466.2951, "earnings_yield": 0.0021, "ebitda_to_ev": 0.0671, "shareholder_yield": 0.0431, "roe": 0.0023, "piotroski_f_score": 2, "momentum_12_1": 0.3508, "volatility_252d": 0.2373 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:54.781847+00:00", "batch_id": "" }, "size": { "price_close": 19.66, "market_cap": 329670656.34, "market_cap_usd": 329670656.34, "enterprise_value": 686713656.34, "shares_outstanding": 16768599, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 466.2951, "pb_ratio": 1.0551, "ptbv_ratio": 1.2408, "ps_ratio": 5.0929, "pcf_ratio": 14.8728, "pfcf_ratio": 3.6337, "ev_ebitda": 14.8994, "ev_ebit": 36.5293, "ev_sales": 10.6086, "ev_fcf": 7.5691, "earnings_yield": 0.0021, "fcf_yield": 0.1321, "price_to_sales": 5.0929, "price_to_book": 1.0551, "price_to_cashflow": 14.8728, "ebitda_to_ev": 0.0671, "sales_yield": 0.0943 }, "yield": { "dividend_yield": 0.0431, "buyback_yield": 0, "shareholder_yield": 0.0431, "debt_paydown_yield": null, "total_yield": 0.0431 }, "quality": { "gross_margin": 0.596, "operating_margin": 0.2904, "net_margin": 0.0109, "ebitda_margin": 0.712, "fcf_margin": 1.4016, "roe": 0.0023, "roa": 0.0009, "roic": 0.0211, "roc_greenblatt": null, "asset_turnover": 0.0869, "cash_conversion": 128.3253, "accruals_ratio": -0.0288, "sbc_to_revenue": 0.0059, "piotroski_f_score": 2, "altman_z_score": 0.5557, "earnings_stability_5y": 7.7805, "revenue_stability_5y": 0.4557, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0518, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3168, "net_debt_to_ebitda": 7.7466, "debt_to_assets": 0.4827, "interest_coverage": 1.1041, "current_ratio": 0.1631, "quick_ratio": 0.1631, "net_debt": 357043000, "local_beta": 0.0017, "volatility_252d": 0.2373, "volatility_60d": 0.5741, "max_drawdown_12m": -0.1317, "risk_adjusted_momentum": 1.4783 }, "growth": { "revenue_growth_1y": 0.1995, "revenue_growth_3y_cagr": 0.1023, "revenue_growth_5y_cagr": 0.2575, "eps_growth_1y": -0.3836, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0933, "book_value_growth_1y": 0.0727, "revenue_growth": 0.1995, "earnings_growth": -0.3836 }, "momentum": { "price_return_1m": 0.0155, "price_return_3m": 0.0224, "price_return_6m": 0.1601, "price_return_9m": 0.3382, "price_return_12m": 0.3717, "price_return_12m_ex1m": 0.3508, "momentum_6m": 0.1601, "momentum_12m": 0.3717, "momentum_12_1": 0.3508, "distance_from_52w_high": -0.0269, "distance_from_52w_low": 0.5413, "relative_strength": 0.2718 }, "raw_ttm": { "revenue_ttm": 64732000, "gross_profit_ttm": 38582000, "ebit_ttm": 18799000, "ebitda_ttm": 46090000, "net_income_ttm": 707000, "eps_diluted_ttm": 0.0422, "operating_cash_flow_ttm": 22166000, "capital_expenditure_ttm": 68560000, "fcf_ttm": 90726000, "dividends_paid_ttm": 14220999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17026000, "cash_and_equivalents": 2618000, "total_current_assets": 2618000, "total_current_liabilities": 16053000, "net_ppe": null, "total_assets": 745126000, "total_debt": 359661000, "total_equity": 312461000, "net_working_capital": -15820000, "book_value_per_share": 18.6337, "retained_earnings": -39120000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 265702000, "tangible_book_per_share": 15.8452 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 99, "rank_pb": 24, "rank_ptbv": 24, "rank_ps": 79, "rank_pcf": 64, "rank_ev_ebitda": 63, "rank_ev_ebit": 87, "rank_earnings_yield": 99, "rank_fcf_yield": 29, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 71, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 33, "rank_fcf_margin": 3, "rank_piotroski": 97, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 29 }, "composites": { "value_composite": 83, "quality_composite": 76, "momentum_composite": 20, "growth_composite": 70, "yield_composite": 12, "svqf_composite": 99, "vc1_composite": 84, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 80, "quality_value_composite": 0.202, "os_score": 0.2, "value_percentile": 0.17, "quality_percentile": 0.24, "momentum_percentile": 0.8, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3473, "ticker_id": 3148, "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": "2026-06-07T06:51:54.781847+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.66, "market_cap": 329670656.34, "market_cap_usd": 329670656.34, "enterprise_value": 686713656.34, "shares_outstanding": 16768599, "fx_rate_to_usd": null, "pe_ratio": 466.29512919, "pb_ratio": 1.05507777, "ptbv_ratio": 1.24075339, "ps_ratio": 5.09285448, "pcf_ratio": 14.87280774, "pfcf_ratio": 3.63369548, "ev_ebitda": 14.89940673, "ev_ebit": 36.52926519, "ev_sales": 10.60856541, "ev_fcf": 7.56909438, "earnings_yield": 0.00214456, "fcf_yield": 0.1321162, "dividend_yield": 0.04313699, "buyback_yield": 0, "shareholder_yield": 0.04313699, "debt_paydown_yield": null, "total_yield": 0.04313699, "gross_margin": 0.59602669, "operating_margin": 0.29041278, "net_margin": 0.01092196, "ebitda_margin": 0.71201261, "fcf_margin": 1.40156337, "roe": 0.00226268, "roa": 0.00094883, "roic": 0.02105925, "roc_greenblatt": null, "asset_turnover": 0.0868739, "cash_conversion": 128.32531825, "accruals_ratio": -0.02879916, "sbc_to_revenue": 0.00587036, "debt_to_equity": 1.31684914, "net_debt_to_ebitda": 7.74664786, "debt_to_assets": 0.48268481, "interest_coverage": 1.10413485, "current_ratio": 0.16308478, "quick_ratio": 0.16308478, "net_debt": 357043000, "revenue_growth_1y": 0.19947375, "revenue_growth_3y_cagr": 0.10232847, "revenue_growth_5y_cagr": 0.25753442, "eps_growth_1y": -0.38360942, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.09327497, "book_value_growth_1y": 0.07267006, "piotroski_f_score": 2, "altman_z_score": 0.55572059, "earnings_stability_5y": 7.780521, "revenue_stability_5y": 0.455658, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01549587, "price_return_3m": 0.02238748, "price_return_6m": 0.16012156, "price_return_9m": 0.33823429, "price_return_12m": 0.37174594, "price_return_12m_ex1m": 0.35081391, "distance_from_52w_high": -0.02691573, "distance_from_52w_low": 0.54125966, "relative_strength": 0.27178236, "local_beta": 0.0017, "volatility_252d": 0.23731, "volatility_60d": 0.574068, "max_drawdown_12m": -0.13172691, "revenue_ttm": 64732000, "gross_profit_ttm": 38582000, "ebit_ttm": 18799000, "ebitda_ttm": 46090000, "net_income_ttm": 707000, "eps_diluted_ttm": 0.04216214, "operating_cash_flow_ttm": 22166000, "capital_expenditure_ttm": 68560000, "fcf_ttm": 90726000, "dividends_paid_ttm": 14220999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17026000, "cash_and_equivalents": 2618000, "total_current_assets": 2618000, "total_current_liabilities": 16053000, "net_ppe": null, "total_assets": 745126000, "total_debt": 359661000, "total_equity": 312461000, "net_working_capital": -15820000, "book_value_per_share": 18.63369742, "retained_earnings": -39120000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 265702000, "tangible_book_per_share": 15.84521164, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 99, "rank_pb": 24, "rank_ptbv": 24, "rank_ps": 79, "rank_pcf": 64, "rank_ev_ebitda": 63, "rank_ev_ebit": 87, "rank_earnings_yield": 99, "rank_fcf_yield": 29, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 71, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 33, "rank_fcf_margin": 3, "rank_piotroski": 97, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 29, "value_composite": 83, "quality_composite": 76, "momentum_composite": 20, "growth_composite": 70, "yield_composite": 12, "svqf_composite": 99, "vc1_composite": 84, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 74, "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": 19.66, "os": 0.2, "value": 0.17, "quality": 0.24, "momentum": 0.8, "confidence": 1, "coverage": 1, "pe_ratio": 466.2951, "earnings_yield": 0.0021, "shareholder_yield": 0.0431, "roe": 0.0023, "momentum_12_1": 0.3508, "complete_fields": { "id": 3473, "ticker_id": 3148, "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": "2026-06-07T06:51:54.781847+00:00", "batch_id": "", "os_score_delta": null, "price_close": 19.66, "market_cap": 329670656.34, "market_cap_usd": 329670656.34, "enterprise_value": 686713656.34, "shares_outstanding": 16768599, "fx_rate_to_usd": null, "pe_ratio": 466.29512919, "pb_ratio": 1.05507777, "ptbv_ratio": 1.24075339, "ps_ratio": 5.09285448, "pcf_ratio": 14.87280774, "pfcf_ratio": 3.63369548, "ev_ebitda": 14.89940673, "ev_ebit": 36.52926519, "ev_sales": 10.60856541, "ev_fcf": 7.56909438, "earnings_yield": 0.00214456, "fcf_yield": 0.1321162, "dividend_yield": 0.04313699, "buyback_yield": 0, "shareholder_yield": 0.04313699, "debt_paydown_yield": null, "total_yield": 0.04313699, "gross_margin": 0.59602669, "operating_margin": 0.29041278, "net_margin": 0.01092196, "ebitda_margin": 0.71201261, "fcf_margin": 1.40156337, "roe": 0.00226268, "roa": 0.00094883, "roic": 0.02105925, "roc_greenblatt": null, "asset_turnover": 0.0868739, "cash_conversion": 128.32531825, "accruals_ratio": -0.02879916, "sbc_to_revenue": 0.00587036, "debt_to_equity": 1.31684914, "net_debt_to_ebitda": 7.74664786, "debt_to_assets": 0.48268481, "interest_coverage": 1.10413485, "current_ratio": 0.16308478, "quick_ratio": 0.16308478, "net_debt": 357043000, "revenue_growth_1y": 0.19947375, "revenue_growth_3y_cagr": 0.10232847, "revenue_growth_5y_cagr": 0.25753442, "eps_growth_1y": -0.38360942, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.09327497, "book_value_growth_1y": 0.07267006, "piotroski_f_score": 2, "altman_z_score": 0.55572059, "earnings_stability_5y": 7.780521, "revenue_stability_5y": 0.455658, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01549587, "price_return_3m": 0.02238748, "price_return_6m": 0.16012156, "price_return_9m": 0.33823429, "price_return_12m": 0.37174594, "price_return_12m_ex1m": 0.35081391, "distance_from_52w_high": -0.02691573, "distance_from_52w_low": 0.54125966, "relative_strength": 0.27178236, "local_beta": 0.0017, "volatility_252d": 0.23731, "volatility_60d": 0.574068, "max_drawdown_12m": -0.13172691, "revenue_ttm": 64732000, "gross_profit_ttm": 38582000, "ebit_ttm": 18799000, "ebitda_ttm": 46090000, "net_income_ttm": 707000, "eps_diluted_ttm": 0.04216214, "operating_cash_flow_ttm": 22166000, "capital_expenditure_ttm": 68560000, "fcf_ttm": 90726000, "dividends_paid_ttm": 14220999, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17026000, "cash_and_equivalents": 2618000, "total_current_assets": 2618000, "total_current_liabilities": 16053000, "net_ppe": null, "total_assets": 745126000, "total_debt": 359661000, "total_equity": 312461000, "net_working_capital": -15820000, "book_value_per_share": 18.63369742, "retained_earnings": -39120000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 265702000, "tangible_book_per_share": 15.84521164, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 99, "rank_pb": 24, "rank_ptbv": 24, "rank_ps": 79, "rank_pcf": 64, "rank_ev_ebitda": 63, "rank_ev_ebit": 87, "rank_earnings_yield": 99, "rank_fcf_yield": 29, "rank_dividend_yield": 17, "rank_shareholder_yield": 18, "rank_total_yield": 18, "rank_roe": 71, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 33, "rank_fcf_margin": 3, "rank_piotroski": 97, "rank_accruals": 59, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 31, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 29, "value_composite": 83, "quality_composite": 76, "momentum_composite": 20, "growth_composite": 70, "yield_composite": 12, "svqf_composite": 99, "vc1_composite": 84, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 74, "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 60532000, "cost_of_revenue": 67142000, "gross_profit": -6610000, "ebit": 13380000, "ebitda": 40763000, "pretax_income": -2885000, "tax_provision": null, "net_income": -2657000, "net_income_to_common": -2657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4589000, "total_current_assets": 4589000, "total_assets": 715874000, "short_term_debt": 311000, "long_term_debt": 377739000, "total_debt": 378050000, "total_liabilities": 414618000, "total_equity": 279876000, "shares_outstanding": 15552305, "goodwill_and_intangibles": 48925000 }, "cash_flow": { "operating_cash_flow": 25752000, "capital_expenditure": 108548000, "free_cash_flow": 134300000, "dividends_paid": 552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315482, "ticker_id": 3148, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13380000", "ebitda": "40763000", "netIncome": "-2657000", "grossProfit": "-6610000", "depreciation": "None", "totalRevenue": "60532000", "costOfRevenue": "67142000", "interestIncome": "None", "incomeBeforeTax": "-2885000", "interestExpense": "16265000", "operatingIncome": "18484000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16265000", "nonInterestIncome": "None", "operatingExpenses": "-25094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27383000", "sellingGeneralAndAdministrative": "6709000", "netIncomeFromContinuingOperations": "-2885000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "715874000", "longTermDebt": "377739000", "shortTermDebt": "311000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48925000", "reportedCurrency": "USD", "retainedEarnings": "-35276000", "totalLiabilities": "414618000", "otherCurrentAssets": "-2981000", "totalCurrentAssets": "4589000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48925000", "currentAccountsPayable": "9000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394176000", "totalShareholderEquity": "279876000", "capitalLeaseObligations": "8063000", "otherCurrentLiabilities": "-320000", "totalCurrentLiabilities": "14031000", "otherNonCurrentLiabilities": "10124000", "totalNonCurrentLiabilities": "400587000", "cashAndShortTermInvestments": "4589000", "commonStockSharesOutstanding": "15552305", "intangibleAssetsExcludingGoodwill": "48925000", "cashAndCashEquivalentsAtCarryingValue": "4589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2885000", "profitLoss": "None", "dividendPayout": "552000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25752000", "capitalExpenditures": "108548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109159000", "cashflowFromInvestment": "-103863000", "stockBasedCompensation": "380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8798000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26770000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 60532000, "cost_of_revenue": 67142000, "gross_profit": -6610000, "research_and_development": null, "selling_general_admin": 6709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13380000, "depreciation_amortisation": 27383000, "ebitda": 40763000, "interest_expense": 16265000, "interest_income": null, "other_non_operating": null, "pretax_income": -2885000, "tax_provision": null, "effective_tax_rate": null, "net_income": -2657000, "net_income_continuing_ops": -2885000, "net_income_to_common": -2657000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4589000, "short_term_investments": null, "net_receivables": 2981000, "inventory": null, "other_current_assets": null, "total_current_assets": 4589000, "net_ppe": null, "goodwill": null, "intangible_assets": 48925000, "goodwill_and_intangibles": 48925000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48925000, "total_assets": 715874000, "short_term_debt": 311000, "accounts_payable": 9000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14031000, "long_term_debt": 377739000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 400587000, "total_liabilities": 414618000, "total_debt": 378050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35276000, "total_equity": 279876000, "shares_outstanding": 15552305, "operating_cash_flow": 25752000, "stock_based_compensation": 380000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108548000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103863000, "dividends_paid": 552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 109159000, "free_cash_flow": 134300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13380000", "ebitda": "40763000", "netIncome": "-2657000", "grossProfit": "-6610000", "depreciation": "None", "totalRevenue": "60532000", "costOfRevenue": "67142000", "interestIncome": "None", "incomeBeforeTax": "-2885000", "interestExpense": "16265000", "operatingIncome": "18484000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16265000", "nonInterestIncome": "None", "operatingExpenses": "-25094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67142000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27383000", "sellingGeneralAndAdministrative": "6709000", "netIncomeFromContinuingOperations": "-2885000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "715874000", "longTermDebt": "377739000", "shortTermDebt": "311000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48925000", "reportedCurrency": "USD", "retainedEarnings": "-35276000", "totalLiabilities": "414618000", "otherCurrentAssets": "-2981000", "totalCurrentAssets": "4589000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48925000", "currentAccountsPayable": "9000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394176000", "totalShareholderEquity": "279876000", "capitalLeaseObligations": "8063000", "otherCurrentLiabilities": "-320000", "totalCurrentLiabilities": "14031000", "otherNonCurrentLiabilities": "10124000", "totalNonCurrentLiabilities": "400587000", "cashAndShortTermInvestments": "4589000", "commonStockSharesOutstanding": "15552305", "intangibleAssetsExcludingGoodwill": "48925000", "cashAndCashEquivalentsAtCarryingValue": "4589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2885000", "profitLoss": "None", "dividendPayout": "552000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25752000", "capitalExpenditures": "108548000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109159000", "cashflowFromInvestment": "-103863000", "stockBasedCompensation": "380000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8798000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26770000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 52227000, "cost_of_revenue": 12034000, "gross_profit": 40193000, "ebit": 13542000, "ebitda": 39136000, "pretax_income": 2254000, "tax_provision": -188000, "net_income": 2066000, "net_income_to_common": 2066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1578000, "total_current_assets": 102393000, "total_assets": 604995000, "short_term_debt": null, "long_term_debt": 301466000, "total_debt": 301466000, "total_liabilities": 328500000, "total_equity": 253027000, "shares_outstanding": 15082111, "goodwill_and_intangibles": 43925000 }, "cash_flow": { "operating_cash_flow": 25608000, "capital_expenditure": 74524000, "free_cash_flow": 100132000, "dividends_paid": 16787000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315487, "ticker_id": 3148, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13542000", "ebitda": "39136000", "netIncome": "2066000", "grossProfit": "40193000", "depreciation": "None", "totalRevenue": "52227000", "costOfRevenue": "12034000", "interestIncome": "None", "incomeBeforeTax": "2254000", "interestExpense": "12008000", "operatingIncome": "14015000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-188000", "reportedCurrency": "USD", "netInterestIncome": "-12008000", "nonInterestIncome": "None", "operatingExpenses": "26178000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25594000", "sellingGeneralAndAdministrative": "2334000", "netIncomeFromContinuingOperations": "2254000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "604995000", "longTermDebt": "301466000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43925000", "reportedCurrency": "USD", "retainedEarnings": "-15722000", "totalLiabilities": "328500000", "otherCurrentAssets": "9669000", "totalCurrentAssets": "102393000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "502602000", "currentAccountsPayable": "40000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "309470000", "totalShareholderEquity": "253027000", "capitalLeaseObligations": "8004000", "otherCurrentLiabilities": "4434000", "totalCurrentLiabilities": "6886000", "otherNonCurrentLiabilities": "11543000", "totalNonCurrentLiabilities": "321614000", "cashAndShortTermInvestments": "1578000", "commonStockSharesOutstanding": "15082111", "intangibleAssetsExcludingGoodwill": "43925000", "cashAndCashEquivalentsAtCarryingValue": "1578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2254000", "profitLoss": "None", "dividendPayout": "16787000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25608000", "capitalExpenditures": "74524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26456000", "cashflowFromInvestment": "-57844000", "stockBasedCompensation": "247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16787000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 52227000, "cost_of_revenue": 12034000, "gross_profit": 40193000, "research_and_development": null, "selling_general_admin": 2334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13542000, "depreciation_amortisation": 25594000, "ebitda": 39136000, "interest_expense": 12008000, "interest_income": null, "other_non_operating": null, "pretax_income": 2254000, "tax_provision": -188000, "effective_tax_rate": null, "net_income": 2066000, "net_income_continuing_ops": 2254000, "net_income_to_common": 2066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1578000, "short_term_investments": null, "net_receivables": 91146000, "inventory": null, "other_current_assets": null, "total_current_assets": 102393000, "net_ppe": null, "goodwill": null, "intangible_assets": 43925000, "goodwill_and_intangibles": 43925000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 502602000, "total_assets": 604995000, "short_term_debt": null, "accounts_payable": 40000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6886000, "long_term_debt": 301466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 321614000, "total_liabilities": 328500000, "total_debt": 301466000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15722000, "total_equity": 253027000, "shares_outstanding": 15082111, "operating_cash_flow": 25608000, "stock_based_compensation": 247000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57844000, "dividends_paid": 16787000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26456000, "free_cash_flow": 100132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13542000", "ebitda": "39136000", "netIncome": "2066000", "grossProfit": "40193000", "depreciation": "None", "totalRevenue": "52227000", "costOfRevenue": "12034000", "interestIncome": "None", "incomeBeforeTax": "2254000", "interestExpense": "12008000", "operatingIncome": "14015000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-188000", "reportedCurrency": "USD", "netInterestIncome": "-12008000", "nonInterestIncome": "None", "operatingExpenses": "26178000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25594000", "sellingGeneralAndAdministrative": "2334000", "netIncomeFromContinuingOperations": "2254000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "604995000", "longTermDebt": "301466000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43925000", "reportedCurrency": "USD", "retainedEarnings": "-15722000", "totalLiabilities": "328500000", "otherCurrentAssets": "9669000", "totalCurrentAssets": "102393000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "502602000", "currentAccountsPayable": "40000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "309470000", "totalShareholderEquity": "253027000", "capitalLeaseObligations": "8004000", "otherCurrentLiabilities": "4434000", "totalCurrentLiabilities": "6886000", "otherNonCurrentLiabilities": "11543000", "totalNonCurrentLiabilities": "321614000", "cashAndShortTermInvestments": "1578000", "commonStockSharesOutstanding": "15082111", "intangibleAssetsExcludingGoodwill": "43925000", "cashAndCashEquivalentsAtCarryingValue": "1578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2254000", "profitLoss": "None", "dividendPayout": "16787000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "25608000", "capitalExpenditures": "74524000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26456000", "cashflowFromInvestment": "-57844000", "stockBasedCompensation": "247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16787000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25077000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 45644000, "cost_of_revenue": 6880000, "gross_profit": 38764000, "ebit": 12721000, "ebitda": 38479000, "pretax_income": 3266000, "tax_provision": 10221000, "net_income": 2917000, "net_income_to_common": 2917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4019000, "total_current_assets": 69051000, "total_assets": 564560000, "short_term_debt": 134000, "long_term_debt": 275677000, "total_debt": 275811000, "total_liabilities": 288947000, "total_equity": 250743000, "shares_outstanding": 15560524, "goodwill_and_intangibles": 49292000 }, "cash_flow": { "operating_cash_flow": 25571000, "capital_expenditure": 84465000, "free_cash_flow": 110036000, "dividends_paid": 15318000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315492, "ticker_id": 3148, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12721000", "ebitda": "38479000", "netIncome": "2917000", "grossProfit": "38764000", "depreciation": "None", "totalRevenue": "45644000", "costOfRevenue": "6880000", "interestIncome": "637000", "incomeBeforeTax": "3266000", "interestExpense": "10165000", "operatingIncome": "13142000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10221000", "reportedCurrency": "USD", "netInterestIncome": "-10574000", "nonInterestIncome": "None", "operatingExpenses": "25622000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25758000", "sellingGeneralAndAdministrative": "6301000", "netIncomeFromContinuingOperations": "8421000" }, "balance": { "goodwill": "None", "inventory": "-898000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "564560000", "longTermDebt": "275677000", "shortTermDebt": "134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "49292000", "reportedCurrency": "USD", "retainedEarnings": "-2359000", "totalLiabilities": "288947000", "otherCurrentAssets": "52755000", "totalCurrentAssets": "69051000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "10957000", "currentNetReceivables": "2218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509632000", "currentAccountsPayable": "30000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "282038000", "totalShareholderEquity": "250743000", "capitalLeaseObligations": "6361000", "otherCurrentLiabilities": "3501000", "totalCurrentLiabilities": "6697000", "otherNonCurrentLiabilities": "78000", "totalNonCurrentLiabilities": "283750000", "cashAndShortTermInvestments": "4019000", "commonStockSharesOutstanding": "15560524", "intangibleAssetsExcludingGoodwill": "49292000", "cashAndCashEquivalentsAtCarryingValue": "4019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2917000", "profitLoss": "None", "dividendPayout": "15318000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "402000", "operatingCashflow": "25571000", "capitalExpenditures": "84465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11303000", "cashflowFromInvestment": "-13581000", "stockBasedCompensation": "318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15318000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14616000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25758000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45644000, "cost_of_revenue": 6880000, "gross_profit": 38764000, "research_and_development": 0.07, "selling_general_admin": 6301000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12721000, "depreciation_amortisation": 25758000, "ebitda": 38479000, "interest_expense": 10165000, "interest_income": null, "other_non_operating": null, "pretax_income": 3266000, "tax_provision": 10221000, "effective_tax_rate": null, "net_income": 2917000, "net_income_continuing_ops": 8421000, "net_income_to_common": 2917000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4019000, "short_term_investments": 10957000, "net_receivables": 2218000, "inventory": -898000, "other_current_assets": null, "total_current_assets": 69051000, "net_ppe": null, "goodwill": null, "intangible_assets": 49292000, "goodwill_and_intangibles": 49292000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 509632000, "total_assets": 564560000, "short_term_debt": 134000, "accounts_payable": 30000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6697000, "long_term_debt": 275677000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 283750000, "total_liabilities": 288947000, "total_debt": 275811000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2359000, "total_equity": 250743000, "shares_outstanding": 15560524, "operating_cash_flow": 25571000, "stock_based_compensation": 318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13581000, "dividends_paid": 15318000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11303000, "free_cash_flow": 110036000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12721000", "ebitda": "38479000", "netIncome": "2917000", "grossProfit": "38764000", "depreciation": "None", "totalRevenue": "45644000", "costOfRevenue": "6880000", "interestIncome": "637000", "incomeBeforeTax": "3266000", "interestExpense": "10165000", "operatingIncome": "13142000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10221000", "reportedCurrency": "USD", "netInterestIncome": "-10574000", "nonInterestIncome": "None", "operatingExpenses": "25622000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.07", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25758000", "sellingGeneralAndAdministrative": "6301000", "netIncomeFromContinuingOperations": "8421000" }, "balance": { "goodwill": "None", "inventory": "-898000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "564560000", "longTermDebt": "275677000", "shortTermDebt": "134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "49292000", "reportedCurrency": "USD", "retainedEarnings": "-2359000", "totalLiabilities": "288947000", "otherCurrentAssets": "52755000", "totalCurrentAssets": "69051000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "10957000", "currentNetReceivables": "2218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509632000", "currentAccountsPayable": "30000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "282038000", "totalShareholderEquity": "250743000", "capitalLeaseObligations": "6361000", "otherCurrentLiabilities": "3501000", "totalCurrentLiabilities": "6697000", "otherNonCurrentLiabilities": "78000", "totalNonCurrentLiabilities": "283750000", "cashAndShortTermInvestments": "4019000", "commonStockSharesOutstanding": "15560524", "intangibleAssetsExcludingGoodwill": "49292000", "cashAndCashEquivalentsAtCarryingValue": "4019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2917000", "profitLoss": "None", "dividendPayout": "15318000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "402000", "operatingCashflow": "25571000", "capitalExpenditures": "84465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11303000", "cashflowFromInvestment": "-13581000", "stockBasedCompensation": "318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15318000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14616000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25758000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 45191000, "cost_of_revenue": 9263000, "gross_profit": 35928000, "ebit": 42895000, "ebitda": 66459000, "pretax_income": 33955000, "tax_provision": 13774000, "net_income": 29720000, "net_income_to_common": 29720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9018000, "total_current_assets": 14986000, "total_assets": 573431000, "short_term_debt": 6707000, "long_term_debt": 267116000, "total_debt": 273823000, "total_liabilities": 278056000, "total_equity": 261618000, "shares_outstanding": 13679495, "goodwill_and_intangibles": 60432000 }, "cash_flow": { "operating_cash_flow": 24652000, "capital_expenditure": 189148000, "free_cash_flow": 213800000, "dividends_paid": 15116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315497, "ticker_id": 3148, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42895000", "ebitda": "66459000", "netIncome": "29720000", "grossProfit": "35928000", "depreciation": "None", "totalRevenue": "45191000", "costOfRevenue": "9263000", "interestIncome": "0", "incomeBeforeTax": "33955000", "interestExpense": "9539000", "operatingIncome": "43482000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "13774000", "reportedCurrency": "USD", "netInterestIncome": "-9539000", "nonInterestIncome": "None", "operatingExpenses": "-7554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.75", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23564000", "sellingGeneralAndAdministrative": "1956000", "netIncomeFromContinuingOperations": "33955000" }, "balance": { "goodwill": "None", "inventory": "-14632000", "commonStock": "134000", "currentDebt": "None", "investments": "None", "totalAssets": "573431000", "longTermDebt": "267116000", "shortTermDebt": "6707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "60432000", "reportedCurrency": "USD", "retainedEarnings": "10042000", "totalLiabilities": "278056000", "otherCurrentAssets": "4796000", "totalCurrentAssets": "14986000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14632000", "currentNetReceivables": "1172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "558445000", "currentAccountsPayable": "17000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "477054000", "shortLongTermDebtTotal": "273823000", "totalShareholderEquity": "261618000", "capitalLeaseObligations": "1657000", "otherCurrentLiabilities": "2541000", "totalCurrentLiabilities": "4037000", "otherNonCurrentLiabilities": "6529000", "totalNonCurrentLiabilities": "274019000", "cashAndShortTermInvestments": "9018000", "commonStockSharesOutstanding": "13679495", "intangibleAssetsExcludingGoodwill": "60432000", "cashAndCashEquivalentsAtCarryingValue": "9018000", "accumulatedDepreciationAmortizationPPE": "-22313000" }, "cashflow": { "netIncome": "33955000", "profitLoss": "None", "dividendPayout": "15116000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "935000", "operatingCashflow": "24652000", "capitalExpenditures": "189148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17673000", "cashflowFromInvestment": "-38778000", "stockBasedCompensation": "310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3547000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23236000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45191000, "cost_of_revenue": 9263000, "gross_profit": 35928000, "research_and_development": 0.75, "selling_general_admin": 1956000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42895000, "depreciation_amortisation": 23564000, "ebitda": 66459000, "interest_expense": 9539000, "interest_income": null, "other_non_operating": null, "pretax_income": 33955000, "tax_provision": 13774000, "effective_tax_rate": null, "net_income": 29720000, "net_income_continuing_ops": 33955000, "net_income_to_common": 29720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9018000, "short_term_investments": 14632000, "net_receivables": 1172000, "inventory": -14632000, "other_current_assets": null, "total_current_assets": 14986000, "net_ppe": null, "goodwill": null, "intangible_assets": 60432000, "goodwill_and_intangibles": 60432000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 558445000, "total_assets": 573431000, "short_term_debt": 6707000, "accounts_payable": 17000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4037000, "long_term_debt": 267116000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 274019000, "total_liabilities": 278056000, "total_debt": 273823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 10042000, "total_equity": 261618000, "shares_outstanding": 13679495, "operating_cash_flow": 24652000, "stock_based_compensation": 310000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 189148000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38778000, "dividends_paid": 15116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17673000, "free_cash_flow": 213800000, "net_change_in_cash": 3547000 }, "raw_data": { "income": { "ebit": "42895000", "ebitda": "66459000", "netIncome": "29720000", "grossProfit": "35928000", "depreciation": "None", "totalRevenue": "45191000", "costOfRevenue": "9263000", "interestIncome": "0", "incomeBeforeTax": "33955000", "interestExpense": "9539000", "operatingIncome": "43482000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "13774000", "reportedCurrency": "USD", "netInterestIncome": "-9539000", "nonInterestIncome": "None", "operatingExpenses": "-7554000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.75", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "9263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23564000", "sellingGeneralAndAdministrative": "1956000", "netIncomeFromContinuingOperations": "33955000" }, "balance": { "goodwill": "None", "inventory": "-14632000", "commonStock": "134000", "currentDebt": "None", "investments": "None", "totalAssets": "573431000", "longTermDebt": "267116000", "shortTermDebt": "6707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "60432000", "reportedCurrency": "USD", "retainedEarnings": "10042000", "totalLiabilities": "278056000", "otherCurrentAssets": "4796000", "totalCurrentAssets": "14986000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "14632000", "currentNetReceivables": "1172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "558445000", "currentAccountsPayable": "17000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "477054000", "shortLongTermDebtTotal": "273823000", "totalShareholderEquity": "261618000", "capitalLeaseObligations": "1657000", "otherCurrentLiabilities": "2541000", "totalCurrentLiabilities": "4037000", "otherNonCurrentLiabilities": "6529000", "totalNonCurrentLiabilities": "274019000", "cashAndShortTermInvestments": "9018000", "commonStockSharesOutstanding": "13679495", "intangibleAssetsExcludingGoodwill": "60432000", "cashAndCashEquivalentsAtCarryingValue": "9018000", "accumulatedDepreciationAmortizationPPE": "-22313000" }, "cashflow": { "netIncome": "33955000", "profitLoss": "None", "dividendPayout": "15116000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "935000", "operatingCashflow": "24652000", "capitalExpenditures": "189148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17673000", "cashflowFromInvestment": "-38778000", "stockBasedCompensation": "310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3547000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23236000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 30126000, "cost_of_revenue": 6855000, "gross_profit": 23271000, "ebit": 14802000, "ebitda": 30741000, "pretax_income": 11462000, "tax_provision": 5200000, "net_income": 9964000, "net_income_to_common": 9964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8851000, "total_current_assets": 9497000, "total_assets": 505514000, "short_term_debt": 2150000, "long_term_debt": 267740000, "total_debt": 269890000, "total_liabilities": 277612000, "total_equity": 227902000, "shares_outstanding": 11246227, "goodwill_and_intangibles": 58821000 }, "cash_flow": { "operating_cash_flow": 17200000, "capital_expenditure": 223407000, "free_cash_flow": 240607000, "dividends_paid": 12164000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315502, "ticker_id": 3148, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14802000", "ebitda": "30741000", "netIncome": "9964000", "grossProfit": "23271000", "depreciation": "None", "totalRevenue": "30126000", "costOfRevenue": "6855000", "interestIncome": "0", "incomeBeforeTax": "11462000", "interestExpense": "3702000", "operatingIncome": "15162000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5200000", "reportedCurrency": "USD", "netInterestIncome": "-3702000", "nonInterestIncome": "None", "operatingExpenses": "8109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15939000", "sellingGeneralAndAdministrative": "1845000", "netIncomeFromContinuingOperations": "11462000" }, "balance": { "goodwill": "None", "inventory": "-2094999", "commonStock": "114000", "currentDebt": "None", "investments": "None", "totalAssets": "505514000", "longTermDebt": "267740000", "shortTermDebt": "2150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "58821000", "reportedCurrency": "USD", "retainedEarnings": "-6419000", "totalLiabilities": "277612000", "otherCurrentAssets": "-12678000", "totalCurrentAssets": "9497000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2095000", "currentNetReceivables": "1343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496017000", "currentAccountsPayable": "2363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "428989000", "shortLongTermDebtTotal": "273216000", "totalShareholderEquity": "227902000", "capitalLeaseObligations": "5476000", "otherCurrentLiabilities": "2150000", "totalCurrentLiabilities": "4396000", "otherNonCurrentLiabilities": "7509000", "totalNonCurrentLiabilities": "273216000", "cashAndShortTermInvestments": "8851000", "commonStockSharesOutstanding": "11246227", "intangibleAssetsExcludingGoodwill": "58821000", "cashAndCashEquivalentsAtCarryingValue": "8851000", "accumulatedDepreciationAmortizationPPE": "-15419000" }, "cashflow": { "netIncome": "11462000", "profitLoss": "None", "dividendPayout": "12164000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "607000", "operatingCashflow": "17200000", "capitalExpenditures": "223407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186395000", "cashflowFromInvestment": "-195992000", "stockBasedCompensation": "309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12164000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7603000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "294622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 30126000, "cost_of_revenue": 6855000, "gross_profit": 23271000, "research_and_development": 0.38, "selling_general_admin": 1845000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14802000, "depreciation_amortisation": 15939000, "ebitda": 30741000, "interest_expense": 3702000, "interest_income": null, "other_non_operating": null, "pretax_income": 11462000, "tax_provision": 5200000, "effective_tax_rate": null, "net_income": 9964000, "net_income_continuing_ops": 11462000, "net_income_to_common": 9964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8851000, "short_term_investments": 2095000, "net_receivables": 1343000, "inventory": -2094999, "other_current_assets": null, "total_current_assets": 9497000, "net_ppe": null, "goodwill": null, "intangible_assets": 58821000, "goodwill_and_intangibles": 58821000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 496017000, "total_assets": 505514000, "short_term_debt": 2150000, "accounts_payable": 2363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4396000, "long_term_debt": 267740000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 273216000, "total_liabilities": 277612000, "total_debt": 269890000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6419000, "total_equity": 227902000, "shares_outstanding": 11246227, "operating_cash_flow": 17200000, "stock_based_compensation": 309000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 223407000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -195992000, "dividends_paid": 12164000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 186395000, "free_cash_flow": 240607000, "net_change_in_cash": 7603000 }, "raw_data": { "income": { "ebit": "14802000", "ebitda": "30741000", "netIncome": "9964000", "grossProfit": "23271000", "depreciation": "None", "totalRevenue": "30126000", "costOfRevenue": "6855000", "interestIncome": "0", "incomeBeforeTax": "11462000", "interestExpense": "3702000", "operatingIncome": "15162000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "5200000", "reportedCurrency": "USD", "netInterestIncome": "-3702000", "nonInterestIncome": "None", "operatingExpenses": "8109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.38", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15939000", "sellingGeneralAndAdministrative": "1845000", "netIncomeFromContinuingOperations": "11462000" }, "balance": { "goodwill": "None", "inventory": "-2094999", "commonStock": "114000", "currentDebt": "None", "investments": "None", "totalAssets": "505514000", "longTermDebt": "267740000", "shortTermDebt": "2150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "58821000", "reportedCurrency": "USD", "retainedEarnings": "-6419000", "totalLiabilities": "277612000", "otherCurrentAssets": "-12678000", "totalCurrentAssets": "9497000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2095000", "currentNetReceivables": "1343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496017000", "currentAccountsPayable": "2363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "428989000", "shortLongTermDebtTotal": "273216000", "totalShareholderEquity": "227902000", "capitalLeaseObligations": "5476000", "otherCurrentLiabilities": "2150000", "totalCurrentLiabilities": "4396000", "otherNonCurrentLiabilities": "7509000", "totalNonCurrentLiabilities": "273216000", "cashAndShortTermInvestments": "8851000", "commonStockSharesOutstanding": "11246227", "intangibleAssetsExcludingGoodwill": "58821000", "cashAndCashEquivalentsAtCarryingValue": "8851000", "accumulatedDepreciationAmortizationPPE": "-15419000" }, "cashflow": { "netIncome": "11462000", "profitLoss": "None", "dividendPayout": "12164000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "607000", "operatingCashflow": "17200000", "capitalExpenditures": "223407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186395000", "cashflowFromInvestment": "-195992000", "stockBasedCompensation": "309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12164000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7603000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "294622000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15682000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 19248000, "cost_of_revenue": 2316000, "gross_profit": 16932000, "ebit": 2323000, "ebitda": 12164000, "pretax_income": 1146000, "tax_provision": 1625000, "net_income": 985000, "net_income_to_common": 985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1894000, "total_current_assets": 1894000, "total_assets": 261590000, "short_term_debt": 481000, "long_term_debt": 106159000, "total_debt": 106640000, "total_liabilities": 112497000, "total_equity": 149093000, "shares_outstanding": 8812203, "goodwill_and_intangibles": 36881000 }, "cash_flow": { "operating_cash_flow": 9394000, "capital_expenditure": 118808000, "free_cash_flow": 128202000, "dividends_paid": 7203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315507, "ticker_id": 3148, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2323000", "ebitda": "12164000", "netIncome": "985000", "grossProfit": "16932000", "depreciation": "None", "totalRevenue": "19248000", "costOfRevenue": "2316000", "interestIncome": "None", "incomeBeforeTax": "1146000", "interestExpense": "1464000", "operatingIncome": "2610000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1625000", "reportedCurrency": "USD", "netInterestIncome": "-1464000", "nonInterestIncome": "None", "operatingExpenses": "14322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9841000", "sellingGeneralAndAdministrative": "4660000", "netIncomeFromContinuingOperations": "1146000" }, "balance": { "goodwill": "None", "inventory": "3939000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "261590000", "longTermDebt": "106159000", "shortTermDebt": "481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "36881000", "reportedCurrency": "USD", "retainedEarnings": "-5713000", "totalLiabilities": "112497000", "otherCurrentAssets": "-4222000", "totalCurrentAssets": "1894000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259696000", "currentAccountsPayable": "1984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "219339000", "shortLongTermDebtTotal": "109458000", "totalShareholderEquity": "149093000", "capitalLeaseObligations": "3299000", "otherCurrentLiabilities": "481000", "totalCurrentLiabilities": "3039000", "otherNonCurrentLiabilities": "4354000", "totalNonCurrentLiabilities": "109458000", "cashAndShortTermInvestments": "1894000", "commonStockSharesOutstanding": "8812203", "intangibleAssetsExcludingGoodwill": "36881000", "cashAndCashEquivalentsAtCarryingValue": "1894000", "accumulatedDepreciationAmortizationPPE": "-6550000" }, "cashflow": { "netIncome": "1146000", "profitLoss": "None", "dividendPayout": "7203000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1524000", "operatingCashflow": "9394000", "capitalExpenditures": "118808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94033000", "cashflowFromInvestment": "-113875000", "stockBasedCompensation": "268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10448000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 19248000, "cost_of_revenue": 2316000, "gross_profit": 16932000, "research_and_development": 0.06, "selling_general_admin": 4660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2323000, "depreciation_amortisation": 9841000, "ebitda": 12164000, "interest_expense": 1464000, "interest_income": null, "other_non_operating": null, "pretax_income": 1146000, "tax_provision": 1625000, "effective_tax_rate": null, "net_income": 985000, "net_income_continuing_ops": 1146000, "net_income_to_common": 985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1894000, "short_term_investments": null, "net_receivables": 283000, "inventory": 3939000, "other_current_assets": null, "total_current_assets": 1894000, "net_ppe": null, "goodwill": null, "intangible_assets": 36881000, "goodwill_and_intangibles": 36881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 259696000, "total_assets": 261590000, "short_term_debt": 481000, "accounts_payable": 1984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3039000, "long_term_debt": 106159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 109458000, "total_liabilities": 112497000, "total_debt": 106640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5713000, "total_equity": 149093000, "shares_outstanding": 8812203, "operating_cash_flow": 9394000, "stock_based_compensation": 268000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118808000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113875000, "dividends_paid": 7203000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 94033000, "free_cash_flow": 128202000, "net_change_in_cash": -10448000 }, "raw_data": { "income": { "ebit": "2323000", "ebitda": "12164000", "netIncome": "985000", "grossProfit": "16932000", "depreciation": "None", "totalRevenue": "19248000", "costOfRevenue": "2316000", "interestIncome": "None", "incomeBeforeTax": "1146000", "interestExpense": "1464000", "operatingIncome": "2610000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1625000", "reportedCurrency": "USD", "netInterestIncome": "-1464000", "nonInterestIncome": "None", "operatingExpenses": "14322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2316000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9841000", "sellingGeneralAndAdministrative": "4660000", "netIncomeFromContinuingOperations": "1146000" }, "balance": { "goodwill": "None", "inventory": "3939000", "commonStock": "79000", "currentDebt": "None", "investments": "None", "totalAssets": "261590000", "longTermDebt": "106159000", "shortTermDebt": "481000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "36881000", "reportedCurrency": "USD", "retainedEarnings": "-5713000", "totalLiabilities": "112497000", "otherCurrentAssets": "-4222000", "totalCurrentAssets": "1894000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259696000", "currentAccountsPayable": "1984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "219339000", "shortLongTermDebtTotal": "109458000", "totalShareholderEquity": "149093000", "capitalLeaseObligations": "3299000", "otherCurrentLiabilities": "481000", "totalCurrentLiabilities": "3039000", "otherNonCurrentLiabilities": "4354000", "totalNonCurrentLiabilities": "109458000", "cashAndShortTermInvestments": "1894000", "commonStockSharesOutstanding": "8812203", "intangibleAssetsExcludingGoodwill": "36881000", "cashAndCashEquivalentsAtCarryingValue": "1894000", "accumulatedDepreciationAmortizationPPE": "-6550000" }, "cashflow": { "netIncome": "1146000", "profitLoss": "None", "dividendPayout": "7203000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1524000", "operatingCashflow": "9394000", "capitalExpenditures": "118808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "94033000", "cashflowFromInvestment": "-113875000", "stockBasedCompensation": "268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7203000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10448000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9841000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 13963945, "cost_of_revenue": 2037080, "gross_profit": 13963945, "ebit": 759512, "ebitda": 759512, "pretax_income": 759512, "tax_provision": -6060, "net_income": 759512, "net_income_to_common": 759512, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12341978, "total_current_assets": 12341978, "total_assets": 164172673, "short_term_debt": 381000, "long_term_debt": null, "total_debt": 381000, "total_liabilities": 3467396, "total_equity": 160705277, "shares_outstanding": 7902737, "goodwill_and_intangibles": 22357633 }, "cash_flow": { "operating_cash_flow": 8313117, "capital_expenditure": 152919800, "free_cash_flow": 161232917, "dividends_paid": 529342, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315512, "ticker_id": 3148, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "759512", "ebitda": "759512", "netIncome": "759512", "grossProfit": "13963945", "depreciation": "None", "totalRevenue": "13963945", "costOfRevenue": "2037080", "interestIncome": "41230", "incomeBeforeTax": "759512", "interestExpense": "41230", "operatingIncome": "759512", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-6060", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-13204433", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2037080", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5823017", "sellingGeneralAndAdministrative": "2021850", "netIncomeFromContinuingOperations": "3585358" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "79027", "currentDebt": "None", "investments": "None", "totalAssets": "164172673", "longTermDebt": "None", "shortTermDebt": "381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "22357633", "reportedCurrency": "USD", "retainedEarnings": "-497508", "totalLiabilities": "3467396", "otherCurrentAssets": "-12409994", "totalCurrentAssets": "12341978", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68016", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151830695", "currentAccountsPayable": "1471722", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128040000", "shortLongTermDebtTotal": "1908193", "totalShareholderEquity": "160705277", "capitalLeaseObligations": "1908193", "otherCurrentLiabilities": "381000", "totalCurrentLiabilities": "1559203", "otherNonCurrentLiabilities": "1908193", "totalNonCurrentLiabilities": "1908193", "cashAndShortTermInvestments": "12341978", "commonStockSharesOutstanding": "7902737", "intangibleAssetsExcludingGoodwill": "22357633", "cashAndCashEquivalentsAtCarryingValue": "12341978", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "666181", "profitLoss": "None", "dividendPayout": "529342", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8313117", "capitalExpenditures": "152919800", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156940407", "cashflowFromInvestment": "-152919804", "stockBasedCompensation": "513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "529342", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5823017", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13963945, "cost_of_revenue": 2037080, "gross_profit": 13963945, "research_and_development": 0.27, "selling_general_admin": 2021850, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 759512, "depreciation_amortisation": 5823017, "ebitda": 759512, "interest_expense": 41230, "interest_income": null, "other_non_operating": null, "pretax_income": 759512, "tax_provision": -6060, "effective_tax_rate": null, "net_income": 759512, "net_income_continuing_ops": 3585358, "net_income_to_common": 759512, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12341978, "short_term_investments": null, "net_receivables": 68016, "inventory": 1, "other_current_assets": null, "total_current_assets": 12341978, "net_ppe": null, "goodwill": null, "intangible_assets": 22357633, "goodwill_and_intangibles": 22357633, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 151830695, "total_assets": 164172673, "short_term_debt": 381000, "accounts_payable": 1471722, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1559203, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1908193, "total_liabilities": 3467396, "total_debt": 381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -497508, "total_equity": 160705277, "shares_outstanding": 7902737, "operating_cash_flow": 8313117, "stock_based_compensation": 513000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152919800, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152919804, "dividends_paid": 529342, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 156940407, "free_cash_flow": 161232917, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "759512", "ebitda": "759512", "netIncome": "759512", "grossProfit": "13963945", "depreciation": "None", "totalRevenue": "13963945", "costOfRevenue": "2037080", "interestIncome": "41230", "incomeBeforeTax": "759512", "interestExpense": "41230", "operatingIncome": "759512", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-6060", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-13204433", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2037080", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5823017", "sellingGeneralAndAdministrative": "2021850", "netIncomeFromContinuingOperations": "3585358" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "79027", "currentDebt": "None", "investments": "None", "totalAssets": "164172673", "longTermDebt": "None", "shortTermDebt": "381000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "22357633", "reportedCurrency": "USD", "retainedEarnings": "-497508", "totalLiabilities": "3467396", "otherCurrentAssets": "-12409994", "totalCurrentAssets": "12341978", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68016", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "151830695", "currentAccountsPayable": "1471722", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128040000", "shortLongTermDebtTotal": "1908193", "totalShareholderEquity": "160705277", "capitalLeaseObligations": "1908193", "otherCurrentLiabilities": "381000", "totalCurrentLiabilities": "1559203", "otherNonCurrentLiabilities": "1908193", "totalNonCurrentLiabilities": "1908193", "cashAndShortTermInvestments": "12341978", "commonStockSharesOutstanding": "7902737", "intangibleAssetsExcludingGoodwill": "22357633", "cashAndCashEquivalentsAtCarryingValue": "12341978", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "666181", "profitLoss": "None", "dividendPayout": "529342", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8313117", "capitalExpenditures": "152919800", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156940407", "cashflowFromInvestment": "-152919804", "stockBasedCompensation": "513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "529342", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "150000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5823017", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 11719549, "cost_of_revenue": 1619523, "gross_profit": 10100026, "ebit": 3135229, "ebitda": 8687000, "pretax_income": 4014955, "tax_provision": 229329, "net_income": 4014955, "net_income_to_common": 4014955, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8258, "total_current_assets": 8258, "total_assets": 126550948, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2361852, "total_equity": 124189096, "shares_outstanding": 9126591, "goodwill_and_intangibles": 10555596 }, "cash_flow": { "operating_cash_flow": 5625863, "capital_expenditure": 5186370, "free_cash_flow": 10812233, "dividends_paid": 458358, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315517, "ticker_id": 3148, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3135229", "ebitda": "8687000", "netIncome": "4014955", "grossProfit": "10100026", "depreciation": "None", "totalRevenue": "11719549", "costOfRevenue": "1619523", "interestIncome": "None", "incomeBeforeTax": "4014955", "interestExpense": "0", "operatingIncome": "4014955", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "229329", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "6085071", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.54", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1619523", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5551771", "sellingGeneralAndAdministrative": "1184352", "netIncomeFromContinuingOperations": "4014955" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "124189096", "currentDebt": "None", "investments": "None", "totalAssets": "126550948", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10555596", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2361852", "otherCurrentAssets": "125457", "totalCurrentAssets": "8258", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1486233", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126542690", "currentAccountsPayable": "83592", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111151636", "shortLongTermDebtTotal": "1710037", "totalShareholderEquity": "124189096", "capitalLeaseObligations": "1710037", "otherCurrentLiabilities": "223541", "totalCurrentLiabilities": "651815", "otherNonCurrentLiabilities": "1710037", "totalNonCurrentLiabilities": "1710037", "cashAndShortTermInvestments": "8258", "commonStockSharesOutstanding": "9126591", "intangibleAssetsExcludingGoodwill": "10555596", "cashAndCashEquivalentsAtCarryingValue": "8258", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4014955", "profitLoss": "None", "dividendPayout": "458358", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5625863", "capitalExpenditures": "5186370", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-438133", "cashflowFromInvestment": "-5186372", "stockBasedCompensation": "232426", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "458358", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4671390", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11719549, "cost_of_revenue": 1619523, "gross_profit": 10100026, "research_and_development": 0.54, "selling_general_admin": 1184352, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3135229, "depreciation_amortisation": 5551771, "ebitda": 8687000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 4014955, "tax_provision": 229329, "effective_tax_rate": null, "net_income": 4014955, "net_income_continuing_ops": 4014955, "net_income_to_common": 4014955, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8258, "short_term_investments": null, "net_receivables": 1486233, "inventory": 1, "other_current_assets": null, "total_current_assets": 8258, "net_ppe": null, "goodwill": null, "intangible_assets": 10555596, "goodwill_and_intangibles": 10555596, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 126542690, "total_assets": 126550948, "short_term_debt": null, "accounts_payable": 83592, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 651815, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1710037, "total_liabilities": 2361852, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 124189096, "shares_outstanding": 9126591, "operating_cash_flow": 5625863, "stock_based_compensation": 232426, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5186370, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5186372, "dividends_paid": 458358, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -438133, "free_cash_flow": 10812233, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3135229", "ebitda": "8687000", "netIncome": "4014955", "grossProfit": "10100026", "depreciation": "None", "totalRevenue": "11719549", "costOfRevenue": "1619523", "interestIncome": "None", "incomeBeforeTax": "4014955", "interestExpense": "0", "operatingIncome": "4014955", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "229329", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "6085071", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.54", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1619523", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5551771", "sellingGeneralAndAdministrative": "1184352", "netIncomeFromContinuingOperations": "4014955" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "124189096", "currentDebt": "None", "investments": "None", "totalAssets": "126550948", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10555596", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "2361852", "otherCurrentAssets": "125457", "totalCurrentAssets": "8258", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1486233", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "126542690", "currentAccountsPayable": "83592", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111151636", "shortLongTermDebtTotal": "1710037", "totalShareholderEquity": "124189096", "capitalLeaseObligations": "1710037", "otherCurrentLiabilities": "223541", "totalCurrentLiabilities": "651815", "otherNonCurrentLiabilities": "1710037", "totalNonCurrentLiabilities": "1710037", "cashAndShortTermInvestments": "8258", "commonStockSharesOutstanding": "9126591", "intangibleAssetsExcludingGoodwill": "10555596", "cashAndCashEquivalentsAtCarryingValue": "8258", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4014955", "profitLoss": "None", "dividendPayout": "458358", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5625863", "capitalExpenditures": "5186370", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-438133", "cashflowFromInvestment": "-5186372", "stockBasedCompensation": "232426", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "458358", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4671390", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 18406000, "cost_of_revenue": 18004000, "gross_profit": 402000, "ebit": 6710000, "ebitda": 13925000, "pretax_income": 2357000, "tax_provision": null, "net_income": 2185000, "net_income_to_common": 2185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2618000, "total_current_assets": 2618000, "total_assets": 745126000, "short_term_debt": 233000, "long_term_debt": 359428000, "total_debt": 359661000, "total_liabilities": 411464000, "total_equity": 312461000, "shares_outstanding": 16768599, "goodwill_and_intangibles": 46759000 }, "cash_flow": { "operating_cash_flow": 4360000, "capital_expenditure": 0, "free_cash_flow": 4360000, "dividends_paid": 1122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315480, "ticker_id": 3148, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6710000", "ebitda": "13925000", "netIncome": "2185000", "grossProfit": "402000", "depreciation": "None", "totalRevenue": "18406000", "costOfRevenue": "18004000", "interestIncome": "None", "incomeBeforeTax": "2357000", "interestExpense": "4353000", "operatingIncome": "7030000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4353000", "nonInterestIncome": "None", "operatingExpenses": "-6628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7215000", "sellingGeneralAndAdministrative": "1859000", "netIncomeFromContinuingOperations": "2357000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "165000", "currentDebt": "None", "investments": "None", "totalAssets": "745126000", "longTermDebt": "359428000", "shortTermDebt": "233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "46759000", "reportedCurrency": "USD", "retainedEarnings": "-39120000", "totalLiabilities": "411464000", "otherCurrentAssets": "-218605000", "totalCurrentAssets": "2618000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46759000", "currentAccountsPayable": "58000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367110000", "totalShareholderEquity": "312461000", "capitalLeaseObligations": "7682000", "otherCurrentLiabilities": "-291000", "totalCurrentLiabilities": "16053000", "otherNonCurrentLiabilities": "20422000", "totalNonCurrentLiabilities": "395411000", "cashAndShortTermInvestments": "2618000", "commonStockSharesOutstanding": "16768599", "intangibleAssetsExcludingGoodwill": "46759000", "cashAndCashEquivalentsAtCarryingValue": "2618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2357000", "profitLoss": "None", "dividendPayout": "1122000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4360000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8992000", "cashflowFromInvestment": "-25305000", "stockBasedCompensation": "95000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18406000, "cost_of_revenue": 18004000, "gross_profit": 402000, "research_and_development": null, "selling_general_admin": 1859000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6710000, "depreciation_amortisation": 7215000, "ebitda": 13925000, "interest_expense": 4353000, "interest_income": null, "other_non_operating": null, "pretax_income": 2357000, "tax_provision": null, "effective_tax_rate": null, "net_income": 2185000, "net_income_continuing_ops": 2357000, "net_income_to_common": 2185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2618000, "short_term_investments": null, "net_receivables": 218605000, "inventory": null, "other_current_assets": null, "total_current_assets": 2618000, "net_ppe": null, "goodwill": null, "intangible_assets": 46759000, "goodwill_and_intangibles": 46759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 46759000, "total_assets": 745126000, "short_term_debt": 233000, "accounts_payable": 58000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16053000, "long_term_debt": 359428000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 395411000, "total_liabilities": 411464000, "total_debt": 359661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39120000, "total_equity": 312461000, "shares_outstanding": 16768599, "operating_cash_flow": 4360000, "stock_based_compensation": 95000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25305000, "dividends_paid": 1122000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8992000, "free_cash_flow": 4360000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6710000", "ebitda": "13925000", "netIncome": "2185000", "grossProfit": "402000", "depreciation": "None", "totalRevenue": "18406000", "costOfRevenue": "18004000", "interestIncome": "None", "incomeBeforeTax": "2357000", "interestExpense": "4353000", "operatingIncome": "7030000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4353000", "nonInterestIncome": "None", "operatingExpenses": "-6628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7215000", "sellingGeneralAndAdministrative": "1859000", "netIncomeFromContinuingOperations": "2357000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "165000", "currentDebt": "None", "investments": "None", "totalAssets": "745126000", "longTermDebt": "359428000", "shortTermDebt": "233000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "46759000", "reportedCurrency": "USD", "retainedEarnings": "-39120000", "totalLiabilities": "411464000", "otherCurrentAssets": "-218605000", "totalCurrentAssets": "2618000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "46759000", "currentAccountsPayable": "58000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367110000", "totalShareholderEquity": "312461000", "capitalLeaseObligations": "7682000", "otherCurrentLiabilities": "-291000", "totalCurrentLiabilities": "16053000", "otherNonCurrentLiabilities": "20422000", "totalNonCurrentLiabilities": "395411000", "cashAndShortTermInvestments": "2618000", "commonStockSharesOutstanding": "16768599", "intangibleAssetsExcludingGoodwill": "46759000", "cashAndCashEquivalentsAtCarryingValue": "2618000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2357000", "profitLoss": "None", "dividendPayout": "1122000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4360000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8992000", "cashflowFromInvestment": "-25305000", "stockBasedCompensation": "95000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1122000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6979000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 16900000, "cost_of_revenue": 3068000, "gross_profit": 13832000, "ebit": 5246000, "ebitda": 12020000, "pretax_income": 1598000, "tax_provision": null, "net_income": 1473000, "net_income_to_common": 1473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4589000, "total_current_assets": 4589000, "total_assets": 715874000, "short_term_debt": 311000, "long_term_debt": 377739000, "total_debt": 378050000, "total_liabilities": 414618000, "total_equity": 279876000, "shares_outstanding": 15552917, "goodwill_and_intangibles": 48925000 }, "cash_flow": { "operating_cash_flow": 2098000, "capital_expenditure": 41034000, "free_cash_flow": 43132000, "dividends_paid": 4682000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315481, "ticker_id": 3148, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5246000", "ebitda": "12020000", "netIncome": "1473000", "grossProfit": "13832000", "depreciation": "None", "totalRevenue": "16900000", "costOfRevenue": "3068000", "interestIncome": "None", "incomeBeforeTax": "1598000", "interestExpense": "4443000", "operatingIncome": "6599000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4443000", "nonInterestIncome": "None", "operatingExpenses": "7233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6774000", "sellingGeneralAndAdministrative": "459000", "netIncomeFromContinuingOperations": "1598000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "715874000", "longTermDebt": "377739000", "shortTermDebt": "311000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48925000", "reportedCurrency": "USD", "retainedEarnings": "-35276000", "totalLiabilities": "414618000", "otherCurrentAssets": "-2981000", "totalCurrentAssets": "4589000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48925000", "currentAccountsPayable": "9000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394176000", "totalShareholderEquity": "279876000", "capitalLeaseObligations": "8063000", "otherCurrentLiabilities": "-320000", "totalCurrentLiabilities": "14031000", "otherNonCurrentLiabilities": "10124000", "totalNonCurrentLiabilities": "400587000", "cashAndShortTermInvestments": "4589000", "commonStockSharesOutstanding": "15552917", "intangibleAssetsExcludingGoodwill": "48925000", "cashAndCashEquivalentsAtCarryingValue": "4589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1598000", "profitLoss": "None", "dividendPayout": "4682000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2098000", "capitalExpenditures": "41034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74900000", "cashflowFromInvestment": "-44637000", "stockBasedCompensation": "95000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4682000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "71000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 16900000, "cost_of_revenue": 3068000, "gross_profit": 13832000, "research_and_development": null, "selling_general_admin": 459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5246000, "depreciation_amortisation": 6774000, "ebitda": 12020000, "interest_expense": 4443000, "interest_income": null, "other_non_operating": null, "pretax_income": 1598000, "tax_provision": null, "effective_tax_rate": null, "net_income": 1473000, "net_income_continuing_ops": 1598000, "net_income_to_common": 1473000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4589000, "short_term_investments": null, "net_receivables": 2981000, "inventory": null, "other_current_assets": null, "total_current_assets": 4589000, "net_ppe": null, "goodwill": null, "intangible_assets": 48925000, "goodwill_and_intangibles": 48925000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 48925000, "total_assets": 715874000, "short_term_debt": 311000, "accounts_payable": 9000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14031000, "long_term_debt": 377739000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 400587000, "total_liabilities": 414618000, "total_debt": 378050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35276000, "total_equity": 279876000, "shares_outstanding": 15552917, "operating_cash_flow": 2098000, "stock_based_compensation": 95000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44637000, "dividends_paid": 4682000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74900000, "free_cash_flow": 43132000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5246000", "ebitda": "12020000", "netIncome": "1473000", "grossProfit": "13832000", "depreciation": "None", "totalRevenue": "16900000", "costOfRevenue": "3068000", "interestIncome": "None", "incomeBeforeTax": "1598000", "interestExpense": "4443000", "operatingIncome": "6599000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4443000", "nonInterestIncome": "None", "operatingExpenses": "7233000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6774000", "sellingGeneralAndAdministrative": "459000", "netIncomeFromContinuingOperations": "1598000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "715874000", "longTermDebt": "377739000", "shortTermDebt": "311000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "48925000", "reportedCurrency": "USD", "retainedEarnings": "-35276000", "totalLiabilities": "414618000", "otherCurrentAssets": "-2981000", "totalCurrentAssets": "4589000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2981000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "48925000", "currentAccountsPayable": "9000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "394176000", "totalShareholderEquity": "279876000", "capitalLeaseObligations": "8063000", "otherCurrentLiabilities": "-320000", "totalCurrentLiabilities": "14031000", "otherNonCurrentLiabilities": "10124000", "totalNonCurrentLiabilities": "400587000", "cashAndShortTermInvestments": "4589000", "commonStockSharesOutstanding": "15552917", "intangibleAssetsExcludingGoodwill": "48925000", "cashAndCashEquivalentsAtCarryingValue": "4589000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1598000", "profitLoss": "None", "dividendPayout": "4682000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2098000", "capitalExpenditures": "41034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74900000", "cashflowFromInvestment": "-44637000", "stockBasedCompensation": "95000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4682000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "71000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6583000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 14563000, "cost_of_revenue": 2973000, "gross_profit": 11590000, "ebit": 2487000, "ebitda": 9084000, "pretax_income": -1423000, "tax_provision": null, "net_income": -1310000, "net_income_to_common": -1310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1183000, "total_current_assets": 120891000, "total_assets": 621424000, "short_term_debt": 78000, "long_term_debt": 358155000, "total_debt": 358233000, "total_liabilities": 376207000, "total_equity": 223529000, "shares_outstanding": 15382044, "goodwill_and_intangibles": 41788000 }, "cash_flow": { "operating_cash_flow": 8730000, "capital_expenditure": 27175000, "free_cash_flow": 35905000, "dividends_paid": 4035999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315483, "ticker_id": 3148, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2487000", "ebitda": "9084000", "netIncome": "-1310000", "grossProfit": "11590000", "depreciation": "None", "totalRevenue": "14563000", "costOfRevenue": "2973000", "interestIncome": "None", "incomeBeforeTax": "-1423000", "interestExpense": "3910000", "operatingIncome": "2419000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3910000", "nonInterestIncome": "None", "operatingExpenses": "9171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6597000", "sellingGeneralAndAdministrative": "613000", "netIncomeFromContinuingOperations": "-1423000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "621424000", "longTermDebt": "358155000", "shortTermDebt": "78000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "41788000", "reportedCurrency": "USD", "retainedEarnings": "-32067000", "totalLiabilities": "376207000", "otherCurrentAssets": "15412000", "totalCurrentAssets": "120891000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "500533000", "currentAccountsPayable": "63000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365096000", "totalShareholderEquity": "223529000", "capitalLeaseObligations": "6941000", "otherCurrentLiabilities": "4302000", "totalCurrentLiabilities": "9753000", "otherNonCurrentLiabilities": "170000", "totalNonCurrentLiabilities": "366454000", "cashAndShortTermInvestments": "1183000", "commonStockSharesOutstanding": "15382044", "intangibleAssetsExcludingGoodwill": "41788000", "cashAndCashEquivalentsAtCarryingValue": "1183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1423000", "profitLoss": "None", "dividendPayout": "4035999", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8730000", "capitalExpenditures": "27175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1115000", "cashflowFromInvestment": "-15334000", "stockBasedCompensation": "95000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4035999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6421000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14563000, "cost_of_revenue": 2973000, "gross_profit": 11590000, "research_and_development": null, "selling_general_admin": 613000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2487000, "depreciation_amortisation": 6597000, "ebitda": 9084000, "interest_expense": 3910000, "interest_income": null, "other_non_operating": null, "pretax_income": -1423000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1310000, "net_income_continuing_ops": -1423000, "net_income_to_common": -1310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1183000, "short_term_investments": null, "net_receivables": 104296000, "inventory": null, "other_current_assets": null, "total_current_assets": 120891000, "net_ppe": null, "goodwill": null, "intangible_assets": 41788000, "goodwill_and_intangibles": 41788000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 500533000, "total_assets": 621424000, "short_term_debt": 78000, "accounts_payable": 63000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9753000, "long_term_debt": 358155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 366454000, "total_liabilities": 376207000, "total_debt": 358233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32067000, "total_equity": 223529000, "shares_outstanding": 15382044, "operating_cash_flow": 8730000, "stock_based_compensation": 95000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15334000, "dividends_paid": 4035999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1115000, "free_cash_flow": 35905000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2487000", "ebitda": "9084000", "netIncome": "-1310000", "grossProfit": "11590000", "depreciation": "None", "totalRevenue": "14563000", "costOfRevenue": "2973000", "interestIncome": "None", "incomeBeforeTax": "-1423000", "interestExpense": "3910000", "operatingIncome": "2419000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3910000", "nonInterestIncome": "None", "operatingExpenses": "9171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6597000", "sellingGeneralAndAdministrative": "613000", "netIncomeFromContinuingOperations": "-1423000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "621424000", "longTermDebt": "358155000", "shortTermDebt": "78000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "41788000", "reportedCurrency": "USD", "retainedEarnings": "-32067000", "totalLiabilities": "376207000", "otherCurrentAssets": "15412000", "totalCurrentAssets": "120891000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104296000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "500533000", "currentAccountsPayable": "63000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "365096000", "totalShareholderEquity": "223529000", "capitalLeaseObligations": "6941000", "otherCurrentLiabilities": "4302000", "totalCurrentLiabilities": "9753000", "otherNonCurrentLiabilities": "170000", "totalNonCurrentLiabilities": "366454000", "cashAndShortTermInvestments": "1183000", "commonStockSharesOutstanding": "15382044", "intangibleAssetsExcludingGoodwill": "41788000", "cashAndCashEquivalentsAtCarryingValue": "1183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1423000", "profitLoss": "None", "dividendPayout": "4035999", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8730000", "capitalExpenditures": "27175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1115000", "cashflowFromInvestment": "-15334000", "stockBasedCompensation": "95000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4035999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6421000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 14863000, "cost_of_revenue": 2105000, "gross_profit": 12758000, "ebit": 4356000, "ebitda": 11061000, "pretax_income": -1782000, "tax_provision": null, "net_income": -1641000, "net_income_to_common": -1641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5000000, "total_current_assets": 125895000, "total_assets": 628446000, "short_term_debt": 154000, "long_term_debt": 352570000, "total_debt": 352724000, "total_liabilities": 376359000, "total_equity": 229845000, "shares_outstanding": 15426650, "goodwill_and_intangibles": 43176000 }, "cash_flow": { "operating_cash_flow": 6978000, "capital_expenditure": 351000, "free_cash_flow": 7329000, "dividends_paid": 4381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315484, "ticker_id": 3148, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4356000", "ebitda": "11061000", "netIncome": "-1641000", "grossProfit": "12758000", "depreciation": "None", "totalRevenue": "14863000", "costOfRevenue": "2105000", "interestIncome": "None", "incomeBeforeTax": "-1782000", "interestExpense": "4320000", "operatingIncome": "2491000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4320000", "nonInterestIncome": "None", "operatingExpenses": "10267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6705000", "sellingGeneralAndAdministrative": "1697000", "netIncomeFromContinuingOperations": "-1782000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "628446000", "longTermDebt": "352570000", "shortTermDebt": "154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "43176000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "376359000", "otherCurrentAssets": "8646000", "totalCurrentAssets": "125895000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "502551000", "currentAccountsPayable": "80000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359835000", "totalShareholderEquity": "229845000", "capitalLeaseObligations": "7265000", "otherCurrentLiabilities": "10048000", "totalCurrentLiabilities": "13365000", "otherNonCurrentLiabilities": "2417000", "totalNonCurrentLiabilities": "362994000", "cashAndShortTermInvestments": "5000000", "commonStockSharesOutstanding": "15426650", "intangibleAssetsExcludingGoodwill": "43176000", "cashAndCashEquivalentsAtCarryingValue": "5000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1641000", "profitLoss": "None", "dividendPayout": "4381000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6978000", "capitalExpenditures": "351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12697000", "cashflowFromInvestment": "6274000", "stockBasedCompensation": "95000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14863000, "cost_of_revenue": 2105000, "gross_profit": 12758000, "research_and_development": null, "selling_general_admin": 1697000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4356000, "depreciation_amortisation": 6705000, "ebitda": 11061000, "interest_expense": 4320000, "interest_income": null, "other_non_operating": null, "pretax_income": -1782000, "tax_provision": null, "effective_tax_rate": null, "net_income": -1641000, "net_income_continuing_ops": -1782000, "net_income_to_common": -1641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5000000, "short_term_investments": null, "net_receivables": 112249000, "inventory": null, "other_current_assets": null, "total_current_assets": 125895000, "net_ppe": null, "goodwill": null, "intangible_assets": 43176000, "goodwill_and_intangibles": 43176000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 502551000, "total_assets": 628446000, "short_term_debt": 154000, "accounts_payable": 80000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13365000, "long_term_debt": 352570000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 362994000, "total_liabilities": 376359000, "total_debt": 352724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 229845000, "shares_outstanding": 15426650, "operating_cash_flow": 6978000, "stock_based_compensation": 95000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 351000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6274000, "dividends_paid": 4381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12697000, "free_cash_flow": 7329000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4356000", "ebitda": "11061000", "netIncome": "-1641000", "grossProfit": "12758000", "depreciation": "None", "totalRevenue": "14863000", "costOfRevenue": "2105000", "interestIncome": "None", "incomeBeforeTax": "-1782000", "interestExpense": "4320000", "operatingIncome": "2491000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4320000", "nonInterestIncome": "None", "operatingExpenses": "10267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6705000", "sellingGeneralAndAdministrative": "1697000", "netIncomeFromContinuingOperations": "-1782000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "142000", "currentDebt": "None", "investments": "None", "totalAssets": "628446000", "longTermDebt": "352570000", "shortTermDebt": "154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "43176000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "376359000", "otherCurrentAssets": "8646000", "totalCurrentAssets": "125895000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "502551000", "currentAccountsPayable": "80000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "359835000", "totalShareholderEquity": "229845000", "capitalLeaseObligations": "7265000", "otherCurrentLiabilities": "10048000", "totalCurrentLiabilities": "13365000", "otherNonCurrentLiabilities": "2417000", "totalNonCurrentLiabilities": "362994000", "cashAndShortTermInvestments": "5000000", "commonStockSharesOutstanding": "15426650", "intangibleAssetsExcludingGoodwill": "43176000", "cashAndCashEquivalentsAtCarryingValue": "5000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1641000", "profitLoss": "None", "dividendPayout": "4381000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6978000", "capitalExpenditures": "351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12697000", "cashflowFromInvestment": "6274000", "stockBasedCompensation": "95000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6705000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 14206000, "cost_of_revenue": 2034000, "gross_profit": 12172000, "ebit": 3149000, "ebitda": 10456000, "pretax_income": -1179000, "tax_provision": 99000, "net_income": -1179000, "net_income_to_common": -1179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6138000, "total_current_assets": 130977000, "total_assets": 647397000, "short_term_debt": 79000, "long_term_debt": 356511000, "total_debt": 356590000, "total_liabilities": 383612000, "total_equity": 240949000, "shares_outstanding": 15852775, "goodwill_and_intangibles": 46060000 }, "cash_flow": { "operating_cash_flow": 7901000, "capital_expenditure": 0, "free_cash_flow": 7901000, "dividends_paid": 4495000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315485, "ticker_id": 3148, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3149000", "ebitda": "10456000", "netIncome": "-1179000", "grossProfit": "12172000", "depreciation": "None", "totalRevenue": "14206000", "costOfRevenue": "2034000", "interestIncome": "None", "incomeBeforeTax": "-1179000", "interestExpense": "3592000", "operatingIncome": "2269000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "99000", "reportedCurrency": "USD", "netInterestIncome": "-3592000", "nonInterestIncome": "None", "operatingExpenses": "9903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7307000", "sellingGeneralAndAdministrative": "1716000", "netIncomeFromContinuingOperations": "-1278000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "647397000", "longTermDebt": "356511000", "shortTermDebt": "79000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "46060000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "383612000", "otherCurrentAssets": "13570000", "totalCurrentAssets": "130977000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "516420000", "currentAccountsPayable": "69000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "364036000", "totalShareholderEquity": "240949000", "capitalLeaseObligations": "7525000", "otherCurrentLiabilities": "4366000", "totalCurrentLiabilities": "8119000", "otherNonCurrentLiabilities": "10747000", "totalNonCurrentLiabilities": "375493000", "cashAndShortTermInvestments": "6138000", "commonStockSharesOutstanding": "15852775", "intangibleAssetsExcludingGoodwill": "46060000", "cashAndCashEquivalentsAtCarryingValue": "6138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1278000", "profitLoss": "None", "dividendPayout": "4495000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7901000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45886000", "cashflowFromInvestment": "-50166000", "stockBasedCompensation": "95000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4495000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7227000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14206000, "cost_of_revenue": 2034000, "gross_profit": 12172000, "research_and_development": null, "selling_general_admin": 1716000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3149000, "depreciation_amortisation": 7307000, "ebitda": 10456000, "interest_expense": 3592000, "interest_income": null, "other_non_operating": null, "pretax_income": -1179000, "tax_provision": 99000, "effective_tax_rate": null, "net_income": -1179000, "net_income_continuing_ops": -1278000, "net_income_to_common": -1179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6138000, "short_term_investments": null, "net_receivables": 111269000, "inventory": null, "other_current_assets": null, "total_current_assets": 130977000, "net_ppe": null, "goodwill": null, "intangible_assets": 46060000, "goodwill_and_intangibles": 46060000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 516420000, "total_assets": 647397000, "short_term_debt": 79000, "accounts_payable": 69000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8119000, "long_term_debt": 356511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 375493000, "total_liabilities": 383612000, "total_debt": 356590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 240949000, "shares_outstanding": 15852775, "operating_cash_flow": 7901000, "stock_based_compensation": 95000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50166000, "dividends_paid": 4495000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45886000, "free_cash_flow": 7901000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3149000", "ebitda": "10456000", "netIncome": "-1179000", "grossProfit": "12172000", "depreciation": "None", "totalRevenue": "14206000", "costOfRevenue": "2034000", "interestIncome": "None", "incomeBeforeTax": "-1179000", "interestExpense": "3592000", "operatingIncome": "2269000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "99000", "reportedCurrency": "USD", "netInterestIncome": "-3592000", "nonInterestIncome": "None", "operatingExpenses": "9903000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2034000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7307000", "sellingGeneralAndAdministrative": "1716000", "netIncomeFromContinuingOperations": "-1278000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "144000", "currentDebt": "None", "investments": "None", "totalAssets": "647397000", "longTermDebt": "356511000", "shortTermDebt": "79000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "46060000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "383612000", "otherCurrentAssets": "13570000", "totalCurrentAssets": "130977000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "516420000", "currentAccountsPayable": "69000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "364036000", "totalShareholderEquity": "240949000", "capitalLeaseObligations": "7525000", "otherCurrentLiabilities": "4366000", "totalCurrentLiabilities": "8119000", "otherNonCurrentLiabilities": "10747000", "totalNonCurrentLiabilities": "375493000", "cashAndShortTermInvestments": "6138000", "commonStockSharesOutstanding": "15852775", "intangibleAssetsExcludingGoodwill": "46060000", "cashAndCashEquivalentsAtCarryingValue": "6138000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1278000", "profitLoss": "None", "dividendPayout": "4495000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7901000", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45886000", "cashflowFromInvestment": "-50166000", "stockBasedCompensation": "95000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4495000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7227000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 13791000, "cost_of_revenue": 3323000, "gross_profit": 10468000, "ebit": 1316000, "ebitda": 7836000, "pretax_income": -1039000, "tax_provision": null, "net_income": -958000, "net_income_to_common": -958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1578000, "total_current_assets": 102393000, "total_assets": 604995000, "short_term_debt": 300000, "long_term_debt": 301466000, "total_debt": 301766000, "total_liabilities": 328500000, "total_equity": 253027000, "shares_outstanding": 14437542, "goodwill_and_intangibles": 43925000 }, "cash_flow": { "operating_cash_flow": 4527000, "capital_expenditure": 52001000, "free_cash_flow": 56528000, "dividends_paid": 4112000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315486, "ticker_id": 3148, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1316000", "ebitda": "7836000", "netIncome": "-958000", "grossProfit": "10468000", "depreciation": "None", "totalRevenue": "13791000", "costOfRevenue": "3323000", "interestIncome": "None", "incomeBeforeTax": "-1039000", "interestExpense": "3075000", "operatingIncome": "1975000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3075000", "nonInterestIncome": "None", "operatingExpenses": "8493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6520000", "sellingGeneralAndAdministrative": "555000", "netIncomeFromContinuingOperations": "-1039000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "604995000", "longTermDebt": "301466000", "shortTermDebt": "300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43925000", "reportedCurrency": "USD", "retainedEarnings": "-15722000", "totalLiabilities": "328500000", "otherCurrentAssets": "9669000", "totalCurrentAssets": "102393000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43925000", "currentAccountsPayable": "40000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "309470000", "totalShareholderEquity": "253027000", "capitalLeaseObligations": "8004000", "otherCurrentLiabilities": "4134000", "totalCurrentLiabilities": "6886000", "otherNonCurrentLiabilities": "11543000", "totalNonCurrentLiabilities": "321614000", "cashAndShortTermInvestments": "1578000", "commonStockSharesOutstanding": "14437542", "intangibleAssetsExcludingGoodwill": "43925000", "cashAndCashEquivalentsAtCarryingValue": "1578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-958000", "profitLoss": "None", "dividendPayout": "4112000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4527000", "capitalExpenditures": "52001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25691000", "cashflowFromInvestment": "-50322000", "stockBasedCompensation": "9000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4112000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13791000, "cost_of_revenue": 3323000, "gross_profit": 10468000, "research_and_development": null, "selling_general_admin": 555000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1316000, "depreciation_amortisation": 6520000, "ebitda": 7836000, "interest_expense": 3075000, "interest_income": null, "other_non_operating": null, "pretax_income": -1039000, "tax_provision": null, "effective_tax_rate": null, "net_income": -958000, "net_income_continuing_ops": -1039000, "net_income_to_common": -958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1578000, "short_term_investments": null, "net_receivables": 91146000, "inventory": null, "other_current_assets": null, "total_current_assets": 102393000, "net_ppe": null, "goodwill": null, "intangible_assets": 43925000, "goodwill_and_intangibles": 43925000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43925000, "total_assets": 604995000, "short_term_debt": 300000, "accounts_payable": 40000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6886000, "long_term_debt": 301466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 321614000, "total_liabilities": 328500000, "total_debt": 301766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15722000, "total_equity": 253027000, "shares_outstanding": 14437542, "operating_cash_flow": 4527000, "stock_based_compensation": 9000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50322000, "dividends_paid": 4112000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25691000, "free_cash_flow": 56528000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1316000", "ebitda": "7836000", "netIncome": "-958000", "grossProfit": "10468000", "depreciation": "None", "totalRevenue": "13791000", "costOfRevenue": "3323000", "interestIncome": "None", "incomeBeforeTax": "-1039000", "interestExpense": "3075000", "operatingIncome": "1975000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3075000", "nonInterestIncome": "None", "operatingExpenses": "8493000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6520000", "sellingGeneralAndAdministrative": "555000", "netIncomeFromContinuingOperations": "-1039000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "604995000", "longTermDebt": "301466000", "shortTermDebt": "300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43925000", "reportedCurrency": "USD", "retainedEarnings": "-15722000", "totalLiabilities": "328500000", "otherCurrentAssets": "9669000", "totalCurrentAssets": "102393000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "91146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43925000", "currentAccountsPayable": "40000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "309470000", "totalShareholderEquity": "253027000", "capitalLeaseObligations": "8004000", "otherCurrentLiabilities": "4134000", "totalCurrentLiabilities": "6886000", "otherNonCurrentLiabilities": "11543000", "totalNonCurrentLiabilities": "321614000", "cashAndShortTermInvestments": "1578000", "commonStockSharesOutstanding": "14437542", "intangibleAssetsExcludingGoodwill": "43925000", "cashAndCashEquivalentsAtCarryingValue": "1578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-958000", "profitLoss": "None", "dividendPayout": "4112000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4527000", "capitalExpenditures": "52001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25691000", "cashflowFromInvestment": "-50322000", "stockBasedCompensation": "9000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4112000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6520000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 13480000, "cost_of_revenue": 2893000, "gross_profit": 10587000, "ebit": 6460000, "ebitda": 12800000, "pretax_income": 3354000, "tax_provision": 471000, "net_income": 3080000, "net_income_to_common": 3080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2560000, "total_current_assets": 2560000, "total_assets": 578986000, "short_term_debt": 46000, "long_term_debt": 278898000, "total_debt": 278944000, "total_liabilities": 307032000, "total_equity": 248242000, "shares_outstanding": 14968086, "goodwill_and_intangibles": 40574000 }, "cash_flow": { "operating_cash_flow": 6214000, "capital_expenditure": 6577000, "free_cash_flow": 12791000, "dividends_paid": 3825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315488, "ticker_id": 3148, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6460000", "ebitda": "12800000", "netIncome": "3080000", "grossProfit": "10587000", "depreciation": "None", "totalRevenue": "13480000", "costOfRevenue": "2893000", "interestIncome": "None", "incomeBeforeTax": "3354000", "interestExpense": "3167000", "operatingIncome": "6460000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "471000", "reportedCurrency": "USD", "netInterestIncome": "-3167000", "nonInterestIncome": "None", "operatingExpenses": "4127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6340000", "sellingGeneralAndAdministrative": "791000", "netIncomeFromContinuingOperations": "3354000" }, "balance": { "goodwill": "None", "inventory": "-31945000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "578986000", "longTermDebt": "278898000", "shortTermDebt": "46000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "40574000", "reportedCurrency": "USD", "retainedEarnings": "-10652000", "totalLiabilities": "307032000", "otherCurrentAssets": "-2316000", "totalCurrentAssets": "2560000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40574000", "currentAccountsPayable": "19000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "284534000", "totalShareholderEquity": "248242000", "capitalLeaseObligations": "5636000", "otherCurrentLiabilities": "4697000", "totalCurrentLiabilities": "8081000", "otherNonCurrentLiabilities": "13310000", "totalNonCurrentLiabilities": "303713000", "cashAndShortTermInvestments": "2560000", "commonStockSharesOutstanding": "14968086", "intangibleAssetsExcludingGoodwill": "40574000", "cashAndCashEquivalentsAtCarryingValue": "2560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3354000", "profitLoss": "None", "dividendPayout": "3825000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6214000", "capitalExpenditures": "6577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17353000", "cashflowFromInvestment": "-1908000", "stockBasedCompensation": "79000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6204000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 13480000, "cost_of_revenue": 2893000, "gross_profit": 10587000, "research_and_development": null, "selling_general_admin": 791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6460000, "depreciation_amortisation": 6340000, "ebitda": 12800000, "interest_expense": 3167000, "interest_income": null, "other_non_operating": null, "pretax_income": 3354000, "tax_provision": 471000, "effective_tax_rate": null, "net_income": 3080000, "net_income_continuing_ops": 3354000, "net_income_to_common": 3080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2560000, "short_term_investments": null, "net_receivables": 2316000, "inventory": -31945000, "other_current_assets": null, "total_current_assets": 2560000, "net_ppe": null, "goodwill": null, "intangible_assets": 40574000, "goodwill_and_intangibles": 40574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 40574000, "total_assets": 578986000, "short_term_debt": 46000, "accounts_payable": 19000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8081000, "long_term_debt": 278898000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 303713000, "total_liabilities": 307032000, "total_debt": 278944000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10652000, "total_equity": 248242000, "shares_outstanding": 14968086, "operating_cash_flow": 6214000, "stock_based_compensation": 79000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6577000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1908000, "dividends_paid": 3825000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17353000, "free_cash_flow": 12791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6460000", "ebitda": "12800000", "netIncome": "3080000", "grossProfit": "10587000", "depreciation": "None", "totalRevenue": "13480000", "costOfRevenue": "2893000", "interestIncome": "None", "incomeBeforeTax": "3354000", "interestExpense": "3167000", "operatingIncome": "6460000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "471000", "reportedCurrency": "USD", "netInterestIncome": "-3167000", "nonInterestIncome": "None", "operatingExpenses": "4127000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6340000", "sellingGeneralAndAdministrative": "791000", "netIncomeFromContinuingOperations": "3354000" }, "balance": { "goodwill": "None", "inventory": "-31945000", "commonStock": "143000", "currentDebt": "None", "investments": "None", "totalAssets": "578986000", "longTermDebt": "278898000", "shortTermDebt": "46000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "40574000", "reportedCurrency": "USD", "retainedEarnings": "-10652000", "totalLiabilities": "307032000", "otherCurrentAssets": "-2316000", "totalCurrentAssets": "2560000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "40574000", "currentAccountsPayable": "19000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "284534000", "totalShareholderEquity": "248242000", "capitalLeaseObligations": "5636000", "otherCurrentLiabilities": "4697000", "totalCurrentLiabilities": "8081000", "otherNonCurrentLiabilities": "13310000", "totalNonCurrentLiabilities": "303713000", "cashAndShortTermInvestments": "2560000", "commonStockSharesOutstanding": "14968086", "intangibleAssetsExcludingGoodwill": "40574000", "cashAndCashEquivalentsAtCarryingValue": "2560000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3354000", "profitLoss": "None", "dividendPayout": "3825000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6214000", "capitalExpenditures": "6577000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17353000", "cashflowFromInvestment": "-1908000", "stockBasedCompensation": "79000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3825000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6204000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 12490000, "cost_of_revenue": 1800000, "gross_profit": 10690000, "ebit": 2736000, "ebitda": 9088000, "pretax_income": 222000, "tax_provision": 18000, "net_income": 204000, "net_income_to_common": 204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3260000, "total_current_assets": 56174000, "total_assets": 565777000, "short_term_debt": -3216000, "long_term_debt": 268320000, "total_debt": 265104000, "total_liabilities": 297423000, "total_equity": 244028000, "shares_outstanding": 13624932, "goodwill_and_intangibles": 45761000 }, "cash_flow": { "operating_cash_flow": 8031000, "capital_expenditure": 14808000, "free_cash_flow": 22839000, "dividends_paid": 4084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315489, "ticker_id": 3148, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2736000", "ebitda": "9088000", "netIncome": "204000", "grossProfit": "10690000", "depreciation": "None", "totalRevenue": "12490000", "costOfRevenue": "1800000", "interestIncome": "986000", "incomeBeforeTax": "222000", "interestExpense": "2831000", "operatingIncome": "2997000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-1845000", "nonInterestIncome": "None", "operatingExpenses": "7693000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6352000", "sellingGeneralAndAdministrative": "1602000", "netIncomeFromContinuingOperations": "222000" }, "balance": { "goodwill": "None", "inventory": "-12463000", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "565777000", "longTermDebt": "268320000", "shortTermDebt": "-3216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "45761000", "reportedCurrency": "USD", "retainedEarnings": "-9907000", "totalLiabilities": "297423000", "otherCurrentAssets": "7479000", "totalCurrentAssets": "56174000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12463000", "currentNetReceivables": "45435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509603000", "currentAccountsPayable": "17000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "274652000", "totalShareholderEquity": "244028000", "capitalLeaseObligations": "6332000", "otherCurrentLiabilities": "5163000", "totalCurrentLiabilities": "8396000", "otherNonCurrentLiabilities": "13723000", "totalNonCurrentLiabilities": "289027000", "cashAndShortTermInvestments": "3260000", "commonStockSharesOutstanding": "13624932", "intangibleAssetsExcludingGoodwill": "45761000", "cashAndCashEquivalentsAtCarryingValue": "3260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222000", "profitLoss": "None", "dividendPayout": "4084000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8031000", "capitalExpenditures": "14808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8104000", "cashflowFromInvestment": "-1509000", "stockBasedCompensation": "80000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12490000, "cost_of_revenue": 1800000, "gross_profit": 10690000, "research_and_development": null, "selling_general_admin": 1602000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2736000, "depreciation_amortisation": 6352000, "ebitda": 9088000, "interest_expense": 2831000, "interest_income": null, "other_non_operating": null, "pretax_income": 222000, "tax_provision": 18000, "effective_tax_rate": null, "net_income": 204000, "net_income_continuing_ops": 222000, "net_income_to_common": 204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3260000, "short_term_investments": 12463000, "net_receivables": 45435000, "inventory": -12463000, "other_current_assets": null, "total_current_assets": 56174000, "net_ppe": null, "goodwill": null, "intangible_assets": 45761000, "goodwill_and_intangibles": 45761000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 509603000, "total_assets": 565777000, "short_term_debt": -3216000, "accounts_payable": 17000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8396000, "long_term_debt": 268320000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 289027000, "total_liabilities": 297423000, "total_debt": 265104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9907000, "total_equity": 244028000, "shares_outstanding": 13624932, "operating_cash_flow": 8031000, "stock_based_compensation": 80000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14808000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1509000, "dividends_paid": 4084000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8104000, "free_cash_flow": 22839000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2736000", "ebitda": "9088000", "netIncome": "204000", "grossProfit": "10690000", "depreciation": "None", "totalRevenue": "12490000", "costOfRevenue": "1800000", "interestIncome": "986000", "incomeBeforeTax": "222000", "interestExpense": "2831000", "operatingIncome": "2997000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18000", "reportedCurrency": "USD", "netInterestIncome": "-1845000", "nonInterestIncome": "None", "operatingExpenses": "7693000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6352000", "sellingGeneralAndAdministrative": "1602000", "netIncomeFromContinuingOperations": "222000" }, "balance": { "goodwill": "None", "inventory": "-12463000", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "565777000", "longTermDebt": "268320000", "shortTermDebt": "-3216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "45761000", "reportedCurrency": "USD", "retainedEarnings": "-9907000", "totalLiabilities": "297423000", "otherCurrentAssets": "7479000", "totalCurrentAssets": "56174000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "12463000", "currentNetReceivables": "45435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509603000", "currentAccountsPayable": "17000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "274652000", "totalShareholderEquity": "244028000", "capitalLeaseObligations": "6332000", "otherCurrentLiabilities": "5163000", "totalCurrentLiabilities": "8396000", "otherNonCurrentLiabilities": "13723000", "totalNonCurrentLiabilities": "289027000", "cashAndShortTermInvestments": "3260000", "commonStockSharesOutstanding": "13624932", "intangibleAssetsExcludingGoodwill": "45761000", "cashAndCashEquivalentsAtCarryingValue": "3260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "222000", "profitLoss": "None", "dividendPayout": "4084000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "8031000", "capitalExpenditures": "14808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8104000", "cashflowFromInvestment": "-1509000", "stockBasedCompensation": "80000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4084000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6237000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 12466000, "cost_of_revenue": 1928000, "gross_profit": 10538000, "ebit": 2472000, "ebitda": 8854000, "pretax_income": -283000, "tax_provision": 3022000, "net_income": -260000, "net_income_to_common": -260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5145000, "total_current_assets": 51916000, "total_assets": 559021000, "short_term_debt": null, "long_term_debt": 272256000, "total_debt": 272256000, "total_liabilities": 286165000, "total_equity": 248152000, "shares_outstanding": 14845062, "goodwill_and_intangibles": 47019000 }, "cash_flow": { "operating_cash_flow": 6760000, "capital_expenditure": 1138000, "free_cash_flow": 7898000, "dividends_paid": 3745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315490, "ticker_id": 3148, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2472000", "ebitda": "8854000", "netIncome": "-260000", "grossProfit": "10538000", "depreciation": "None", "totalRevenue": "12466000", "costOfRevenue": "1928000", "interestIncome": "None", "incomeBeforeTax": "-283000", "interestExpense": "2935000", "operatingIncome": "2583000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3022000", "reportedCurrency": "USD", "netInterestIncome": "-2935000", "nonInterestIncome": "None", "operatingExpenses": "7955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6382000", "sellingGeneralAndAdministrative": "1542000", "netIncomeFromContinuingOperations": "-283000" }, "balance": { "goodwill": "None", "inventory": "18176000", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "559021000", "longTermDebt": "272256000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "47019000", "reportedCurrency": "USD", "retainedEarnings": "-6364000", "totalLiabilities": "286165000", "otherCurrentAssets": "13043000", "totalCurrentAssets": "51916000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13177000", "currentNetReceivables": "2375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507105000", "currentAccountsPayable": "20000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278297000", "totalShareholderEquity": "248152000", "capitalLeaseObligations": "6041000", "otherCurrentLiabilities": "4056000", "totalCurrentLiabilities": "7188000", "otherNonCurrentLiabilities": "680000", "totalNonCurrentLiabilities": "278977000", "cashAndShortTermInvestments": "5145000", "commonStockSharesOutstanding": "14845062", "intangibleAssetsExcludingGoodwill": "47019000", "cashAndCashEquivalentsAtCarryingValue": "5145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283000", "profitLoss": "None", "dividendPayout": "3745000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "65000", "operatingCashflow": "6760000", "capitalExpenditures": "1138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8408000", "cashflowFromInvestment": "-4105000", "stockBasedCompensation": "79000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12466000, "cost_of_revenue": 1928000, "gross_profit": 10538000, "research_and_development": null, "selling_general_admin": 1542000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2472000, "depreciation_amortisation": 6382000, "ebitda": 8854000, "interest_expense": 2935000, "interest_income": null, "other_non_operating": null, "pretax_income": -283000, "tax_provision": 3022000, "effective_tax_rate": null, "net_income": -260000, "net_income_continuing_ops": -283000, "net_income_to_common": -260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5145000, "short_term_investments": 13177000, "net_receivables": 2375000, "inventory": 18176000, "other_current_assets": null, "total_current_assets": 51916000, "net_ppe": null, "goodwill": null, "intangible_assets": 47019000, "goodwill_and_intangibles": 47019000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 507105000, "total_assets": 559021000, "short_term_debt": null, "accounts_payable": 20000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7188000, "long_term_debt": 272256000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 278977000, "total_liabilities": 286165000, "total_debt": 272256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6364000, "total_equity": 248152000, "shares_outstanding": 14845062, "operating_cash_flow": 6760000, "stock_based_compensation": 79000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4105000, "dividends_paid": 3745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8408000, "free_cash_flow": 7898000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2472000", "ebitda": "8854000", "netIncome": "-260000", "grossProfit": "10538000", "depreciation": "None", "totalRevenue": "12466000", "costOfRevenue": "1928000", "interestIncome": "None", "incomeBeforeTax": "-283000", "interestExpense": "2935000", "operatingIncome": "2583000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3022000", "reportedCurrency": "USD", "netInterestIncome": "-2935000", "nonInterestIncome": "None", "operatingExpenses": "7955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6382000", "sellingGeneralAndAdministrative": "1542000", "netIncomeFromContinuingOperations": "-283000" }, "balance": { "goodwill": "None", "inventory": "18176000", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "559021000", "longTermDebt": "272256000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "47019000", "reportedCurrency": "USD", "retainedEarnings": "-6364000", "totalLiabilities": "286165000", "otherCurrentAssets": "13043000", "totalCurrentAssets": "51916000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "13177000", "currentNetReceivables": "2375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507105000", "currentAccountsPayable": "20000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "278297000", "totalShareholderEquity": "248152000", "capitalLeaseObligations": "6041000", "otherCurrentLiabilities": "4056000", "totalCurrentLiabilities": "7188000", "otherNonCurrentLiabilities": "680000", "totalNonCurrentLiabilities": "278977000", "cashAndShortTermInvestments": "5145000", "commonStockSharesOutstanding": "14845062", "intangibleAssetsExcludingGoodwill": "47019000", "cashAndCashEquivalentsAtCarryingValue": "5145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-283000", "profitLoss": "None", "dividendPayout": "3745000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "65000", "operatingCashflow": "6760000", "capitalExpenditures": "1138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8408000", "cashflowFromInvestment": "-4105000", "stockBasedCompensation": "79000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6272000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 11581000, "cost_of_revenue": 2149000, "gross_profit": 9432000, "ebit": 1482000, "ebitda": 7836000, "pretax_income": 370000, "tax_provision": 2114000, "net_income": 335000, "net_income_to_common": 335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4019000, "total_current_assets": 54928000, "total_assets": 564560000, "short_term_debt": 134000, "long_term_debt": 275677000, "total_debt": 275811000, "total_liabilities": 288947000, "total_equity": 250743000, "shares_outstanding": 15131010, "goodwill_and_intangibles": 49292000 }, "cash_flow": { "operating_cash_flow": 6900000, "capital_expenditure": 3070000, "free_cash_flow": 9970000, "dividends_paid": 2364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315491, "ticker_id": 3148, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1482000", "ebitda": "7836000", "netIncome": "335000", "grossProfit": "9432000", "depreciation": "None", "totalRevenue": "11581000", "costOfRevenue": "2149000", "interestIncome": "525000", "incomeBeforeTax": "370000", "interestExpense": "2671000", "operatingIncome": "2978000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2114000", "reportedCurrency": "USD", "netInterestIncome": "-2146000", "nonInterestIncome": "None", "operatingExpenses": "6454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6354000", "sellingGeneralAndAdministrative": "1478000", "netIncomeFromContinuingOperations": "370000" }, "balance": { "goodwill": "None", "inventory": "30969000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "564560000", "longTermDebt": "275677000", "shortTermDebt": "134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "49292000", "reportedCurrency": "USD", "retainedEarnings": "-2359000", "totalLiabilities": "288947000", "otherCurrentAssets": "-15949000", "totalCurrentAssets": "54928000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "10957000", "currentNetReceivables": "35889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509632000", "currentAccountsPayable": "30000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "282038000", "totalShareholderEquity": "250743000", "capitalLeaseObligations": "6361000", "otherCurrentLiabilities": "3501000", "totalCurrentLiabilities": "6697000", "otherNonCurrentLiabilities": "78000", "totalNonCurrentLiabilities": "282250000", "cashAndShortTermInvestments": "4019000", "commonStockSharesOutstanding": "15131010", "intangibleAssetsExcludingGoodwill": "49292000", "cashAndCashEquivalentsAtCarryingValue": "4019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370000", "profitLoss": "None", "dividendPayout": "2364000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16000", "operatingCashflow": "6900000", "capitalExpenditures": "3070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12635000", "cashflowFromInvestment": "-23235000", "stockBasedCompensation": "80000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6354000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11581000, "cost_of_revenue": 2149000, "gross_profit": 9432000, "research_and_development": null, "selling_general_admin": 1478000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1482000, "depreciation_amortisation": 6354000, "ebitda": 7836000, "interest_expense": 2671000, "interest_income": null, "other_non_operating": null, "pretax_income": 370000, "tax_provision": 2114000, "effective_tax_rate": null, "net_income": 335000, "net_income_continuing_ops": 370000, "net_income_to_common": 335000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4019000, "short_term_investments": 10957000, "net_receivables": 35889000, "inventory": 30969000, "other_current_assets": null, "total_current_assets": 54928000, "net_ppe": null, "goodwill": null, "intangible_assets": 49292000, "goodwill_and_intangibles": 49292000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 509632000, "total_assets": 564560000, "short_term_debt": 134000, "accounts_payable": 30000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6697000, "long_term_debt": 275677000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 282250000, "total_liabilities": 288947000, "total_debt": 275811000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2359000, "total_equity": 250743000, "shares_outstanding": 15131010, "operating_cash_flow": 6900000, "stock_based_compensation": 80000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3070000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23235000, "dividends_paid": 2364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12635000, "free_cash_flow": 9970000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1482000", "ebitda": "7836000", "netIncome": "335000", "grossProfit": "9432000", "depreciation": "None", "totalRevenue": "11581000", "costOfRevenue": "2149000", "interestIncome": "525000", "incomeBeforeTax": "370000", "interestExpense": "2671000", "operatingIncome": "2978000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2114000", "reportedCurrency": "USD", "netInterestIncome": "-2146000", "nonInterestIncome": "None", "operatingExpenses": "6454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6354000", "sellingGeneralAndAdministrative": "1478000", "netIncomeFromContinuingOperations": "370000" }, "balance": { "goodwill": "None", "inventory": "30969000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "564560000", "longTermDebt": "275677000", "shortTermDebt": "134000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "49292000", "reportedCurrency": "USD", "retainedEarnings": "-2359000", "totalLiabilities": "288947000", "otherCurrentAssets": "-15949000", "totalCurrentAssets": "54928000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "10957000", "currentNetReceivables": "35889000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509632000", "currentAccountsPayable": "30000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "282038000", "totalShareholderEquity": "250743000", "capitalLeaseObligations": "6361000", "otherCurrentLiabilities": "3501000", "totalCurrentLiabilities": "6697000", "otherNonCurrentLiabilities": "78000", "totalNonCurrentLiabilities": "282250000", "cashAndShortTermInvestments": "4019000", "commonStockSharesOutstanding": "15131010", "intangibleAssetsExcludingGoodwill": "49292000", "cashAndCashEquivalentsAtCarryingValue": "4019000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "370000", "profitLoss": "None", "dividendPayout": "2364000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16000", "operatingCashflow": "6900000", "capitalExpenditures": "3070000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12635000", "cashflowFromInvestment": "-23235000", "stockBasedCompensation": "80000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9540000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6354000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 11559000, "cost_of_revenue": 1722000, "gross_profit": 9837000, "ebit": 1656999, "ebitda": 8074999, "pretax_income": -939000, "tax_provision": 2451000, "net_income": -837000, "net_income_to_common": -837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6265000, "total_current_assets": 30239000, "total_assets": 557677000, "short_term_debt": null, "long_term_debt": 249099000, "total_debt": 249099000, "total_liabilities": 261792000, "total_equity": 263219000, "shares_outstanding": 13946194, "goodwill_and_intangibles": 51624000 }, "cash_flow": { "operating_cash_flow": 5068000, "capital_expenditure": 19723000, "free_cash_flow": 24791000, "dividends_paid": 4288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315493, "ticker_id": 3148, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1656999", "ebitda": "8074999", "netIncome": "-837000", "grossProfit": "9837000", "depreciation": "None", "totalRevenue": "11559000", "costOfRevenue": "1722000", "interestIncome": "112000", "incomeBeforeTax": "-939000", "interestExpense": "2443000", "operatingIncome": "1379000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2451000", "reportedCurrency": "USD", "netInterestIncome": "-2331000", "nonInterestIncome": "None", "operatingExpenses": "8458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6418000", "sellingGeneralAndAdministrative": "1652000", "netIncomeFromContinuingOperations": "-939000" }, "balance": { "goodwill": "None", "inventory": "-17706000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "557677000", "longTermDebt": "249099000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "51624000", "reportedCurrency": "USD", "retainedEarnings": "1075000", "totalLiabilities": "261792000", "otherCurrentAssets": "3413000", "totalCurrentAssets": "30239000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17706000", "currentNetReceivables": "2855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "527438000", "currentAccountsPayable": "28000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "451562000", "shortLongTermDebtTotal": "255791000", "totalShareholderEquity": "263219000", "capitalLeaseObligations": "6692000", "otherCurrentLiabilities": "4003000", "totalCurrentLiabilities": "5915000", "otherNonCurrentLiabilities": "86000", "totalNonCurrentLiabilities": "255877000", "cashAndShortTermInvestments": "6265000", "commonStockSharesOutstanding": "13946194", "intangibleAssetsExcludingGoodwill": "51624000", "cashAndCashEquivalentsAtCarryingValue": "6265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-939000", "profitLoss": "None", "dividendPayout": "4288000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1035000", "operatingCashflow": "5068000", "capitalExpenditures": "19723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9043000", "cashflowFromInvestment": "-6449000", "stockBasedCompensation": "79000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4711000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6418000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11559000, "cost_of_revenue": 1722000, "gross_profit": 9837000, "research_and_development": null, "selling_general_admin": 1652000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1656999, "depreciation_amortisation": 6418000, "ebitda": 8074999, "interest_expense": 2443000, "interest_income": null, "other_non_operating": null, "pretax_income": -939000, "tax_provision": 2451000, "effective_tax_rate": null, "net_income": -837000, "net_income_continuing_ops": -939000, "net_income_to_common": -837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6265000, "short_term_investments": 17706000, "net_receivables": 2855000, "inventory": -17706000, "other_current_assets": null, "total_current_assets": 30239000, "net_ppe": null, "goodwill": null, "intangible_assets": 51624000, "goodwill_and_intangibles": 51624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 527438000, "total_assets": 557677000, "short_term_debt": null, "accounts_payable": 28000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5915000, "long_term_debt": 249099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 255877000, "total_liabilities": 261792000, "total_debt": 249099000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1075000, "total_equity": 263219000, "shares_outstanding": 13946194, "operating_cash_flow": 5068000, "stock_based_compensation": 79000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19723000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6449000, "dividends_paid": 4288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9043000, "free_cash_flow": 24791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1656999", "ebitda": "8074999", "netIncome": "-837000", "grossProfit": "9837000", "depreciation": "None", "totalRevenue": "11559000", "costOfRevenue": "1722000", "interestIncome": "112000", "incomeBeforeTax": "-939000", "interestExpense": "2443000", "operatingIncome": "1379000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2451000", "reportedCurrency": "USD", "netInterestIncome": "-2331000", "nonInterestIncome": "None", "operatingExpenses": "8458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6418000", "sellingGeneralAndAdministrative": "1652000", "netIncomeFromContinuingOperations": "-939000" }, "balance": { "goodwill": "None", "inventory": "-17706000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "557677000", "longTermDebt": "249099000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "51624000", "reportedCurrency": "USD", "retainedEarnings": "1075000", "totalLiabilities": "261792000", "otherCurrentAssets": "3413000", "totalCurrentAssets": "30239000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "17706000", "currentNetReceivables": "2855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "527438000", "currentAccountsPayable": "28000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "451562000", "shortLongTermDebtTotal": "255791000", "totalShareholderEquity": "263219000", "capitalLeaseObligations": "6692000", "otherCurrentLiabilities": "4003000", "totalCurrentLiabilities": "5915000", "otherNonCurrentLiabilities": "86000", "totalNonCurrentLiabilities": "255877000", "cashAndShortTermInvestments": "6265000", "commonStockSharesOutstanding": "13946194", "intangibleAssetsExcludingGoodwill": "51624000", "cashAndCashEquivalentsAtCarryingValue": "6265000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-939000", "profitLoss": "None", "dividendPayout": "4288000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1035000", "operatingCashflow": "5068000", "capitalExpenditures": "19723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9043000", "cashflowFromInvestment": "-6449000", "stockBasedCompensation": "79000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4711000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6418000", "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": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "income_statement": { "revenue": 11348000, "cost_of_revenue": 1575000, "gross_profit": 9773000, "ebit": 1694000, "ebitda": 8015000, "pretax_income": 90000, "tax_provision": 2373000, "net_income": 80000, "net_income_to_common": 80000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7755000, "total_current_assets": 34893000, "total_assets": 566685000, "short_term_debt": null, "long_term_debt": 249020000, "total_debt": 249020000, "total_liabilities": 262405000, "total_equity": 271043000, "shares_outstanding": 15762667, "goodwill_and_intangibles": 53402000 }, "cash_flow": { "operating_cash_flow": 8299000, "capital_expenditure": 61570000, "free_cash_flow": 69869000, "dividends_paid": 4330000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 315494, "ticker_id": 3148, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:04:34.620265+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1694000", "ebitda": "8015000", "netIncome": "80000", "grossProfit": "9773000", "depreciation": "None", "totalRevenue": "11348000", "costOfRevenue": "1575000", "interestIncome": "0", "incomeBeforeTax": "90000", "interestExpense": "2438000", "operatingIncome": "2437000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2373000", "reportedCurrency": "USD", "netInterestIncome": "-2438000", "nonInterestIncome": "None", "operatingExpenses": "7336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6321000", "sellingGeneralAndAdministrative": "1656000", "netIncomeFromContinuingOperations": "90000" }, "balance": { "goodwill": "None", "inventory": "-16214000", "commonStock": "140000", "currentDebt": "None", "investments": "None", "totalAssets": "566685000", "longTermDebt": "249020000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "53402000", "reportedCurrency": "USD", "retainedEarnings": "5731000", "totalLiabilities": "262405000", "otherCurrentAssets": "26052000", "totalCurrentAssets": "34893000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16214000", "currentNetReceivables": "1086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "531792000", "currentAccountsPayable": "37000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "455336000", "shortLongTermDebtTotal": "255644000", "totalShareholderEquity": "271043000", "capitalLeaseObligations": "6624000", "otherCurrentLiabilities": "4807000", "totalCurrentLiabilities": "6620000", "otherNonCurrentLiabilities": "6838000", "totalNonCurrentLiabilities": "255785000", "cashAndShortTermInvestments": "7755000", "commonStockSharesOutstanding": "15762667", "intangibleAssetsExcludingGoodwill": "53402000", "cashAndCashEquivalentsAtCarryingValue": "7755000", "accumulatedDepreciationAmortizationPPE": "-28569000" }, "cashflow": { "netIncome": "90000", "profitLoss": "None", "dividendPayout": "4330000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1374000", "operatingCashflow": "8299000", "capitalExpenditures": "61570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4756000", "cashflowFromInvestment": "-39247000", "stockBasedCompensation": "79000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4330000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35704000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11348000, "cost_of_revenue": 1575000, "gross_profit": 9773000, "research_and_development": null, "selling_general_admin": 1656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1694000, "depreciation_amortisation": 6321000, "ebitda": 8015000, "interest_expense": 2438000, "interest_income": null, "other_non_operating": null, "pretax_income": 90000, "tax_provision": 2373000, "effective_tax_rate": null, "net_income": 80000, "net_income_continuing_ops": 90000, "net_income_to_common": 80000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7755000, "short_term_investments": 16214000, "net_receivables": 1086000, "inventory": -16214000, "other_current_assets": null, "total_current_assets": 34893000, "net_ppe": null, "goodwill": null, "intangible_assets": 53402000, "goodwill_and_intangibles": 53402000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 531792000, "total_assets": 566685000, "short_term_debt": null, "accounts_payable": 37000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6620000, "long_term_debt": 249020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 255785000, "total_liabilities": 262405000, "total_debt": 249020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5731000, "total_equity": 271043000, "shares_outstanding": 15762667, "operating_cash_flow": 8299000, "stock_based_compensation": 79000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61570000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39247000, "dividends_paid": 4330000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4756000, "free_cash_flow": 69869000, "net_change_in_cash": -35704000 }, "raw_data": { "income": { "ebit": "1694000", "ebitda": "8015000", "netIncome": "80000", "grossProfit": "9773000", "depreciation": "None", "totalRevenue": "11348000", "costOfRevenue": "1575000", "interestIncome": "0", "incomeBeforeTax": "90000", "interestExpense": "2438000", "operatingIncome": "2437000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2373000", "reportedCurrency": "USD", "netInterestIncome": "-2438000", "nonInterestIncome": "None", "operatingExpenses": "7336000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1575000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6321000", "sellingGeneralAndAdministrative": "1656000", "netIncomeFromContinuingOperations": "90000" }, "balance": { "goodwill": "None", "inventory": "-16214000", "commonStock": "140000", "currentDebt": "None", "investments": "None", "totalAssets": "566685000", "longTermDebt": "249020000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "53402000", "reportedCurrency": "USD", "retainedEarnings": "5731000", "totalLiabilities": "262405000", "otherCurrentAssets": "26052000", "totalCurrentAssets": "34893000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "16214000", "currentNetReceivables": "1086000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "531792000", "currentAccountsPayable": "37000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "455336000", "shortLongTermDebtTotal": "255644000", "totalShareholderEquity": "271043000", "capitalLeaseObligations": "6624000", "otherCurrentLiabilities": "4807000", "totalCurrentLiabilities": "6620000", "otherNonCurrentLiabilities": "6838000", "totalNonCurrentLiabilities": "255785000", "cashAndShortTermInvestments": "7755000", "commonStockSharesOutstanding": "15762667", "intangibleAssetsExcludingGoodwill": "53402000", "cashAndCashEquivalentsAtCarryingValue": "7755000", "accumulatedDepreciationAmortizationPPE": "-28569000" }, "cashflow": { "netIncome": "90000", "profitLoss": "None", "dividendPayout": "4330000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1374000", "operatingCashflow": "8299000", "capitalExpenditures": "61570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4756000", "cashflowFromInvestment": "-39247000", "stockBasedCompensation": "79000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4330000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-35704000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-365000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }