{ "ticker": { "uuid": "1984be6a-45d3-4ec0-9045-8734add60624", "symbol": "CECO", "name": "CECO Environmental Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Pollution & Treatment Controls", "page_url": "https://sharemaestro.com/factors/ticker/1984be6a-45d3-4ec0-9045-8734add60624/", "api_url": "https://sharemaestro.com/factors/api/tickers/1984be6a-45d3-4ec0-9045-8734add60624/" }, "ticker_metadata": { "id": 5282, "uuid": "1984be6a-45d3-4ec0-9045-8734add60624", "symbol": "CECO", "name": "CECO Environmental Corp.", "asset_type": "equity", "market_cap": 2681509000, "stock_exchange_id": 2, "industry": "Pollution & Treatment Controls", "sector": "Industrials", "description": "CECO Environmental Corporation. The company is headquartered in Dallas, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1984be6a-45d3-4ec0-9045-8734add60624", "symbol": "CECO", "name": "CECO Environmental Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Pollution & Treatment Controls", "page_url": "https://sharemaestro.com/factors/ticker/1984be6a-45d3-4ec0-9045-8734add60624/", "api_url": "https://sharemaestro.com/factors/api/tickers/1984be6a-45d3-4ec0-9045-8734add60624/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.1, "value": 0.02, "quality": 0.11, "momentum": 0.97, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 78.02, "market_cap": 2868404987.92, "pe_ratio": 167.5177, "earnings_yield": 0.006, "ebitda_to_ev": 0.0253, "shareholder_yield": 0, "roe": 0.0548, "piotroski_f_score": 5, "momentum_12_1": 2.1226, "volatility_252d": 0.5391 }, "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": "2026-06-07T06:46:38.558632+00:00", "batch_id": "" }, "size": { "price_close": 78.02, "market_cap": 2868404987.92, "market_cap_usd": 2868404987.92, "enterprise_value": 3076240987.92, "shares_outstanding": 36764996, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 167.5177, "pb_ratio": 9.1877, "ptbv_ratio": null, "ps_ratio": 3.5309, "pcf_ratio": 122.4872, "pfcf_ratio": 67.1459, "ev_ebitda": 39.5683, "ev_ebit": 57.6518, "ev_sales": 3.7867, "ev_fcf": 72.0111, "earnings_yield": 0.006, "fcf_yield": 0.0139, "price_to_sales": 3.5309, "price_to_book": 9.1877, "price_to_cashflow": 122.4872, "ebitda_to_ev": 0.0253, "sales_yield": 0.2641 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3428, "operating_margin": 0.0657, "net_margin": 0.0211, "ebitda_margin": 0.0957, "fcf_margin": 0.0526, "roe": 0.0548, "roa": 0.0167, "roic": 0.0568, "roc_greenblatt": null, "asset_turnover": 0.7907, "cash_conversion": 2.4948, "accruals_ratio": -0.0061, "sbc_to_revenue": 0.0281, "piotroski_f_score": 5, "altman_z_score": 3.618, "earnings_stability_5y": 1.4311, "revenue_stability_5y": 0.3586, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.271, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.2748, "net_debt_to_ebitda": 2.6733, "debt_to_assets": 0.2465, "interest_coverage": 2.7448, "current_ratio": 1.3288, "quick_ratio": 1.1805, "net_debt": 207836000, "local_beta": 0.0026, "volatility_252d": 0.5391, "volatility_60d": 1.1185, "max_drawdown_12m": -0.3362, "risk_adjusted_momentum": 3.9374 }, "growth": { "revenue_growth_1y": 0.3355, "revenue_growth_3y_cagr": 0.2237, "revenue_growth_5y_cagr": 0.1963, "eps_growth_1y": -0.639, "eps_growth_3y_cagr": 0.4217, "eps_growth_5y_cagr": 0.4355, "fcf_growth_1y": 0.2328, "book_value_growth_1y": 0.2499, "revenue_growth": 0.3355, "earnings_growth": -0.639 }, "momentum": { "price_return_1m": -0.046, "price_return_3m": 0.4852, "price_return_6m": 0.4204, "price_return_9m": 0.654, "price_return_12m": 1.979, "price_return_12m_ex1m": 2.1226, "momentum_6m": 0.4204, "momentum_12m": 1.979, "momentum_12_1": 2.1226, "distance_from_52w_high": -0.046, "distance_from_52w_low": 1.8115, "relative_strength": 1.8211 }, "raw_ttm": { "revenue_ttm": 812376000, "gross_profit_ttm": 278450000, "ebit_ttm": 53359000, "ebitda_ttm": 77745000, "net_income_ttm": 17123000, "eps_diluted_ttm": 0.4657, "operating_cash_flow_ttm": 23418000, "capital_expenditure_ttm": 19301000, "fcf_ttm": 42719000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19440000, "cash_and_equivalents": 45411000, "total_current_assets": 539233000, "total_current_liabilities": 405793000, "net_ppe": null, "total_assets": 1027375000, "total_debt": 253247000, "total_equity": 312199000, "net_working_capital": 93369000, "book_value_per_share": 8.4917, "retained_earnings": 56223000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -78096000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 97, "rank_pb": 89, "rank_ptbv": 50, "rank_ps": 69, "rank_pcf": 98, "rank_ev_ebitda": 91, "rank_ev_ebit": 93, "rank_earnings_yield": 96, "rank_fcf_yield": 83, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 59, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 65, "rank_fcf_margin": 79, "rank_piotroski": 65, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 10, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5 }, "composites": { "value_composite": 98, "quality_composite": 89, "momentum_composite": 3, "growth_composite": 19, "yield_composite": 95, "svqf_composite": 98, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 90, "quality_value_composite": 0.0469, "os_score": 0.1, "value_percentile": 0.02, "quality_percentile": 0.11, "momentum_percentile": 0.97, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 99, "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": 553, "ticker_id": 5282, "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": "2026-06-07T06:46:38.558632+00:00", "batch_id": "", "os_score_delta": null, "price_close": 78.02, "market_cap": 2868404987.92, "market_cap_usd": 2868404987.92, "enterprise_value": 3076240987.92, "shares_outstanding": 36764996, "fx_rate_to_usd": null, "pe_ratio": 167.51766559, "pb_ratio": 9.1877456, "ptbv_ratio": null, "ps_ratio": 3.53088347, "pcf_ratio": 122.48718883, "pfcf_ratio": 67.14588328, "ev_ebitda": 39.56834508, "ev_ebit": 57.65177361, "ev_sales": 3.78672067, "ev_fcf": 72.01107207, "earnings_yield": 0.00596952, "fcf_yield": 0.01388675, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.34276, "operating_margin": 0.06568264, "net_margin": 0.02107768, "ebitda_margin": 0.09570076, "fcf_margin": 0.05258526, "roe": 0.05484643, "roa": 0.01666675, "roic": 0.05682731, "roc_greenblatt": null, "asset_turnover": 0.79072977, "cash_conversion": 2.49483151, "accruals_ratio": -0.00612727, "sbc_to_revenue": 0.02813229, "debt_to_equity": 2.27475104, "net_debt_to_ebitda": 2.67330375, "debt_to_assets": 0.24649909, "interest_coverage": 2.74480453, "current_ratio": 1.32883761, "quick_ratio": 1.18054772, "net_debt": 207836000, "revenue_growth_1y": 0.33549017, "revenue_growth_3y_cagr": 0.22367424, "revenue_growth_5y_cagr": 0.19632863, "eps_growth_1y": -0.6390066, "eps_growth_3y_cagr": 0.42171693, "eps_growth_5y_cagr": 0.43550048, "fcf_growth_1y": 0.23283599, "book_value_growth_1y": 0.24985158, "piotroski_f_score": 5, "altman_z_score": 3.61800566, "earnings_stability_5y": 1.431113, "revenue_stability_5y": 0.358633, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04597701, "price_return_3m": 0.48524653, "price_return_6m": 0.42035318, "price_return_9m": 0.65401738, "price_return_12m": 1.97899962, "price_return_12m_ex1m": 2.12256586, "distance_from_52w_high": -0.04597701, "distance_from_52w_low": 1.81153153, "relative_strength": 1.82105857, "local_beta": 0.0026, "volatility_252d": 0.539081, "volatility_60d": 1.118463, "max_drawdown_12m": -0.33623958, "revenue_ttm": 812376000, "gross_profit_ttm": 278450000, "ebit_ttm": 53359000, "ebitda_ttm": 77745000, "net_income_ttm": 17123000, "eps_diluted_ttm": 0.46574192, "operating_cash_flow_ttm": 23418000, "capital_expenditure_ttm": 19301000, "fcf_ttm": 42719000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19440000, "cash_and_equivalents": 45411000, "total_current_assets": 539233000, "total_current_liabilities": 405793000, "net_ppe": null, "total_assets": 1027375000, "total_debt": 253247000, "total_equity": 312199000, "net_working_capital": 93369000, "book_value_per_share": 8.49174579, "retained_earnings": 56223000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -78096000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 97, "rank_pb": 89, "rank_ptbv": 50, "rank_ps": 69, "rank_pcf": 98, "rank_ev_ebitda": 91, "rank_ev_ebit": 93, "rank_earnings_yield": 96, "rank_fcf_yield": 83, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 59, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 65, "rank_fcf_margin": 79, "rank_piotroski": 65, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 10, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 98, "quality_composite": 89, "momentum_composite": 3, "growth_composite": 19, "yield_composite": 95, "svqf_composite": 98, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 99, "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": 78.02, "os": 0.1, "value": 0.02, "quality": 0.11, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 167.5177, "earnings_yield": 0.006, "shareholder_yield": 0, "roe": 0.0548, "momentum_12_1": 2.1226, "complete_fields": { "id": 553, "ticker_id": 5282, "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": "2026-06-07T06:46:38.558632+00:00", "batch_id": "", "os_score_delta": null, "price_close": 78.02, "market_cap": 2868404987.92, "market_cap_usd": 2868404987.92, "enterprise_value": 3076240987.92, "shares_outstanding": 36764996, "fx_rate_to_usd": null, "pe_ratio": 167.51766559, "pb_ratio": 9.1877456, "ptbv_ratio": null, "ps_ratio": 3.53088347, "pcf_ratio": 122.48718883, "pfcf_ratio": 67.14588328, "ev_ebitda": 39.56834508, "ev_ebit": 57.65177361, "ev_sales": 3.78672067, "ev_fcf": 72.01107207, "earnings_yield": 0.00596952, "fcf_yield": 0.01388675, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.34276, "operating_margin": 0.06568264, "net_margin": 0.02107768, "ebitda_margin": 0.09570076, "fcf_margin": 0.05258526, "roe": 0.05484643, "roa": 0.01666675, "roic": 0.05682731, "roc_greenblatt": null, "asset_turnover": 0.79072977, "cash_conversion": 2.49483151, "accruals_ratio": -0.00612727, "sbc_to_revenue": 0.02813229, "debt_to_equity": 2.27475104, "net_debt_to_ebitda": 2.67330375, "debt_to_assets": 0.24649909, "interest_coverage": 2.74480453, "current_ratio": 1.32883761, "quick_ratio": 1.18054772, "net_debt": 207836000, "revenue_growth_1y": 0.33549017, "revenue_growth_3y_cagr": 0.22367424, "revenue_growth_5y_cagr": 0.19632863, "eps_growth_1y": -0.6390066, "eps_growth_3y_cagr": 0.42171693, "eps_growth_5y_cagr": 0.43550048, "fcf_growth_1y": 0.23283599, "book_value_growth_1y": 0.24985158, "piotroski_f_score": 5, "altman_z_score": 3.61800566, "earnings_stability_5y": 1.431113, "revenue_stability_5y": 0.358633, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04597701, "price_return_3m": 0.48524653, "price_return_6m": 0.42035318, "price_return_9m": 0.65401738, "price_return_12m": 1.97899962, "price_return_12m_ex1m": 2.12256586, "distance_from_52w_high": -0.04597701, "distance_from_52w_low": 1.81153153, "relative_strength": 1.82105857, "local_beta": 0.0026, "volatility_252d": 0.539081, "volatility_60d": 1.118463, "max_drawdown_12m": -0.33623958, "revenue_ttm": 812376000, "gross_profit_ttm": 278450000, "ebit_ttm": 53359000, "ebitda_ttm": 77745000, "net_income_ttm": 17123000, "eps_diluted_ttm": 0.46574192, "operating_cash_flow_ttm": 23418000, "capital_expenditure_ttm": 19301000, "fcf_ttm": 42719000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 19440000, "cash_and_equivalents": 45411000, "total_current_assets": 539233000, "total_current_liabilities": 405793000, "net_ppe": null, "total_assets": 1027375000, "total_debt": 253247000, "total_equity": 312199000, "net_working_capital": 93369000, "book_value_per_share": 8.49174579, "retained_earnings": 56223000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -78096000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 97, "rank_pb": 89, "rank_ptbv": 50, "rank_ps": 69, "rank_pcf": 98, "rank_ev_ebitda": 91, "rank_ev_ebit": 93, "rank_earnings_yield": 96, "rank_fcf_yield": 83, "rank_dividend_yield": 93, "rank_shareholder_yield": 93, "rank_total_yield": 93, "rank_roe": 59, "rank_roc": 50, "rank_roic": 57, "rank_gross_margin": 65, "rank_fcf_margin": 79, "rank_piotroski": 65, "rank_accruals": 75, "rank_sue": 50, "rank_eps_growth_1y": 95, "rank_eps_growth_5y": 10, "rank_revenue_growth_1y": 14, "rank_momentum_12m": 5, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 5, "value_composite": 98, "quality_composite": 89, "momentum_composite": 3, "growth_composite": 19, "yield_composite": 95, "svqf_composite": 98, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 90, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 48, "small_cap_core_rank": 99, "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 774381000, "cost_of_revenue": 521321000, "gross_profit": 253060000, "ebit": 103758000, "ebitda": 128640000, "pretax_income": 82845000, "tax_provision": 29738000, "net_income": 50051000, "net_income_to_common": 50051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33144000, "total_current_assets": 410182000, "total_assets": 893769000, "short_term_debt": 1879000, "long_term_debt": 210559000, "total_debt": 212438000, "total_liabilities": 570587000, "total_equity": 317528000, "shares_outstanding": 36603956, "goodwill_and_intangibles": 385129000 }, "cash_flow": { "operating_cash_flow": 5861000, "capital_expenditure": 11343000, "free_cash_flow": 17204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39280, "ticker_id": 5282, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103758000", "ebitda": "128640000", "netIncome": "50051000", "grossProfit": "253060000", "depreciation": "None", "totalRevenue": "774381000", "costOfRevenue": "521321000", "interestIncome": "None", "incomeBeforeTax": "82845000", "interestExpense": "20913000", "operatingIncome": "51713000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "29738000", "reportedCurrency": "USD", "netInterestIncome": "-20913000", "nonInterestIncome": "None", "operatingExpenses": "201347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24882000", "sellingGeneralAndAdministrative": "200728000", "netIncomeFromContinuingOperations": "53107000" }, "balance": { "goodwill": "288163000", "inventory": "53996000", "commonStock": "355000", "currentDebt": "None", "investments": "None", "totalAssets": "893769000", "longTermDebt": "210559000", "shortTermDebt": "1879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "96966000", "reportedCurrency": "USD", "retainedEarnings": "56621000", "totalLiabilities": "570587000", "otherCurrentAssets": "150133000", "totalCurrentAssets": "410182000", "currentLongTermDebt": "1879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483587000", "currentAccountsPayable": "117848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24840000", "totalShareholderEquity": "317528000", "capitalLeaseObligations": "27603000", "otherCurrentLiabilities": "181117000", "totalCurrentLiabilities": "305830000", "otherNonCurrentLiabilities": "3317000", "totalNonCurrentLiabilities": "264757000", "cashAndShortTermInvestments": "33144000", "commonStockSharesOutstanding": "36603956", "intangibleAssetsExcludingGoodwill": "96966000", "cashAndCashEquivalentsAtCarryingValue": "33144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50051000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3176000", "operatingCashflow": "5861000", "capitalExpenditures": "11343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11558000", "cashflowFromInvestment": "-1076000", "stockBasedCompensation": "13105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 774381000, "cost_of_revenue": 521321000, "gross_profit": 253060000, "research_and_development": null, "selling_general_admin": 200728000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103758000, "depreciation_amortisation": 24882000, "ebitda": 128640000, "interest_expense": 20913000, "interest_income": null, "other_non_operating": null, "pretax_income": 82845000, "tax_provision": 29738000, "effective_tax_rate": null, "net_income": 50051000, "net_income_continuing_ops": 53107000, "net_income_to_common": 50051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33144000, "short_term_investments": null, "net_receivables": 172909000, "inventory": 53996000, "other_current_assets": null, "total_current_assets": 410182000, "net_ppe": null, "goodwill": 288163000, "intangible_assets": 96966000, "goodwill_and_intangibles": 385129000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 483587000, "total_assets": 893769000, "short_term_debt": 1879000, "accounts_payable": 117848000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305830000, "long_term_debt": 210559000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 264757000, "total_liabilities": 570587000, "total_debt": 212438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 56621000, "total_equity": 317528000, "shares_outstanding": 36603956, "operating_cash_flow": 5861000, "stock_based_compensation": 13105000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11343000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1076000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11558000, "free_cash_flow": 17204000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103758000", "ebitda": "128640000", "netIncome": "50051000", "grossProfit": "253060000", "depreciation": "None", "totalRevenue": "774381000", "costOfRevenue": "521321000", "interestIncome": "None", "incomeBeforeTax": "82845000", "interestExpense": "20913000", "operatingIncome": "51713000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "29738000", "reportedCurrency": "USD", "netInterestIncome": "-20913000", "nonInterestIncome": "None", "operatingExpenses": "201347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "521321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24882000", "sellingGeneralAndAdministrative": "200728000", "netIncomeFromContinuingOperations": "53107000" }, "balance": { "goodwill": "288163000", "inventory": "53996000", "commonStock": "355000", "currentDebt": "None", "investments": "None", "totalAssets": "893769000", "longTermDebt": "210559000", "shortTermDebt": "1879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "96966000", "reportedCurrency": "USD", "retainedEarnings": "56621000", "totalLiabilities": "570587000", "otherCurrentAssets": "150133000", "totalCurrentAssets": "410182000", "currentLongTermDebt": "1879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483587000", "currentAccountsPayable": "117848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24840000", "totalShareholderEquity": "317528000", "capitalLeaseObligations": "27603000", "otherCurrentLiabilities": "181117000", "totalCurrentLiabilities": "305830000", "otherNonCurrentLiabilities": "3317000", "totalNonCurrentLiabilities": "264757000", "cashAndShortTermInvestments": "33144000", "commonStockSharesOutstanding": "36603956", "intangibleAssetsExcludingGoodwill": "96966000", "cashAndCashEquivalentsAtCarryingValue": "33144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50051000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3176000", "operatingCashflow": "5861000", "capitalExpenditures": "11343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11558000", "cashflowFromInvestment": "-1076000", "stockBasedCompensation": "13105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24882000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 557933000, "cost_of_revenue": 361786000, "gross_profit": 196147000, "ebit": 30711000, "ebitda": 45234000, "pretax_income": 17691000, "tax_provision": 3270000, "net_income": 12957000, "net_income_to_common": 12957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37832000, "total_current_assets": 330971000, "total_assets": 759699000, "short_term_debt": 8355000, "long_term_debt": 217230000, "total_debt": 225585000, "total_liabilities": 507806000, "total_equity": 247689000, "shares_outstanding": 35687092, "goodwill_and_intangibles": 343797000 }, "cash_flow": { "operating_cash_flow": 24828000, "capital_expenditure": 17368000, "free_cash_flow": 42196000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39285, "ticker_id": 5282, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30711000", "ebitda": "45234000", "netIncome": "12957000", "grossProfit": "196147000", "depreciation": "None", "totalRevenue": "557933000", "costOfRevenue": "361786000", "interestIncome": "None", "incomeBeforeTax": "17691000", "interestExpense": "13020000", "operatingIncome": "35403000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3270000", "reportedCurrency": "USD", "netInterestIncome": "-13020000", "nonInterestIncome": "None", "operatingExpenses": "160744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14523000", "sellingGeneralAndAdministrative": "145998000", "netIncomeFromContinuingOperations": "14421000" }, "balance": { "goodwill": "269747000", "inventory": "42624000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "759699000", "longTermDebt": "217230000", "shortTermDebt": "8355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "74050000", "reportedCurrency": "USD", "retainedEarnings": "6570000", "totalLiabilities": "507806000", "otherCurrentAssets": "21054000", "totalCurrentAssets": "330971000", "currentLongTermDebt": "3350000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428728000", "currentAccountsPayable": "109671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "249916000", "totalShareholderEquity": "247689000", "capitalLeaseObligations": "24492000", "otherCurrentLiabilities": "122810000", "totalCurrentLiabilities": "244662000", "otherNonCurrentLiabilities": "14362000", "totalNonCurrentLiabilities": "263144000", "cashAndShortTermInvestments": "37832000", "commonStockSharesOutstanding": "35687092", "intangibleAssetsExcludingGoodwill": "74050000", "cashAndCashEquivalentsAtCarryingValue": "37832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9814000", "operatingCashflow": "24828000", "capitalExpenditures": "17368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65910000", "cashflowFromInvestment": "-105312000", "stockBasedCompensation": "7514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14523000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 557933000, "cost_of_revenue": 361786000, "gross_profit": 196147000, "research_and_development": null, "selling_general_admin": 145998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30711000, "depreciation_amortisation": 14523000, "ebitda": 45234000, "interest_expense": 13020000, "interest_income": null, "other_non_operating": null, "pretax_income": 17691000, "tax_provision": 3270000, "effective_tax_rate": null, "net_income": 12957000, "net_income_continuing_ops": 14421000, "net_income_to_common": 12957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37832000, "short_term_investments": null, "net_receivables": 229461000, "inventory": 42624000, "other_current_assets": null, "total_current_assets": 330971000, "net_ppe": null, "goodwill": 269747000, "intangible_assets": 74050000, "goodwill_and_intangibles": 343797000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 428728000, "total_assets": 759699000, "short_term_debt": 8355000, "accounts_payable": 109671000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244662000, "long_term_debt": 217230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 263144000, "total_liabilities": 507806000, "total_debt": 225585000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6570000, "total_equity": 247689000, "shares_outstanding": 35687092, "operating_cash_flow": 24828000, "stock_based_compensation": 7514000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105312000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 65910000, "free_cash_flow": 42196000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30711000", "ebitda": "45234000", "netIncome": "12957000", "grossProfit": "196147000", "depreciation": "None", "totalRevenue": "557933000", "costOfRevenue": "361786000", "interestIncome": "None", "incomeBeforeTax": "17691000", "interestExpense": "13020000", "operatingIncome": "35403000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3270000", "reportedCurrency": "USD", "netInterestIncome": "-13020000", "nonInterestIncome": "None", "operatingExpenses": "160744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "361786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14523000", "sellingGeneralAndAdministrative": "145998000", "netIncomeFromContinuingOperations": "14421000" }, "balance": { "goodwill": "269747000", "inventory": "42624000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "759699000", "longTermDebt": "217230000", "shortTermDebt": "8355000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "74050000", "reportedCurrency": "USD", "retainedEarnings": "6570000", "totalLiabilities": "507806000", "otherCurrentAssets": "21054000", "totalCurrentAssets": "330971000", "currentLongTermDebt": "3350000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428728000", "currentAccountsPayable": "109671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "249916000", "totalShareholderEquity": "247689000", "capitalLeaseObligations": "24492000", "otherCurrentLiabilities": "122810000", "totalCurrentLiabilities": "244662000", "otherNonCurrentLiabilities": "14362000", "totalNonCurrentLiabilities": "263144000", "cashAndShortTermInvestments": "37832000", "commonStockSharesOutstanding": "35687092", "intangibleAssetsExcludingGoodwill": "74050000", "cashAndCashEquivalentsAtCarryingValue": "37832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9814000", "operatingCashflow": "24828000", "capitalExpenditures": "17368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "65910000", "cashflowFromInvestment": "-105312000", "stockBasedCompensation": "7514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14523000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 544845000, "cost_of_revenue": 373829000, "gross_profit": 171016000, "ebit": 34941000, "ebitda": 47448000, "pretax_income": 21525000, "tax_provision": 7024000, "net_income": 12911000, "net_income_to_common": 12911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54779000, "total_current_assets": 281437000, "total_assets": 600291000, "short_term_debt": 17266000, "long_term_debt": 126795000, "total_debt": 144061000, "total_liabilities": 362800000, "total_equity": 232643000, "shares_outstanding": 35334090, "goodwill_and_intangibles": 271357000 }, "cash_flow": { "operating_cash_flow": 44647000, "capital_expenditure": 8384000, "free_cash_flow": 53031000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39290, "ticker_id": 5282, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34941000", "ebitda": "47448000", "netIncome": "12911000", "grossProfit": "171016000", "depreciation": "None", "totalRevenue": "544845000", "costOfRevenue": "373829000", "interestIncome": "None", "incomeBeforeTax": "21525000", "interestExpense": "13416000", "operatingIncome": "34569000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7024000", "reportedCurrency": "USD", "netInterestIncome": "-13416000", "nonInterestIncome": "None", "operatingExpenses": "136447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12507000", "sellingGeneralAndAdministrative": "122344000", "netIncomeFromContinuingOperations": "14501000" }, "balance": { "goodwill": "211326000", "inventory": "34089000", "commonStock": "348000", "currentDebt": "None", "investments": "None", "totalAssets": "600291000", "longTermDebt": "126795000", "shortTermDebt": "17266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "60031000", "reportedCurrency": "USD", "retainedEarnings": "-6387000", "totalLiabilities": "362800000", "otherCurrentAssets": "13262000", "totalCurrentAssets": "281437000", "currentLongTermDebt": "12988000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "318854000", "currentAccountsPayable": "87691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "155478000", "totalShareholderEquity": "232643000", "capitalLeaseObligations": "15695000", "otherCurrentLiabilities": "32148000", "totalCurrentLiabilities": "203106000", "otherNonCurrentLiabilities": "12644000", "totalNonCurrentLiabilities": "159694000", "cashAndShortTermInvestments": "54779000", "commonStockSharesOutstanding": "35334090", "intangibleAssetsExcludingGoodwill": "60031000", "cashAndCashEquivalentsAtCarryingValue": "54779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12911000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6896000", "operatingCashflow": "44647000", "capitalExpenditures": "8384000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21144000", "cashflowFromInvestment": "-56486000", "stockBasedCompensation": "4533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 544845000, "cost_of_revenue": 373829000, "gross_profit": 171016000, "research_and_development": null, "selling_general_admin": 122344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34941000, "depreciation_amortisation": 12507000, "ebitda": 47448000, "interest_expense": 13416000, "interest_income": null, "other_non_operating": null, "pretax_income": 21525000, "tax_provision": 7024000, "effective_tax_rate": null, "net_income": 12911000, "net_income_continuing_ops": 14501000, "net_income_to_common": 12911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54779000, "short_term_investments": null, "net_receivables": 179307000, "inventory": 34089000, "other_current_assets": null, "total_current_assets": 281437000, "net_ppe": null, "goodwill": 211326000, "intangible_assets": 60031000, "goodwill_and_intangibles": 271357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 318854000, "total_assets": 600291000, "short_term_debt": 17266000, "accounts_payable": 87691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203106000, "long_term_debt": 126795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 159694000, "total_liabilities": 362800000, "total_debt": 144061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6387000, "total_equity": 232643000, "shares_outstanding": 35334090, "operating_cash_flow": 44647000, "stock_based_compensation": 4533000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8384000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56486000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21144000, "free_cash_flow": 53031000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34941000", "ebitda": "47448000", "netIncome": "12911000", "grossProfit": "171016000", "depreciation": "None", "totalRevenue": "544845000", "costOfRevenue": "373829000", "interestIncome": "None", "incomeBeforeTax": "21525000", "interestExpense": "13416000", "operatingIncome": "34569000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7024000", "reportedCurrency": "USD", "netInterestIncome": "-13416000", "nonInterestIncome": "None", "operatingExpenses": "136447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12507000", "sellingGeneralAndAdministrative": "122344000", "netIncomeFromContinuingOperations": "14501000" }, "balance": { "goodwill": "211326000", "inventory": "34089000", "commonStock": "348000", "currentDebt": "None", "investments": "None", "totalAssets": "600291000", "longTermDebt": "126795000", "shortTermDebt": "17266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "60031000", "reportedCurrency": "USD", "retainedEarnings": "-6387000", "totalLiabilities": "362800000", "otherCurrentAssets": "13262000", "totalCurrentAssets": "281437000", "currentLongTermDebt": "12988000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "318854000", "currentAccountsPayable": "87691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "155478000", "totalShareholderEquity": "232643000", "capitalLeaseObligations": "15695000", "otherCurrentLiabilities": "32148000", "totalCurrentLiabilities": "203106000", "otherNonCurrentLiabilities": "12644000", "totalNonCurrentLiabilities": "159694000", "cashAndShortTermInvestments": "54779000", "commonStockSharesOutstanding": "35334090", "intangibleAssetsExcludingGoodwill": "60031000", "cashAndCashEquivalentsAtCarryingValue": "54779000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12911000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-6896000", "operatingCashflow": "44647000", "capitalExpenditures": "8384000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21144000", "cashflowFromInvestment": "-56486000", "stockBasedCompensation": "4533000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12507000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 422627000, "cost_of_revenue": 294402000, "gross_profit": 128225000, "ebit": 27714000, "ebitda": 38328000, "pretax_income": 23689000, "tax_provision": 5426000, "net_income": 17417000, "net_income_to_common": 17417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45522000, "total_current_assets": 240658000, "total_assets": 504721000, "short_term_debt": 7452000, "long_term_debt": 107625000, "total_debt": 115077000, "total_liabilities": 286573000, "total_equity": 213224000, "shares_outstanding": 35005159, "goodwill_and_intangibles": 227956000 }, "cash_flow": { "operating_cash_flow": 29649000, "capital_expenditure": 3376000, "free_cash_flow": 33025000, "dividends_paid": 671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39295, "ticker_id": 5282, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27714000", "ebitda": "38328000", "netIncome": "17417000", "grossProfit": "128225000", "depreciation": "None", "totalRevenue": "422627000", "costOfRevenue": "294402000", "interestIncome": "None", "incomeBeforeTax": "23689000", "interestExpense": "5419000", "operatingIncome": "22161000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5426000", "reportedCurrency": "USD", "netInterestIncome": "-5419000", "nonInterestIncome": "None", "operatingExpenses": "106064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6947000", "costofGoodsAndServicesSold": "294402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10614000", "sellingGeneralAndAdministrative": "92973000", "netIncomeFromContinuingOperations": "18263000" }, "balance": { "goodwill": "183197000", "inventory": "26526000", "commonStock": "344000", "currentDebt": "None", "investments": "None", "totalAssets": "504721000", "longTermDebt": "107625000", "shortTermDebt": "7452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "44759000", "reportedCurrency": "USD", "retainedEarnings": "-19298000", "totalLiabilities": "286573000", "otherCurrentAssets": "14508000", "totalCurrentAssets": "240658000", "currentLongTermDebt": "3579000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264063000", "currentAccountsPayable": "73407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20828000", "shortLongTermDebtTotal": "123530000", "totalShareholderEquity": "213224000", "capitalLeaseObligations": "11681000", "otherCurrentLiabilities": "25402000", "totalCurrentLiabilities": "146700000", "otherNonCurrentLiabilities": "23582000", "totalNonCurrentLiabilities": "139873000", "cashAndShortTermInvestments": "45522000", "commonStockSharesOutstanding": "35005159", "intangibleAssetsExcludingGoodwill": "44759000", "cashAndCashEquivalentsAtCarryingValue": "45522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18263000", "profitLoss": "None", "dividendPayout": "671000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6023000", "operatingCashflow": "29649000", "capitalExpenditures": "3376000", "changeInReceivables": "-6751000", "changeInExchangeRate": "None", "cashflowFromFinancing": "38176000", "cashflowFromInvestment": "-48257000", "stockBasedCompensation": "3895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19568000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10614000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 422627000, "cost_of_revenue": 294402000, "gross_profit": 128225000, "research_and_development": null, "selling_general_admin": 92973000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27714000, "depreciation_amortisation": 10614000, "ebitda": 38328000, "interest_expense": 5419000, "interest_income": null, "other_non_operating": null, "pretax_income": 23689000, "tax_provision": 5426000, "effective_tax_rate": null, "net_income": 17417000, "net_income_continuing_ops": 18263000, "net_income_to_common": 17417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45522000, "short_term_investments": null, "net_receivables": 154102000, "inventory": 26526000, "other_current_assets": null, "total_current_assets": 240658000, "net_ppe": null, "goodwill": 183197000, "intangible_assets": 44759000, "goodwill_and_intangibles": 227956000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 264063000, "total_assets": 504721000, "short_term_debt": 7452000, "accounts_payable": 73407000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 146700000, "long_term_debt": 107625000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 139873000, "total_liabilities": 286573000, "total_debt": 115077000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -19298000, "total_equity": 213224000, "shares_outstanding": 35005159, "operating_cash_flow": 29649000, "stock_based_compensation": 3895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48257000, "dividends_paid": 671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38176000, "free_cash_flow": 33025000, "net_change_in_cash": 19568000 }, "raw_data": { "income": { "ebit": "27714000", "ebitda": "38328000", "netIncome": "17417000", "grossProfit": "128225000", "depreciation": "None", "totalRevenue": "422627000", "costOfRevenue": "294402000", "interestIncome": "None", "incomeBeforeTax": "23689000", "interestExpense": "5419000", "operatingIncome": "22161000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5426000", "reportedCurrency": "USD", "netInterestIncome": "-5419000", "nonInterestIncome": "None", "operatingExpenses": "106064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6947000", "costofGoodsAndServicesSold": "294402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10614000", "sellingGeneralAndAdministrative": "92973000", "netIncomeFromContinuingOperations": "18263000" }, "balance": { "goodwill": "183197000", "inventory": "26526000", "commonStock": "344000", "currentDebt": "None", "investments": "None", "totalAssets": "504721000", "longTermDebt": "107625000", "shortTermDebt": "7452000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "44759000", "reportedCurrency": "USD", "retainedEarnings": "-19298000", "totalLiabilities": "286573000", "otherCurrentAssets": "14508000", "totalCurrentAssets": "240658000", "currentLongTermDebt": "3579000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264063000", "currentAccountsPayable": "73407000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20828000", "shortLongTermDebtTotal": "123530000", "totalShareholderEquity": "213224000", "capitalLeaseObligations": "11681000", "otherCurrentLiabilities": "25402000", "totalCurrentLiabilities": "146700000", "otherNonCurrentLiabilities": "23582000", "totalNonCurrentLiabilities": "139873000", "cashAndShortTermInvestments": "45522000", "commonStockSharesOutstanding": "35005159", "intangibleAssetsExcludingGoodwill": "44759000", "cashAndCashEquivalentsAtCarryingValue": "45522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18263000", "profitLoss": "None", "dividendPayout": "671000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6023000", "operatingCashflow": "29649000", "capitalExpenditures": "3376000", "changeInReceivables": "-6751000", "changeInExchangeRate": "None", "cashflowFromFinancing": "38176000", "cashflowFromInvestment": "-48257000", "stockBasedCompensation": "3895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19568000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10614000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 324140000, "cost_of_revenue": 223218000, "gross_profit": 100922000, "ebit": 12040000, "ebitda": 21893000, "pretax_income": 4674000, "tax_provision": 2691000, "net_income": 1426000, "net_income_to_common": 1426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29902000, "total_current_assets": 189011000, "total_assets": 416197000, "short_term_debt": 5217000, "long_term_debt": 61577000, "total_debt": 66794000, "total_liabilities": 210240000, "total_equity": 204554000, "shares_outstanding": 35594779, "goodwill_and_intangibles": 196653000 }, "cash_flow": { "operating_cash_flow": 13298000, "capital_expenditure": 2616000, "free_cash_flow": 15914000, "dividends_paid": 230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39300, "ticker_id": 5282, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12040000", "ebitda": "21893000", "netIncome": "1426000", "grossProfit": "100922000", "depreciation": "None", "totalRevenue": "324140000", "costOfRevenue": "223218000", "interestIncome": "None", "incomeBeforeTax": "4674000", "interestExpense": "2952000", "operatingIncome": "9857000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2691000", "reportedCurrency": "USD", "netInterestIncome": "-2952000", "nonInterestIncome": "None", "operatingExpenses": "91065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9853000", "sellingGeneralAndAdministrative": "81097000", "netIncomeFromContinuingOperations": "1983000" }, "balance": { "goodwill": "161183000", "inventory": "17052000", "commonStock": "350000", "currentDebt": "None", "investments": "None", "totalAssets": "416197000", "longTermDebt": "61577000", "shortTermDebt": "5217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "35470000", "reportedCurrency": "USD", "retainedEarnings": "-36715000", "totalLiabilities": "210240000", "otherCurrentAssets": "15637000", "totalCurrentAssets": "189011000", "currentLongTermDebt": "2203000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "227186000", "currentAccountsPayable": "56242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26841000", "shortLongTermDebtTotal": "75556000", "totalShareholderEquity": "204554000", "capitalLeaseObligations": "11176000", "otherCurrentLiabilities": "20420000", "totalCurrentLiabilities": "116685000", "otherNonCurrentLiabilities": "14826000", "totalNonCurrentLiabilities": "93555000", "cashAndShortTermInvestments": "29902000", "commonStockSharesOutstanding": "35594779", "intangibleAssetsExcludingGoodwill": "35470000", "cashAndCashEquivalentsAtCarryingValue": "29902000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1983000", "profitLoss": "None", "dividendPayout": "230000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-203000", "operatingCashflow": "13298000", "capitalExpenditures": "2616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15556000", "cashflowFromInvestment": "-2083000", "stockBasedCompensation": "3335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9853000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 324140000, "cost_of_revenue": 223218000, "gross_profit": 100922000, "research_and_development": null, "selling_general_admin": 81097000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12040000, "depreciation_amortisation": 9853000, "ebitda": 21893000, "interest_expense": 2952000, "interest_income": null, "other_non_operating": null, "pretax_income": 4674000, "tax_provision": 2691000, "effective_tax_rate": null, "net_income": 1426000, "net_income_continuing_ops": 1983000, "net_income_to_common": 1426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29902000, "short_term_investments": null, "net_receivables": 126420000, "inventory": 17052000, "other_current_assets": null, "total_current_assets": 189011000, "net_ppe": null, "goodwill": 161183000, "intangible_assets": 35470000, "goodwill_and_intangibles": 196653000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 227186000, "total_assets": 416197000, "short_term_debt": 5217000, "accounts_payable": 56242000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116685000, "long_term_debt": 61577000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 93555000, "total_liabilities": 210240000, "total_debt": 66794000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36715000, "total_equity": 204554000, "shares_outstanding": 35594779, "operating_cash_flow": 13298000, "stock_based_compensation": 3335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2083000, "dividends_paid": 230000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15556000, "free_cash_flow": 15914000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12040000", "ebitda": "21893000", "netIncome": "1426000", "grossProfit": "100922000", "depreciation": "None", "totalRevenue": "324140000", "costOfRevenue": "223218000", "interestIncome": "None", "incomeBeforeTax": "4674000", "interestExpense": "2952000", "operatingIncome": "9857000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2691000", "reportedCurrency": "USD", "netInterestIncome": "-2952000", "nonInterestIncome": "None", "operatingExpenses": "91065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223218000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9853000", "sellingGeneralAndAdministrative": "81097000", "netIncomeFromContinuingOperations": "1983000" }, "balance": { "goodwill": "161183000", "inventory": "17052000", "commonStock": "350000", "currentDebt": "None", "investments": "None", "totalAssets": "416197000", "longTermDebt": "61577000", "shortTermDebt": "5217000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "35470000", "reportedCurrency": "USD", "retainedEarnings": "-36715000", "totalLiabilities": "210240000", "otherCurrentAssets": "15637000", "totalCurrentAssets": "189011000", "currentLongTermDebt": "2203000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "227186000", "currentAccountsPayable": "56242000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26841000", "shortLongTermDebtTotal": "75556000", "totalShareholderEquity": "204554000", "capitalLeaseObligations": "11176000", "otherCurrentLiabilities": "20420000", "totalCurrentLiabilities": "116685000", "otherNonCurrentLiabilities": "14826000", "totalNonCurrentLiabilities": "93555000", "cashAndShortTermInvestments": "29902000", "commonStockSharesOutstanding": "35594779", "intangibleAssetsExcludingGoodwill": "35470000", "cashAndCashEquivalentsAtCarryingValue": "29902000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1983000", "profitLoss": "None", "dividendPayout": "230000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-203000", "operatingCashflow": "13298000", "capitalExpenditures": "2616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15556000", "cashflowFromInvestment": "-2083000", "stockBasedCompensation": "3335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "230000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9853000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 316011000, "cost_of_revenue": 210883000, "gross_profit": 105128000, "ebit": 15379000, "ebitda": 25300000, "pretax_income": 11844000, "tax_provision": 3672000, "net_income": 8211000, "net_income_to_common": 8211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37811000, "total_current_assets": 183485000, "total_assets": 429134000, "short_term_debt": 5956000, "long_term_debt": 69491000, "total_debt": 75447000, "total_liabilities": 225523000, "total_equity": 202658000, "shares_outstanding": 35520670, "goodwill_and_intangibles": 204394000 }, "cash_flow": { "operating_cash_flow": 4421000, "capital_expenditure": 3945000, "free_cash_flow": 8366000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39305, "ticker_id": 5282, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15379000", "ebitda": "25300000", "netIncome": "8211000", "grossProfit": "105128000", "depreciation": "None", "totalRevenue": "316011000", "costOfRevenue": "210883000", "interestIncome": "None", "incomeBeforeTax": "11844000", "interestExpense": "3535000", "operatingIncome": "13346000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3672000", "reportedCurrency": "USD", "netInterestIncome": "-3535000", "nonInterestIncome": "None", "operatingExpenses": "91782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9921000", "sellingGeneralAndAdministrative": "76926000", "netIncomeFromContinuingOperations": "8172000" }, "balance": { "goodwill": "161820000", "inventory": "17343000", "commonStock": "355000", "currentDebt": "None", "investments": "None", "totalAssets": "429134000", "longTermDebt": "69491000", "shortTermDebt": "5956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "42574000", "reportedCurrency": "USD", "retainedEarnings": "-38141000", "totalLiabilities": "225523000", "otherCurrentAssets": "19787000", "totalCurrentAssets": "183485000", "currentLongTermDebt": "3125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "245649000", "currentAccountsPayable": "55899000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27604000", "shortLongTermDebtTotal": "91540000", "totalShareholderEquity": "202658000", "capitalLeaseObligations": "11584000", "otherCurrentLiabilities": "22293000", "totalCurrentLiabilities": "109356000", "otherNonCurrentLiabilities": "20576000", "totalNonCurrentLiabilities": "116167000", "cashAndShortTermInvestments": "37811000", "commonStockSharesOutstanding": "35520670", "intangibleAssetsExcludingGoodwill": "42574000", "cashAndCashEquivalentsAtCarryingValue": "37811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8172000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4366000", "operatingCashflow": "4421000", "capitalExpenditures": "3945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3724000", "cashflowFromInvestment": "-9235000", "stockBasedCompensation": "1758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9921000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316011000, "cost_of_revenue": 210883000, "gross_profit": 105128000, "research_and_development": null, "selling_general_admin": 76926000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15379000, "depreciation_amortisation": 9921000, "ebitda": 25300000, "interest_expense": 3535000, "interest_income": null, "other_non_operating": null, "pretax_income": 11844000, "tax_provision": 3672000, "effective_tax_rate": null, "net_income": 8211000, "net_income_continuing_ops": 8172000, "net_income_to_common": 8211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37811000, "short_term_investments": null, "net_receivables": 108544000, "inventory": 17343000, "other_current_assets": null, "total_current_assets": 183485000, "net_ppe": null, "goodwill": 161820000, "intangible_assets": 42574000, "goodwill_and_intangibles": 204394000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 245649000, "total_assets": 429134000, "short_term_debt": 5956000, "accounts_payable": 55899000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109356000, "long_term_debt": 69491000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 116167000, "total_liabilities": 225523000, "total_debt": 75447000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38141000, "total_equity": 202658000, "shares_outstanding": 35520670, "operating_cash_flow": 4421000, "stock_based_compensation": 1758000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3945000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9235000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3724000, "free_cash_flow": 8366000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15379000", "ebitda": "25300000", "netIncome": "8211000", "grossProfit": "105128000", "depreciation": "None", "totalRevenue": "316011000", "costOfRevenue": "210883000", "interestIncome": "None", "incomeBeforeTax": "11844000", "interestExpense": "3535000", "operatingIncome": "13346000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3672000", "reportedCurrency": "USD", "netInterestIncome": "-3535000", "nonInterestIncome": "None", "operatingExpenses": "91782000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9921000", "sellingGeneralAndAdministrative": "76926000", "netIncomeFromContinuingOperations": "8172000" }, "balance": { "goodwill": "161820000", "inventory": "17343000", "commonStock": "355000", "currentDebt": "None", "investments": "None", "totalAssets": "429134000", "longTermDebt": "69491000", "shortTermDebt": "5956000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "42574000", "reportedCurrency": "USD", "retainedEarnings": "-38141000", "totalLiabilities": "225523000", "otherCurrentAssets": "19787000", "totalCurrentAssets": "183485000", "currentLongTermDebt": "3125000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "245649000", "currentAccountsPayable": "55899000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27604000", "shortLongTermDebtTotal": "91540000", "totalShareholderEquity": "202658000", "capitalLeaseObligations": "11584000", "otherCurrentLiabilities": "22293000", "totalCurrentLiabilities": "109356000", "otherNonCurrentLiabilities": "20576000", "totalNonCurrentLiabilities": "116167000", "cashAndShortTermInvestments": "37811000", "commonStockSharesOutstanding": "35520670", "intangibleAssetsExcludingGoodwill": "42574000", "cashAndCashEquivalentsAtCarryingValue": "37811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8172000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "4366000", "operatingCashflow": "4421000", "capitalExpenditures": "3945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3724000", "cashflowFromInvestment": "-9235000", "stockBasedCompensation": "1758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9921000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 341869000, "cost_of_revenue": 227770000, "gross_profit": 114099000, "ebit": 18741000, "ebitda": 29350000, "pretax_income": 13344000, "tax_provision": -4363000, "net_income": 17707000, "net_income_to_common": 17707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36958000, "total_current_assets": 179498000, "total_assets": 414497000, "short_term_debt": 5626000, "long_term_debt": 63001000, "total_debt": 68627000, "total_liabilities": 221480000, "total_equity": 193017000, "shares_outstanding": 35484273, "goodwill_and_intangibles": 197594000 }, "cash_flow": { "operating_cash_flow": 10227000, "capital_expenditure": 5655000, "free_cash_flow": 15882000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39310, "ticker_id": 5282, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18741000", "ebitda": "29350000", "netIncome": "17707000", "grossProfit": "114099000", "depreciation": "None", "totalRevenue": "341869000", "costOfRevenue": "227770000", "interestIncome": "None", "incomeBeforeTax": "13344000", "interestExpense": "5397000", "operatingIncome": "17990000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-4363000", "reportedCurrency": "USD", "netInterestIncome": "-5397000", "nonInterestIncome": "None", "operatingExpenses": "96109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10609000", "sellingGeneralAndAdministrative": "85978000", "netIncomeFromContinuingOperations": "17707000" }, "balance": { "goodwill": "152020000", "inventory": "20578000", "commonStock": "353000", "currentDebt": "None", "investments": "None", "totalAssets": "414497000", "longTermDebt": "63001000", "shortTermDebt": "5626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "45574000", "reportedCurrency": "USD", "retainedEarnings": "-46344000", "totalLiabilities": "221480000", "otherCurrentAssets": "18723000", "totalCurrentAssets": "179498000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "234999000", "currentAccountsPayable": "48762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28881000", "shortLongTermDebtTotal": "87083000", "totalShareholderEquity": "193017000", "capitalLeaseObligations": "13726000", "otherCurrentLiabilities": "20765000", "totalCurrentLiabilities": "115188000", "otherNonCurrentLiabilities": "20372000", "totalNonCurrentLiabilities": "106291999", "cashAndShortTermInvestments": "36958000", "commonStockSharesOutstanding": "35484273", "intangibleAssetsExcludingGoodwill": "45574000", "cashAndCashEquivalentsAtCarryingValue": "36958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17707000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-207000", "operatingCashflow": "10227000", "capitalExpenditures": "5655000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12116000", "cashflowFromInvestment": "-5146000", "stockBasedCompensation": "2668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10609000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 341869000, "cost_of_revenue": 227770000, "gross_profit": 114099000, "research_and_development": null, "selling_general_admin": 85978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18741000, "depreciation_amortisation": 10609000, "ebitda": 29350000, "interest_expense": 5397000, "interest_income": null, "other_non_operating": null, "pretax_income": 13344000, "tax_provision": -4363000, "effective_tax_rate": null, "net_income": 17707000, "net_income_continuing_ops": 17707000, "net_income_to_common": 17707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36958000, "short_term_investments": null, "net_receivables": 103239000, "inventory": 20578000, "other_current_assets": null, "total_current_assets": 179498000, "net_ppe": null, "goodwill": 152020000, "intangible_assets": 45574000, "goodwill_and_intangibles": 197594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 234999000, "total_assets": 414497000, "short_term_debt": 5626000, "accounts_payable": 48762000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115188000, "long_term_debt": 63001000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 106291999, "total_liabilities": 221480000, "total_debt": 68627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46344000, "total_equity": 193017000, "shares_outstanding": 35484273, "operating_cash_flow": 10227000, "stock_based_compensation": 2668000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5655000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5146000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12116000, "free_cash_flow": 15882000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18741000", "ebitda": "29350000", "netIncome": "17707000", "grossProfit": "114099000", "depreciation": "None", "totalRevenue": "341869000", "costOfRevenue": "227770000", "interestIncome": "None", "incomeBeforeTax": "13344000", "interestExpense": "5397000", "operatingIncome": "17990000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-4363000", "reportedCurrency": "USD", "netInterestIncome": "-5397000", "nonInterestIncome": "None", "operatingExpenses": "96109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "227770000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10609000", "sellingGeneralAndAdministrative": "85978000", "netIncomeFromContinuingOperations": "17707000" }, "balance": { "goodwill": "152020000", "inventory": "20578000", "commonStock": "353000", "currentDebt": "None", "investments": "None", "totalAssets": "414497000", "longTermDebt": "63001000", "shortTermDebt": "5626000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "45574000", "reportedCurrency": "USD", "retainedEarnings": "-46344000", "totalLiabilities": "221480000", "otherCurrentAssets": "18723000", "totalCurrentAssets": "179498000", "currentLongTermDebt": "2500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "234999000", "currentAccountsPayable": "48762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "28881000", "shortLongTermDebtTotal": "87083000", "totalShareholderEquity": "193017000", "capitalLeaseObligations": "13726000", "otherCurrentLiabilities": "20765000", "totalCurrentLiabilities": "115188000", "otherNonCurrentLiabilities": "20372000", "totalNonCurrentLiabilities": "106291999", "cashAndShortTermInvestments": "36958000", "commonStockSharesOutstanding": "35484273", "intangibleAssetsExcludingGoodwill": "45574000", "cashAndCashEquivalentsAtCarryingValue": "36958000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17707000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-207000", "operatingCashflow": "10227000", "capitalExpenditures": "5655000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12116000", "cashflowFromInvestment": "-5146000", "stockBasedCompensation": "2668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10609000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 337339000, "cost_of_revenue": 225802000, "gross_profit": 111537000, "ebit": 9637000, "ebitda": 22737000, "pretax_income": 2497000, "tax_provision": 9618000, "net_income": -7121000, "net_income_to_common": -7121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43676000, "total_current_assets": 160865000, "total_assets": 392582000, "short_term_debt": 1700000, "long_term_debt": 74456000, "total_debt": 76156000, "total_liabilities": 214022000, "total_equity": 178560000, "shares_outstanding": 34714395, "goodwill_and_intangibles": 206373000 }, "cash_flow": { "operating_cash_flow": 21952000, "capital_expenditure": 3090000, "free_cash_flow": 25042000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39315, "ticker_id": 5282, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9637000", "ebitda": "22737000", "netIncome": "-7121000", "grossProfit": "111537000", "depreciation": "None", "totalRevenue": "337339000", "costOfRevenue": "225802000", "interestIncome": "None", "incomeBeforeTax": "2497000", "interestExpense": "7140000", "operatingIncome": "10002000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9618000", "reportedCurrency": "USD", "netInterestIncome": "-7140000", "nonInterestIncome": "None", "operatingExpenses": "97145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13100000", "sellingGeneralAndAdministrative": "390707000", "netIncomeFromContinuingOperations": "-7121000" }, "balance": { "goodwill": "152156000", "inventory": "20817000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "392582000", "longTermDebt": "74456000", "shortTermDebt": "1700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "54217000", "reportedCurrency": "USD", "retainedEarnings": "-59427000", "totalLiabilities": "214022000", "otherCurrentAssets": "13453000", "totalCurrentAssets": "160865000", "currentLongTermDebt": "1700000", "longTermInvestments": "None", "shortTermInvestments": "196428000", "currentNetReceivables": "82919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "231717000", "currentAccountsPayable": "51984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22200000", "shortLongTermDebtTotal": "76156000", "totalShareholderEquity": "178560000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48389000", "totalCurrentLiabilities": "103886000", "otherNonCurrentLiabilities": "26925000", "totalNonCurrentLiabilities": "110136000", "cashAndShortTermInvestments": "43676000", "commonStockSharesOutstanding": "34714395", "intangibleAssetsExcludingGoodwill": "54217000", "cashAndCashEquivalentsAtCarryingValue": "43676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7121000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1704000", "operatingCashflow": "21952000", "capitalExpenditures": "3090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44900000", "cashflowFromInvestment": "38258000", "stockBasedCompensation": "3187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32394000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 337339000, "cost_of_revenue": 225802000, "gross_profit": 111537000, "research_and_development": null, "selling_general_admin": 390707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9637000, "depreciation_amortisation": 13100000, "ebitda": 22737000, "interest_expense": 7140000, "interest_income": null, "other_non_operating": null, "pretax_income": 2497000, "tax_provision": 9618000, "effective_tax_rate": null, "net_income": -7121000, "net_income_continuing_ops": -7121000, "net_income_to_common": -7121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43676000, "short_term_investments": 196428000, "net_receivables": 82919000, "inventory": 20817000, "other_current_assets": null, "total_current_assets": 160865000, "net_ppe": null, "goodwill": 152156000, "intangible_assets": 54217000, "goodwill_and_intangibles": 206373000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 231717000, "total_assets": 392582000, "short_term_debt": 1700000, "accounts_payable": 51984000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103886000, "long_term_debt": 74456000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 110136000, "total_liabilities": 214022000, "total_debt": 76156000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -59427000, "total_equity": 178560000, "shares_outstanding": 34714395, "operating_cash_flow": 21952000, "stock_based_compensation": 3187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3090000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 38258000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44900000, "free_cash_flow": 25042000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9637000", "ebitda": "22737000", "netIncome": "-7121000", "grossProfit": "111537000", "depreciation": "None", "totalRevenue": "337339000", "costOfRevenue": "225802000", "interestIncome": "None", "incomeBeforeTax": "2497000", "interestExpense": "7140000", "operatingIncome": "10002000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "9618000", "reportedCurrency": "USD", "netInterestIncome": "-7140000", "nonInterestIncome": "None", "operatingExpenses": "97145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "225802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13100000", "sellingGeneralAndAdministrative": "390707000", "netIncomeFromContinuingOperations": "-7121000" }, "balance": { "goodwill": "152156000", "inventory": "20817000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "392582000", "longTermDebt": "74456000", "shortTermDebt": "1700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "54217000", "reportedCurrency": "USD", "retainedEarnings": "-59427000", "totalLiabilities": "214022000", "otherCurrentAssets": "13453000", "totalCurrentAssets": "160865000", "currentLongTermDebt": "1700000", "longTermInvestments": "None", "shortTermInvestments": "196428000", "currentNetReceivables": "82919000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "231717000", "currentAccountsPayable": "51984000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22200000", "shortLongTermDebtTotal": "76156000", "totalShareholderEquity": "178560000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48389000", "totalCurrentLiabilities": "103886000", "otherNonCurrentLiabilities": "26925000", "totalNonCurrentLiabilities": "110136000", "cashAndShortTermInvestments": "43676000", "commonStockSharesOutstanding": "34714395", "intangibleAssetsExcludingGoodwill": "54217000", "cashAndCashEquivalentsAtCarryingValue": "43676000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7121000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1704000", "operatingCashflow": "21952000", "capitalExpenditures": "3090000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44900000", "cashflowFromInvestment": "38258000", "stockBasedCompensation": "3187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32394000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13272000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 214693000, "cost_of_revenue": 139317000, "gross_profit": 75376000, "ebit": 10878000, "ebitda": 15622000, "pretax_income": 10878000, "tax_provision": 6128000, "net_income": 3057000, "net_income_to_common": 3057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45411000, "total_current_assets": 539233000, "total_assets": 1027375000, "short_term_debt": 5340000, "long_term_debt": 247907000, "total_debt": 253247000, "total_liabilities": 710175000, "total_equity": 312199000, "shares_outstanding": 36764996, "goodwill_and_intangibles": 390295000 }, "cash_flow": { "operating_cash_flow": 5861000, "capital_expenditure": 11343000, "free_cash_flow": 17204000, "dividends_paid": 1606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39278, "ticker_id": 5282, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10878000", "ebitda": "15622000", "netIncome": "3057000", "grossProfit": "75376000", "depreciation": "None", "totalRevenue": "214693000", "costOfRevenue": "139317000", "interestIncome": "None", "incomeBeforeTax": "10878000", "interestExpense": "4744000", "operatingIncome": "16528000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6128000", "reportedCurrency": "USD", "netInterestIncome": "-4230000", "nonInterestIncome": "None", "operatingExpenses": "58848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4744000", "sellingGeneralAndAdministrative": "51334000", "netIncomeFromContinuingOperations": "-248000" }, "balance": { "goodwill": "291128000", "inventory": "60175000", "commonStock": "357000", "currentDebt": "None", "investments": "None", "totalAssets": "1027375000", "longTermDebt": "247907000", "shortTermDebt": "5340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "99167000", "reportedCurrency": "USD", "retainedEarnings": "56223000", "totalLiabilities": "710175000", "otherCurrentAssets": "155119000", "totalCurrentAssets": "539233000", "currentLongTermDebt": "5340000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "488142000", "currentAccountsPayable": "137594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28446000", "totalShareholderEquity": "312199000", "capitalLeaseObligations": "28124000", "otherCurrentLiabilities": "252295000", "totalCurrentLiabilities": "405793000", "otherNonCurrentLiabilities": "7033000", "totalNonCurrentLiabilities": "304382000", "cashAndShortTermInvestments": "45411000", "commonStockSharesOutstanding": "36764996", "intangibleAssetsExcludingGoodwill": "99167000", "cashAndCashEquivalentsAtCarryingValue": "45411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53107000", "profitLoss": "None", "dividendPayout": "1606000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3176000", "operatingCashflow": "5861000", "capitalExpenditures": "11343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11558000", "cashflowFromInvestment": "-1076000", "stockBasedCompensation": "13105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214693000, "cost_of_revenue": 139317000, "gross_profit": 75376000, "research_and_development": null, "selling_general_admin": 51334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10878000, "depreciation_amortisation": 4744000, "ebitda": 15622000, "interest_expense": 4744000, "interest_income": null, "other_non_operating": null, "pretax_income": 10878000, "tax_provision": 6128000, "effective_tax_rate": null, "net_income": 3057000, "net_income_continuing_ops": -248000, "net_income_to_common": 3057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45411000, "short_term_investments": null, "net_receivables": 278528000, "inventory": 60175000, "other_current_assets": null, "total_current_assets": 539233000, "net_ppe": null, "goodwill": 291128000, "intangible_assets": 99167000, "goodwill_and_intangibles": 390295000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 488142000, "total_assets": 1027375000, "short_term_debt": 5340000, "accounts_payable": 137594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 405793000, "long_term_debt": 247907000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 304382000, "total_liabilities": 710175000, "total_debt": 253247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 56223000, "total_equity": 312199000, "shares_outstanding": 36764996, "operating_cash_flow": 5861000, "stock_based_compensation": 13105000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11343000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1076000, "dividends_paid": 1606000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11558000, "free_cash_flow": 17204000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10878000", "ebitda": "15622000", "netIncome": "3057000", "grossProfit": "75376000", "depreciation": "None", "totalRevenue": "214693000", "costOfRevenue": "139317000", "interestIncome": "None", "incomeBeforeTax": "10878000", "interestExpense": "4744000", "operatingIncome": "16528000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6128000", "reportedCurrency": "USD", "netInterestIncome": "-4230000", "nonInterestIncome": "None", "operatingExpenses": "58848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139317000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4744000", "sellingGeneralAndAdministrative": "51334000", "netIncomeFromContinuingOperations": "-248000" }, "balance": { "goodwill": "291128000", "inventory": "60175000", "commonStock": "357000", "currentDebt": "None", "investments": "None", "totalAssets": "1027375000", "longTermDebt": "247907000", "shortTermDebt": "5340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "99167000", "reportedCurrency": "USD", "retainedEarnings": "56223000", "totalLiabilities": "710175000", "otherCurrentAssets": "155119000", "totalCurrentAssets": "539233000", "currentLongTermDebt": "5340000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278528000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "488142000", "currentAccountsPayable": "137594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "28446000", "totalShareholderEquity": "312199000", "capitalLeaseObligations": "28124000", "otherCurrentLiabilities": "252295000", "totalCurrentLiabilities": "405793000", "otherNonCurrentLiabilities": "7033000", "totalNonCurrentLiabilities": "304382000", "cashAndShortTermInvestments": "45411000", "commonStockSharesOutstanding": "36764996", "intangibleAssetsExcludingGoodwill": "99167000", "cashAndCashEquivalentsAtCarryingValue": "45411000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53107000", "profitLoss": "None", "dividendPayout": "1606000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3176000", "operatingCashflow": "5861000", "capitalExpenditures": "11343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11558000", "cashflowFromInvestment": "-1076000", "stockBasedCompensation": "13105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1606000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24882000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 214693000, "cost_of_revenue": 143306000, "gross_profit": 71387000, "ebit": 15622000, "ebitda": 21778000, "pretax_income": 10878000, "tax_provision": 6128000, "net_income": 3057000, "net_income_to_common": 3057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33144000, "total_current_assets": 410182000, "total_assets": 893769000, "short_term_debt": 1879000, "long_term_debt": 210559000, "total_debt": 212438000, "total_liabilities": 570587000, "total_equity": 317528000, "shares_outstanding": 36764996, "goodwill_and_intangibles": 385129000 }, "cash_flow": { "operating_cash_flow": 9961000, "capital_expenditure": 2670000, "free_cash_flow": 12631000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39279, "ticker_id": 5282, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15622000", "ebitda": "21778000", "netIncome": "3057000", "grossProfit": "71387000", "depreciation": "None", "totalRevenue": "214693000", "costOfRevenue": "143306000", "interestIncome": "None", "incomeBeforeTax": "10878000", "interestExpense": "4744000", "operatingIncome": "17656000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6128000", "reportedCurrency": "USD", "netInterestIncome": "-4744000", "nonInterestIncome": "None", "operatingExpenses": "53731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6156000", "sellingGeneralAndAdministrative": "51335000", "netIncomeFromContinuingOperations": "4751000" }, "balance": { "goodwill": "288163000", "inventory": "53996000", "commonStock": "355000", "currentDebt": "None", "investments": "None", "totalAssets": "893769000", "longTermDebt": "210559000", "shortTermDebt": "1879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "96966000", "reportedCurrency": "USD", "retainedEarnings": "56621000", "totalLiabilities": "570587000", "otherCurrentAssets": "150133000", "totalCurrentAssets": "410182000", "currentLongTermDebt": "1879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483587000", "currentAccountsPayable": "117848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24840000", "totalShareholderEquity": "317528000", "capitalLeaseObligations": "27603000", "otherCurrentLiabilities": "181117000", "totalCurrentLiabilities": "305830000", "otherNonCurrentLiabilities": "3317000", "totalNonCurrentLiabilities": "264757000", "cashAndShortTermInvestments": "33144000", "commonStockSharesOutstanding": "36764996", "intangibleAssetsExcludingGoodwill": "96966000", "cashAndCashEquivalentsAtCarryingValue": "33144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4293000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3301000", "operatingCashflow": "9961000", "capitalExpenditures": "2670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8724000", "cashflowFromInvestment": "-2596000", "stockBasedCompensation": "3598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214693000, "cost_of_revenue": 143306000, "gross_profit": 71387000, "research_and_development": null, "selling_general_admin": 51335000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15622000, "depreciation_amortisation": 6156000, "ebitda": 21778000, "interest_expense": 4744000, "interest_income": null, "other_non_operating": null, "pretax_income": 10878000, "tax_provision": 6128000, "effective_tax_rate": null, "net_income": 3057000, "net_income_continuing_ops": 4751000, "net_income_to_common": 3057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33144000, "short_term_investments": null, "net_receivables": 172909000, "inventory": 53996000, "other_current_assets": null, "total_current_assets": 410182000, "net_ppe": null, "goodwill": 288163000, "intangible_assets": 96966000, "goodwill_and_intangibles": 385129000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 483587000, "total_assets": 893769000, "short_term_debt": 1879000, "accounts_payable": 117848000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305830000, "long_term_debt": 210559000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 264757000, "total_liabilities": 570587000, "total_debt": 212438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 56621000, "total_equity": 317528000, "shares_outstanding": 36764996, "operating_cash_flow": 9961000, "stock_based_compensation": 3598000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2670000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8724000, "free_cash_flow": 12631000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15622000", "ebitda": "21778000", "netIncome": "3057000", "grossProfit": "71387000", "depreciation": "None", "totalRevenue": "214693000", "costOfRevenue": "143306000", "interestIncome": "None", "incomeBeforeTax": "10878000", "interestExpense": "4744000", "operatingIncome": "17656000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6128000", "reportedCurrency": "USD", "netInterestIncome": "-4744000", "nonInterestIncome": "None", "operatingExpenses": "53731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6156000", "sellingGeneralAndAdministrative": "51335000", "netIncomeFromContinuingOperations": "4751000" }, "balance": { "goodwill": "288163000", "inventory": "53996000", "commonStock": "355000", "currentDebt": "None", "investments": "None", "totalAssets": "893769000", "longTermDebt": "210559000", "shortTermDebt": "1879000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "96966000", "reportedCurrency": "USD", "retainedEarnings": "56621000", "totalLiabilities": "570587000", "otherCurrentAssets": "150133000", "totalCurrentAssets": "410182000", "currentLongTermDebt": "1879000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "483587000", "currentAccountsPayable": "117848000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24840000", "totalShareholderEquity": "317528000", "capitalLeaseObligations": "27603000", "otherCurrentLiabilities": "181117000", "totalCurrentLiabilities": "305830000", "otherNonCurrentLiabilities": "3317000", "totalNonCurrentLiabilities": "264757000", "cashAndShortTermInvestments": "33144000", "commonStockSharesOutstanding": "36764996", "intangibleAssetsExcludingGoodwill": "96966000", "cashAndCashEquivalentsAtCarryingValue": "33144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4293000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3301000", "operatingCashflow": "9961000", "capitalExpenditures": "2670000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8724000", "cashflowFromInvestment": "-2596000", "stockBasedCompensation": "3598000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6156000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 197599000, "cost_of_revenue": 133020000, "gross_profit": 64579000, "ebit": 7344000, "ebitda": 15788000, "pretax_income": 2290000, "tax_provision": 483000, "net_income": 1499000, "net_income_to_common": 1499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32787000, "total_current_assets": 395480000, "total_assets": 891884000, "short_term_debt": 1928000, "long_term_debt": 218980000, "total_debt": 220908000, "total_liabilities": 578317000, "total_equity": 309206000, "shares_outstanding": 36396693, "goodwill_and_intangibles": 393248000 }, "cash_flow": { "operating_cash_flow": 15263000, "capital_expenditure": 4241000, "free_cash_flow": 19504000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39281, "ticker_id": 5282, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7344000", "ebitda": "15788000", "netIncome": "1499000", "grossProfit": "64579000", "depreciation": "None", "totalRevenue": "197599000", "costOfRevenue": "133020000", "interestIncome": "None", "incomeBeforeTax": "2290000", "interestExpense": "5054000", "operatingIncome": "9400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "483000", "reportedCurrency": "USD", "netInterestIncome": "-5054000", "nonInterestIncome": "None", "operatingExpenses": "55179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8444000", "sellingGeneralAndAdministrative": "47034000", "netIncomeFromContinuingOperations": "1807000" }, "balance": { "goodwill": "292262000", "inventory": "57712000", "commonStock": "355000", "currentDebt": "None", "investments": "None", "totalAssets": "891884000", "longTermDebt": "218980000", "shortTermDebt": "1928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "100986000", "reportedCurrency": "USD", "retainedEarnings": "53563000", "totalLiabilities": "578317000", "otherCurrentAssets": "35540000", "totalCurrentAssets": "395480000", "currentLongTermDebt": "1928000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "269441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496404000", "currentAccountsPayable": "127576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25210000", "totalShareholderEquity": "309206000", "capitalLeaseObligations": "27045000", "otherCurrentLiabilities": "162442000", "totalCurrentLiabilities": "298290000", "otherNonCurrentLiabilities": "3194000", "totalNonCurrentLiabilities": "280027000", "cashAndShortTermInvestments": "32787000", "commonStockSharesOutstanding": "36396693", "intangibleAssetsExcludingGoodwill": "100986000", "cashAndCashEquivalentsAtCarryingValue": "32787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1807000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2376000", "operatingCashflow": "15263000", "capitalExpenditures": "4241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17031000", "cashflowFromInvestment": "-2293000", "stockBasedCompensation": "3273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2688000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 197599000, "cost_of_revenue": 133020000, "gross_profit": 64579000, "research_and_development": null, "selling_general_admin": 47034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7344000, "depreciation_amortisation": 8444000, "ebitda": 15788000, "interest_expense": 5054000, "interest_income": null, "other_non_operating": null, "pretax_income": 2290000, "tax_provision": 483000, "effective_tax_rate": null, "net_income": 1499000, "net_income_continuing_ops": 1807000, "net_income_to_common": 1499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32787000, "short_term_investments": null, "net_receivables": 269441000, "inventory": 57712000, "other_current_assets": null, "total_current_assets": 395480000, "net_ppe": null, "goodwill": 292262000, "intangible_assets": 100986000, "goodwill_and_intangibles": 393248000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 496404000, "total_assets": 891884000, "short_term_debt": 1928000, "accounts_payable": 127576000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 298290000, "long_term_debt": 218980000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 280027000, "total_liabilities": 578317000, "total_debt": 220908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 53563000, "total_equity": 309206000, "shares_outstanding": 36396693, "operating_cash_flow": 15263000, "stock_based_compensation": 3273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17031000, "free_cash_flow": 19504000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7344000", "ebitda": "15788000", "netIncome": "1499000", "grossProfit": "64579000", "depreciation": "None", "totalRevenue": "197599000", "costOfRevenue": "133020000", "interestIncome": "None", "incomeBeforeTax": "2290000", "interestExpense": "5054000", "operatingIncome": "9400000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "483000", "reportedCurrency": "USD", "netInterestIncome": "-5054000", "nonInterestIncome": "None", "operatingExpenses": "55179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133020000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8444000", "sellingGeneralAndAdministrative": "47034000", "netIncomeFromContinuingOperations": "1807000" }, "balance": { "goodwill": "292262000", "inventory": "57712000", "commonStock": "355000", "currentDebt": "None", "investments": "None", "totalAssets": "891884000", "longTermDebt": "218980000", "shortTermDebt": "1928000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "100986000", "reportedCurrency": "USD", "retainedEarnings": "53563000", "totalLiabilities": "578317000", "otherCurrentAssets": "35540000", "totalCurrentAssets": "395480000", "currentLongTermDebt": "1928000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "269441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496404000", "currentAccountsPayable": "127576000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25210000", "totalShareholderEquity": "309206000", "capitalLeaseObligations": "27045000", "otherCurrentLiabilities": "162442000", "totalCurrentLiabilities": "298290000", "otherNonCurrentLiabilities": "3194000", "totalNonCurrentLiabilities": "280027000", "cashAndShortTermInvestments": "32787000", "commonStockSharesOutstanding": "36396693", "intangibleAssetsExcludingGoodwill": "100986000", "cashAndCashEquivalentsAtCarryingValue": "32787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1807000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2376000", "operatingCashflow": "15263000", "capitalExpenditures": "4241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17031000", "cashflowFromInvestment": "-2293000", "stockBasedCompensation": "3273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2688000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8569000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 185391000, "cost_of_revenue": 118283000, "gross_profit": 67108000, "ebit": 19515000, "ebitda": 24557000, "pretax_income": 14617000, "tax_provision": 4511000, "net_income": 9510000, "net_income_to_common": 9510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36823000, "total_current_assets": 382999000, "total_assets": 876582000, "short_term_debt": 8093000, "long_term_debt": 236877000, "total_debt": 244970000, "total_liabilities": 573363000, "total_equity": 298364000, "shares_outstanding": 36558493, "goodwill_and_intangibles": 404580000 }, "cash_flow": { "operating_cash_flow": -7667000, "capital_expenditure": 1047000, "free_cash_flow": -6620000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39282, "ticker_id": 5282, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19515000", "ebitda": "24557000", "netIncome": "9510000", "grossProfit": "67108000", "depreciation": "None", "totalRevenue": "185391000", "costOfRevenue": "118283000", "interestIncome": "None", "incomeBeforeTax": "14617000", "interestExpense": "4898000", "operatingIncome": "18061000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4511000", "reportedCurrency": "USD", "netInterestIncome": "-4898000", "nonInterestIncome": "None", "operatingExpenses": "49047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5042000", "sellingGeneralAndAdministrative": "48816000", "netIncomeFromContinuingOperations": "10106000" }, "balance": { "goodwill": "288043000", "inventory": "59792000", "commonStock": "352000", "currentDebt": "None", "investments": "None", "totalAssets": "876582000", "longTermDebt": "236877000", "shortTermDebt": "8093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "116537000", "reportedCurrency": "USD", "retainedEarnings": "52064000", "totalLiabilities": "573363000", "otherCurrentAssets": "33624000", "totalCurrentAssets": "382999000", "currentLongTermDebt": "3557000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "252760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "493583000", "currentAccountsPayable": "125971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "264717000", "totalShareholderEquity": "298364000", "capitalLeaseObligations": "24283000", "otherCurrentLiabilities": "33438000", "totalCurrentLiabilities": "285035000", "otherNonCurrentLiabilities": "3137000", "totalNonCurrentLiabilities": "288328000", "cashAndShortTermInvestments": "36823000", "commonStockSharesOutstanding": "36558493", "intangibleAssetsExcludingGoodwill": "116537000", "cashAndCashEquivalentsAtCarryingValue": "36823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6437000", "operatingCashflow": "-7667000", "capitalExpenditures": "1047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101559000", "cashflowFromInvestment": "-1016000", "stockBasedCompensation": "2878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185391000, "cost_of_revenue": 118283000, "gross_profit": 67108000, "research_and_development": null, "selling_general_admin": 48816000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19515000, "depreciation_amortisation": 5042000, "ebitda": 24557000, "interest_expense": 4898000, "interest_income": null, "other_non_operating": null, "pretax_income": 14617000, "tax_provision": 4511000, "effective_tax_rate": null, "net_income": 9510000, "net_income_continuing_ops": 10106000, "net_income_to_common": 9510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36823000, "short_term_investments": null, "net_receivables": 252760000, "inventory": 59792000, "other_current_assets": null, "total_current_assets": 382999000, "net_ppe": null, "goodwill": 288043000, "intangible_assets": 116537000, "goodwill_and_intangibles": 404580000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 493583000, "total_assets": 876582000, "short_term_debt": 8093000, "accounts_payable": 125971000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285035000, "long_term_debt": 236877000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 288328000, "total_liabilities": 573363000, "total_debt": 244970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 52064000, "total_equity": 298364000, "shares_outstanding": 36558493, "operating_cash_flow": -7667000, "stock_based_compensation": 2878000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1016000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101559000, "free_cash_flow": -6620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19515000", "ebitda": "24557000", "netIncome": "9510000", "grossProfit": "67108000", "depreciation": "None", "totalRevenue": "185391000", "costOfRevenue": "118283000", "interestIncome": "None", "incomeBeforeTax": "14617000", "interestExpense": "4898000", "operatingIncome": "18061000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4511000", "reportedCurrency": "USD", "netInterestIncome": "-4898000", "nonInterestIncome": "None", "operatingExpenses": "49047000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "118283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5042000", "sellingGeneralAndAdministrative": "48816000", "netIncomeFromContinuingOperations": "10106000" }, "balance": { "goodwill": "288043000", "inventory": "59792000", "commonStock": "352000", "currentDebt": "None", "investments": "None", "totalAssets": "876582000", "longTermDebt": "236877000", "shortTermDebt": "8093000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "116537000", "reportedCurrency": "USD", "retainedEarnings": "52064000", "totalLiabilities": "573363000", "otherCurrentAssets": "33624000", "totalCurrentAssets": "382999000", "currentLongTermDebt": "3557000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "252760000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "493583000", "currentAccountsPayable": "125971000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "264717000", "totalShareholderEquity": "298364000", "capitalLeaseObligations": "24283000", "otherCurrentLiabilities": "33438000", "totalCurrentLiabilities": "285035000", "otherNonCurrentLiabilities": "3137000", "totalNonCurrentLiabilities": "288328000", "cashAndShortTermInvestments": "36823000", "commonStockSharesOutstanding": "36558493", "intangibleAssetsExcludingGoodwill": "116537000", "cashAndCashEquivalentsAtCarryingValue": "36823000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-6437000", "operatingCashflow": "-7667000", "capitalExpenditures": "1047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101559000", "cashflowFromInvestment": "-1016000", "stockBasedCompensation": "2878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5042000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 176697000, "cost_of_revenue": 114535000, "gross_profit": 62162000, "ebit": 61295000, "ebitda": 66391000, "pretax_income": 55059000, "tax_provision": 18617000, "net_income": 35984000, "net_income_to_common": 35984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146471000, "total_current_assets": 476101000, "total_assets": 957095000, "short_term_debt": 6349000, "long_term_debt": 338037000, "total_debt": 344386000, "total_liabilities": 667044000, "total_equity": 285791000, "shares_outstanding": 36689320, "goodwill_and_intangibles": 384019000 }, "cash_flow": { "operating_cash_flow": -11696000, "capital_expenditure": 3385000, "free_cash_flow": -8311000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39283, "ticker_id": 5282, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61295000", "ebitda": "66391000", "netIncome": "35984000", "grossProfit": "62162000", "depreciation": "None", "totalRevenue": "176697000", "costOfRevenue": "114535000", "interestIncome": "None", "incomeBeforeTax": "55059000", "interestExpense": "6217000", "operatingIncome": "61870000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18617000", "reportedCurrency": "USD", "netInterestIncome": "-6217000", "nonInterestIncome": "None", "operatingExpenses": "292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114535000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5096000", "sellingGeneralAndAdministrative": "53542000", "netIncomeFromContinuingOperations": "36442000" }, "balance": { "goodwill": "274769000", "inventory": "52919000", "commonStock": "352000", "currentDebt": "None", "investments": "None", "totalAssets": "957095000", "longTermDebt": "338037000", "shortTermDebt": "6349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "109250000", "reportedCurrency": "USD", "retainedEarnings": "42554000", "totalLiabilities": "667044000", "otherCurrentAssets": "40971000", "totalCurrentAssets": "476101000", "currentLongTermDebt": "2373000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "480994000", "currentAccountsPayable": "109504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "363844000", "totalShareholderEquity": "285791000", "capitalLeaseObligations": "23434000", "otherCurrentLiabilities": "159045000", "totalCurrentLiabilities": "278754000", "otherNonCurrentLiabilities": "4314000", "totalNonCurrentLiabilities": "388290000", "cashAndShortTermInvestments": "146471000", "commonStockSharesOutstanding": "36689320", "intangibleAssetsExcludingGoodwill": "109250000", "cashAndCashEquivalentsAtCarryingValue": "146471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36442000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2416000", "operatingCashflow": "-11696000", "capitalExpenditures": "3385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115756000", "cashflowFromInvestment": "4829000", "stockBasedCompensation": "3356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2688000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 176697000, "cost_of_revenue": 114535000, "gross_profit": 62162000, "research_and_development": null, "selling_general_admin": 53542000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61295000, "depreciation_amortisation": 5096000, "ebitda": 66391000, "interest_expense": 6217000, "interest_income": null, "other_non_operating": null, "pretax_income": 55059000, "tax_provision": 18617000, "effective_tax_rate": null, "net_income": 35984000, "net_income_continuing_ops": 36442000, "net_income_to_common": 35984000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146471000, "short_term_investments": null, "net_receivables": 235740000, "inventory": 52919000, "other_current_assets": null, "total_current_assets": 476101000, "net_ppe": null, "goodwill": 274769000, "intangible_assets": 109250000, "goodwill_and_intangibles": 384019000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 480994000, "total_assets": 957095000, "short_term_debt": 6349000, "accounts_payable": 109504000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278754000, "long_term_debt": 338037000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 388290000, "total_liabilities": 667044000, "total_debt": 344386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 42554000, "total_equity": 285791000, "shares_outstanding": 36689320, "operating_cash_flow": -11696000, "stock_based_compensation": 3356000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3385000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4829000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 115756000, "free_cash_flow": -8311000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61295000", "ebitda": "66391000", "netIncome": "35984000", "grossProfit": "62162000", "depreciation": "None", "totalRevenue": "176697000", "costOfRevenue": "114535000", "interestIncome": "None", "incomeBeforeTax": "55059000", "interestExpense": "6217000", "operatingIncome": "61870000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "18617000", "reportedCurrency": "USD", "netInterestIncome": "-6217000", "nonInterestIncome": "None", "operatingExpenses": "292000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "114535000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5096000", "sellingGeneralAndAdministrative": "53542000", "netIncomeFromContinuingOperations": "36442000" }, "balance": { "goodwill": "274769000", "inventory": "52919000", "commonStock": "352000", "currentDebt": "None", "investments": "None", "totalAssets": "957095000", "longTermDebt": "338037000", "shortTermDebt": "6349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "109250000", "reportedCurrency": "USD", "retainedEarnings": "42554000", "totalLiabilities": "667044000", "otherCurrentAssets": "40971000", "totalCurrentAssets": "476101000", "currentLongTermDebt": "2373000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235740000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "480994000", "currentAccountsPayable": "109504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "363844000", "totalShareholderEquity": "285791000", "capitalLeaseObligations": "23434000", "otherCurrentLiabilities": "159045000", "totalCurrentLiabilities": "278754000", "otherNonCurrentLiabilities": "4314000", "totalNonCurrentLiabilities": "388290000", "cashAndShortTermInvestments": "146471000", "commonStockSharesOutstanding": "36689320", "intangibleAssetsExcludingGoodwill": "109250000", "cashAndCashEquivalentsAtCarryingValue": "146471000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36442000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2416000", "operatingCashflow": "-11696000", "capitalExpenditures": "3385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "115756000", "cashflowFromInvestment": "4829000", "stockBasedCompensation": "3356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2688000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5115000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 158566000, "cost_of_revenue": 101865000, "gross_profit": 56701000, "ebit": 9171000, "ebitda": 13158000, "pretax_income": 5466000, "tax_provision": 606000, "net_income": 4878000, "net_income_to_common": 4878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37832000, "total_current_assets": 330971000, "total_assets": 759699000, "short_term_debt": 7612000, "long_term_debt": 217230000, "total_debt": 224842000, "total_liabilities": 507806000, "total_equity": 247689000, "shares_outstanding": 35687092, "goodwill_and_intangibles": 353263000 }, "cash_flow": { "operating_cash_flow": 1828000, "capital_expenditure": 11237000, "free_cash_flow": 13065000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39284, "ticker_id": 5282, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9171000", "ebitda": "13158000", "netIncome": "4878000", "grossProfit": "56701000", "depreciation": "None", "totalRevenue": "158566000", "costOfRevenue": "101865000", "interestIncome": "None", "incomeBeforeTax": "5466000", "interestExpense": "3705000", "operatingIncome": "11274000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "606000", "reportedCurrency": "USD", "netInterestIncome": "-3705000", "nonInterestIncome": "None", "operatingExpenses": "45427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101865000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3987000", "sellingGeneralAndAdministrative": "40196000", "netIncomeFromContinuingOperations": "4860000" }, "balance": { "goodwill": "269747000", "inventory": "42624000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "759699000", "longTermDebt": "217230000", "shortTermDebt": "7612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "83516000", "reportedCurrency": "USD", "retainedEarnings": "6570000", "totalLiabilities": "507806000", "otherCurrentAssets": "21054000", "totalCurrentAssets": "330971000", "currentLongTermDebt": "3350000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428728000", "currentAccountsPayable": "109671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "245072000", "totalShareholderEquity": "247689000", "capitalLeaseObligations": "24492000", "otherCurrentLiabilities": "33520000", "totalCurrentLiabilities": "244662000", "otherNonCurrentLiabilities": "14362000", "totalNonCurrentLiabilities": "263144000", "cashAndShortTermInvestments": "37832000", "commonStockSharesOutstanding": "35687092", "intangibleAssetsExcludingGoodwill": "83516000", "cashAndCashEquivalentsAtCarryingValue": "37832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5889000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5509000", "operatingCashflow": "1828000", "capitalExpenditures": "11237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80428000", "cashflowFromInvestment": "-79121000", "stockBasedCompensation": "1724000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158566000, "cost_of_revenue": 101865000, "gross_profit": 56701000, "research_and_development": null, "selling_general_admin": 40196000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9171000, "depreciation_amortisation": 3987000, "ebitda": 13158000, "interest_expense": 3705000, "interest_income": null, "other_non_operating": null, "pretax_income": 5466000, "tax_provision": 606000, "effective_tax_rate": null, "net_income": 4878000, "net_income_continuing_ops": 4860000, "net_income_to_common": 4878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37832000, "short_term_investments": null, "net_receivables": 229461000, "inventory": 42624000, "other_current_assets": null, "total_current_assets": 330971000, "net_ppe": null, "goodwill": 269747000, "intangible_assets": 83516000, "goodwill_and_intangibles": 353263000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 428728000, "total_assets": 759699000, "short_term_debt": 7612000, "accounts_payable": 109671000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 244662000, "long_term_debt": 217230000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 263144000, "total_liabilities": 507806000, "total_debt": 224842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6570000, "total_equity": 247689000, "shares_outstanding": 35687092, "operating_cash_flow": 1828000, "stock_based_compensation": 1724000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11237000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79121000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 80428000, "free_cash_flow": 13065000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9171000", "ebitda": "13158000", "netIncome": "4878000", "grossProfit": "56701000", "depreciation": "None", "totalRevenue": "158566000", "costOfRevenue": "101865000", "interestIncome": "None", "incomeBeforeTax": "5466000", "interestExpense": "3705000", "operatingIncome": "11274000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "606000", "reportedCurrency": "USD", "netInterestIncome": "-3705000", "nonInterestIncome": "None", "operatingExpenses": "45427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101865000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3987000", "sellingGeneralAndAdministrative": "40196000", "netIncomeFromContinuingOperations": "4860000" }, "balance": { "goodwill": "269747000", "inventory": "42624000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "759699000", "longTermDebt": "217230000", "shortTermDebt": "7612000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "83516000", "reportedCurrency": "USD", "retainedEarnings": "6570000", "totalLiabilities": "507806000", "otherCurrentAssets": "21054000", "totalCurrentAssets": "330971000", "currentLongTermDebt": "3350000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "229461000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428728000", "currentAccountsPayable": "109671000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "245072000", "totalShareholderEquity": "247689000", "capitalLeaseObligations": "24492000", "otherCurrentLiabilities": "33520000", "totalCurrentLiabilities": "244662000", "otherNonCurrentLiabilities": "14362000", "totalNonCurrentLiabilities": "263144000", "cashAndShortTermInvestments": "37832000", "commonStockSharesOutstanding": "35687092", "intangibleAssetsExcludingGoodwill": "83516000", "cashAndCashEquivalentsAtCarryingValue": "37832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5889000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5509000", "operatingCashflow": "1828000", "capitalExpenditures": "11237000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80428000", "cashflowFromInvestment": "-79121000", "stockBasedCompensation": "1724000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3945000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 135513000, "cost_of_revenue": 90247000, "gross_profit": 45266000, "ebit": 6789000, "ebitda": 10352000, "pretax_income": 4141000, "tax_provision": 1602000, "net_income": 2086000, "net_income_to_common": 2086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38700000, "total_current_assets": 276266000, "total_assets": 621512000, "short_term_debt": 16682000, "long_term_debt": 122818000, "total_debt": 139500000, "total_liabilities": 375631000, "total_equity": 241257000, "shares_outstanding": 36488788, "goodwill_and_intangibles": 281171000 }, "cash_flow": { "operating_cash_flow": 15109000, "capital_expenditure": 4004000, "free_cash_flow": 19113000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39286, "ticker_id": 5282, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6789000", "ebitda": "10352000", "netIncome": "2086000", "grossProfit": "45266000", "depreciation": "None", "totalRevenue": "135513000", "costOfRevenue": "90247000", "interestIncome": "None", "incomeBeforeTax": "4141000", "interestExpense": "2648000", "operatingIncome": "7187000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1602000", "reportedCurrency": "USD", "netInterestIncome": "-2648000", "nonInterestIncome": "None", "operatingExpenses": "38079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3563000", "sellingGeneralAndAdministrative": "34262000", "netIncomeFromContinuingOperations": "2539000" }, "balance": { "goodwill": "220026000", "inventory": "37760000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "621512000", "longTermDebt": "122818000", "shortTermDebt": "16682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "61145000", "reportedCurrency": "USD", "retainedEarnings": "1692000", "totalLiabilities": "375631000", "otherCurrentAssets": "31195000", "totalCurrentAssets": "276266000", "currentLongTermDebt": "12280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "345246000", "currentAccountsPayable": "92316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "159196000", "totalShareholderEquity": "241257000", "capitalLeaseObligations": "24098000", "otherCurrentLiabilities": "27221000", "totalCurrentLiabilities": "213159000", "otherNonCurrentLiabilities": "10336000", "totalNonCurrentLiabilities": "162472000", "cashAndShortTermInvestments": "38700000", "commonStockSharesOutstanding": "36488788", "intangibleAssetsExcludingGoodwill": "61145000", "cashAndCashEquivalentsAtCarryingValue": "38700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2539000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "846000", "operatingCashflow": "15109000", "capitalExpenditures": "4004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2047000", "cashflowFromInvestment": "-19380000", "stockBasedCompensation": "1943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3563000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 135513000, "cost_of_revenue": 90247000, "gross_profit": 45266000, "research_and_development": null, "selling_general_admin": 34262000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6789000, "depreciation_amortisation": 3563000, "ebitda": 10352000, "interest_expense": 2648000, "interest_income": null, "other_non_operating": null, "pretax_income": 4141000, "tax_provision": 1602000, "effective_tax_rate": null, "net_income": 2086000, "net_income_continuing_ops": 2539000, "net_income_to_common": 2086000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38700000, "short_term_investments": null, "net_receivables": 168611000, "inventory": 37760000, "other_current_assets": null, "total_current_assets": 276266000, "net_ppe": null, "goodwill": 220026000, "intangible_assets": 61145000, "goodwill_and_intangibles": 281171000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 345246000, "total_assets": 621512000, "short_term_debt": 16682000, "accounts_payable": 92316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 213159000, "long_term_debt": 122818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162472000, "total_liabilities": 375631000, "total_debt": 139500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1692000, "total_equity": 241257000, "shares_outstanding": 36488788, "operating_cash_flow": 15109000, "stock_based_compensation": 1943000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19380000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2047000, "free_cash_flow": 19113000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6789000", "ebitda": "10352000", "netIncome": "2086000", "grossProfit": "45266000", "depreciation": "None", "totalRevenue": "135513000", "costOfRevenue": "90247000", "interestIncome": "None", "incomeBeforeTax": "4141000", "interestExpense": "2648000", "operatingIncome": "7187000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1602000", "reportedCurrency": "USD", "netInterestIncome": "-2648000", "nonInterestIncome": "None", "operatingExpenses": "38079000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90247000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3563000", "sellingGeneralAndAdministrative": "34262000", "netIncomeFromContinuingOperations": "2539000" }, "balance": { "goodwill": "220026000", "inventory": "37760000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "621512000", "longTermDebt": "122818000", "shortTermDebt": "16682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "61145000", "reportedCurrency": "USD", "retainedEarnings": "1692000", "totalLiabilities": "375631000", "otherCurrentAssets": "31195000", "totalCurrentAssets": "276266000", "currentLongTermDebt": "12280000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "168611000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "345246000", "currentAccountsPayable": "92316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "159196000", "totalShareholderEquity": "241257000", "capitalLeaseObligations": "24098000", "otherCurrentLiabilities": "27221000", "totalCurrentLiabilities": "213159000", "otherNonCurrentLiabilities": "10336000", "totalNonCurrentLiabilities": "162472000", "cashAndShortTermInvestments": "38700000", "commonStockSharesOutstanding": "36488788", "intangibleAssetsExcludingGoodwill": "61145000", "cashAndCashEquivalentsAtCarryingValue": "38700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2539000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "846000", "operatingCashflow": "15109000", "capitalExpenditures": "4004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2047000", "cashflowFromInvestment": "-19380000", "stockBasedCompensation": "1943000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3563000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 137522000, "cost_of_revenue": 88475000, "gross_profit": 49047000, "ebit": 8578000, "ebitda": 12039000, "pretax_income": 5324000, "tax_provision": 394000, "net_income": 4485000, "net_income_to_common": 4485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36914000, "total_current_assets": 281370000, "total_assets": 598133000, "short_term_debt": 14530000, "long_term_debt": 120246000, "total_debt": 134776000, "total_liabilities": 358321000, "total_equity": 235039000, "shares_outstanding": 36302664, "goodwill_and_intangibles": 266752000 }, "cash_flow": { "operating_cash_flow": 6667000, "capital_expenditure": 4117000, "free_cash_flow": 10784000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39287, "ticker_id": 5282, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8578000", "ebitda": "12039000", "netIncome": "4485000", "grossProfit": "49047000", "depreciation": "None", "totalRevenue": "137522000", "costOfRevenue": "88475000", "interestIncome": "None", "incomeBeforeTax": "5324000", "interestExpense": "3254000", "operatingIncome": "9257000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "394000", "reportedCurrency": "USD", "netInterestIncome": "-3254000", "nonInterestIncome": "None", "operatingExpenses": "39790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3461000", "sellingGeneralAndAdministrative": "36465000", "netIncomeFromContinuingOperations": "4930000" }, "balance": { "goodwill": "211144000", "inventory": "38475000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "598133000", "longTermDebt": "120246000", "shortTermDebt": "14530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "55608000", "reportedCurrency": "USD", "retainedEarnings": "-394000", "totalLiabilities": "358321000", "otherCurrentAssets": "23629000", "totalCurrentAssets": "281370000", "currentLongTermDebt": "10580000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316763000", "currentAccountsPayable": "90944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "144383000", "totalShareholderEquity": "235039000", "capitalLeaseObligations": "13557000", "otherCurrentLiabilities": "31589000", "totalCurrentLiabilities": "207323000", "otherNonCurrentLiabilities": "11196000", "totalNonCurrentLiabilities": "150998000", "cashAndShortTermInvestments": "36914000", "commonStockSharesOutstanding": "36302664", "intangibleAssetsExcludingGoodwill": "55608000", "cashAndCashEquivalentsAtCarryingValue": "36914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4485000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-704000", "operatingCashflow": "6667000", "capitalExpenditures": "4117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10037000", "cashflowFromInvestment": "-4117000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137522000, "cost_of_revenue": 88475000, "gross_profit": 49047000, "research_and_development": null, "selling_general_admin": 36465000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8578000, "depreciation_amortisation": 3461000, "ebitda": 12039000, "interest_expense": 3254000, "interest_income": null, "other_non_operating": null, "pretax_income": 5324000, "tax_provision": 394000, "effective_tax_rate": null, "net_income": 4485000, "net_income_continuing_ops": 4930000, "net_income_to_common": 4485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36914000, "short_term_investments": null, "net_receivables": 182352000, "inventory": 38475000, "other_current_assets": null, "total_current_assets": 281370000, "net_ppe": null, "goodwill": 211144000, "intangible_assets": 55608000, "goodwill_and_intangibles": 266752000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 316763000, "total_assets": 598133000, "short_term_debt": 14530000, "accounts_payable": 90944000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207323000, "long_term_debt": 120246000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 150998000, "total_liabilities": 358321000, "total_debt": 134776000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -394000, "total_equity": 235039000, "shares_outstanding": 36302664, "operating_cash_flow": 6667000, "stock_based_compensation": 2200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4117000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10037000, "free_cash_flow": 10784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8578000", "ebitda": "12039000", "netIncome": "4485000", "grossProfit": "49047000", "depreciation": "None", "totalRevenue": "137522000", "costOfRevenue": "88475000", "interestIncome": "None", "incomeBeforeTax": "5324000", "interestExpense": "3254000", "operatingIncome": "9257000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "394000", "reportedCurrency": "USD", "netInterestIncome": "-3254000", "nonInterestIncome": "None", "operatingExpenses": "39790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "88475000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3461000", "sellingGeneralAndAdministrative": "36465000", "netIncomeFromContinuingOperations": "4930000" }, "balance": { "goodwill": "211144000", "inventory": "38475000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "598133000", "longTermDebt": "120246000", "shortTermDebt": "14530000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "55608000", "reportedCurrency": "USD", "retainedEarnings": "-394000", "totalLiabilities": "358321000", "otherCurrentAssets": "23629000", "totalCurrentAssets": "281370000", "currentLongTermDebt": "10580000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316763000", "currentAccountsPayable": "90944000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "144383000", "totalShareholderEquity": "235039000", "capitalLeaseObligations": "13557000", "otherCurrentLiabilities": "31589000", "totalCurrentLiabilities": "207323000", "otherNonCurrentLiabilities": "11196000", "totalNonCurrentLiabilities": "150998000", "cashAndShortTermInvestments": "36914000", "commonStockSharesOutstanding": "36302664", "intangibleAssetsExcludingGoodwill": "55608000", "cashAndCashEquivalentsAtCarryingValue": "36914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4485000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-704000", "operatingCashflow": "6667000", "capitalExpenditures": "4117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10037000", "cashflowFromInvestment": "-4117000", "stockBasedCompensation": "2200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3581000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 126332000, "cost_of_revenue": 81200000, "gross_profit": 45132000, "ebit": 6173000, "ebitda": 9685000, "pretax_income": 2760000, "tax_provision": 667000, "net_income": 1508000, "net_income_to_common": 1508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47028000, "total_current_assets": 271609000, "total_assets": 589020000, "short_term_debt": 16114000, "long_term_debt": 125070000, "total_debt": 141184000, "total_liabilities": 352868000, "total_equity": 231523000, "shares_outstanding": 36177323, "goodwill_and_intangibles": 269361000 }, "cash_flow": { "operating_cash_flow": 1224000, "capital_expenditure": 3116000, "free_cash_flow": 4340000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39288, "ticker_id": 5282, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6173000", "ebitda": "9685000", "netIncome": "1508000", "grossProfit": "45132000", "depreciation": "None", "totalRevenue": "126332000", "costOfRevenue": "81200000", "interestIncome": "None", "incomeBeforeTax": "2760000", "interestExpense": "3413000", "operatingIncome": "7686000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "667000", "reportedCurrency": "USD", "netInterestIncome": "-3413000", "nonInterestIncome": "None", "operatingExpenses": "37446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3512000", "sellingGeneralAndAdministrative": "34908000", "netIncomeFromContinuingOperations": "2093000" }, "balance": { "goodwill": "211479000", "inventory": "38032000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "589020000", "longTermDebt": "125070000", "shortTermDebt": "16114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "57882000", "reportedCurrency": "USD", "retainedEarnings": "-4879000", "totalLiabilities": "352868000", "otherCurrentAssets": "11361000", "totalCurrentAssets": "271609000", "currentLongTermDebt": "12080000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "317411000", "currentAccountsPayable": "79061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "151674000", "totalShareholderEquity": "231523000", "capitalLeaseObligations": "14524000", "otherCurrentLiabilities": "33281000", "totalCurrentLiabilities": "196310000", "otherNonCurrentLiabilities": "11479000", "totalNonCurrentLiabilities": "156558000", "cashAndShortTermInvestments": "47028000", "commonStockSharesOutstanding": "36177323", "intangibleAssetsExcludingGoodwill": "57882000", "cashAndCashEquivalentsAtCarryingValue": "47028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1508000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4447000", "operatingCashflow": "1224000", "capitalExpenditures": "3116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6528000", "cashflowFromInvestment": "-2694000", "stockBasedCompensation": "1670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126332000, "cost_of_revenue": 81200000, "gross_profit": 45132000, "research_and_development": null, "selling_general_admin": 34908000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6173000, "depreciation_amortisation": 3512000, "ebitda": 9685000, "interest_expense": 3413000, "interest_income": null, "other_non_operating": null, "pretax_income": 2760000, "tax_provision": 667000, "effective_tax_rate": null, "net_income": 1508000, "net_income_continuing_ops": 2093000, "net_income_to_common": 1508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47028000, "short_term_investments": null, "net_receivables": 175188000, "inventory": 38032000, "other_current_assets": null, "total_current_assets": 271609000, "net_ppe": null, "goodwill": 211479000, "intangible_assets": 57882000, "goodwill_and_intangibles": 269361000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 317411000, "total_assets": 589020000, "short_term_debt": 16114000, "accounts_payable": 79061000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196310000, "long_term_debt": 125070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 156558000, "total_liabilities": 352868000, "total_debt": 141184000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4879000, "total_equity": 231523000, "shares_outstanding": 36177323, "operating_cash_flow": 1224000, "stock_based_compensation": 1670000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2694000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6528000, "free_cash_flow": 4340000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6173000", "ebitda": "9685000", "netIncome": "1508000", "grossProfit": "45132000", "depreciation": "None", "totalRevenue": "126332000", "costOfRevenue": "81200000", "interestIncome": "None", "incomeBeforeTax": "2760000", "interestExpense": "3413000", "operatingIncome": "7686000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "667000", "reportedCurrency": "USD", "netInterestIncome": "-3413000", "nonInterestIncome": "None", "operatingExpenses": "37446000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3512000", "sellingGeneralAndAdministrative": "34908000", "netIncomeFromContinuingOperations": "2093000" }, "balance": { "goodwill": "211479000", "inventory": "38032000", "commonStock": "349000", "currentDebt": "None", "investments": "None", "totalAssets": "589020000", "longTermDebt": "125070000", "shortTermDebt": "16114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "57882000", "reportedCurrency": "USD", "retainedEarnings": "-4879000", "totalLiabilities": "352868000", "otherCurrentAssets": "11361000", "totalCurrentAssets": "271609000", "currentLongTermDebt": "12080000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "175188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "317411000", "currentAccountsPayable": "79061000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "151674000", "totalShareholderEquity": "231523000", "capitalLeaseObligations": "14524000", "otherCurrentLiabilities": "33281000", "totalCurrentLiabilities": "196310000", "otherNonCurrentLiabilities": "11479000", "totalNonCurrentLiabilities": "156558000", "cashAndShortTermInvestments": "47028000", "commonStockSharesOutstanding": "36177323", "intangibleAssetsExcludingGoodwill": "57882000", "cashAndCashEquivalentsAtCarryingValue": "47028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1508000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4447000", "operatingCashflow": "1224000", "capitalExpenditures": "3116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6528000", "cashflowFromInvestment": "-2694000", "stockBasedCompensation": "1670000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3512000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 153711000, "cost_of_revenue": 102718000, "gross_profit": 50993000, "ebit": 13694000, "ebitda": 17586000, "pretax_income": 9776000, "tax_provision": 5447000, "net_income": 3879000, "net_income_to_common": 3879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55448000, "total_current_assets": 281437000, "total_assets": 613105000, "short_term_debt": 17266000, "long_term_debt": 126795000, "total_debt": 144061000, "total_liabilities": 375614000, "total_equity": 232643000, "shares_outstanding": 35687092, "goodwill_and_intangibles": 271357000 }, "cash_flow": { "operating_cash_flow": 15156000, "capital_expenditure": 2873000, "free_cash_flow": 18029000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39289, "ticker_id": 5282, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13694000", "ebitda": "17586000", "netIncome": "3879000", "grossProfit": "50993000", "depreciation": "None", "totalRevenue": "153711000", "costOfRevenue": "102718000", "interestIncome": "None", "incomeBeforeTax": "9776000", "interestExpense": "3918000", "operatingIncome": "14131000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5447000", "reportedCurrency": "USD", "netInterestIncome": "-3918000", "nonInterestIncome": "None", "operatingExpenses": "36862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3892000", "sellingGeneralAndAdministrative": "36262000", "netIncomeFromContinuingOperations": "4329000" }, "balance": { "goodwill": "211326000", "inventory": "34089000", "commonStock": "348000", "currentDebt": "None", "investments": "None", "totalAssets": "613105000", "longTermDebt": "126795000", "shortTermDebt": "17266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "60031000", "reportedCurrency": "USD", "retainedEarnings": "-6387000", "totalLiabilities": "375614000", "otherCurrentAssets": "12593000", "totalCurrentAssets": "281437000", "currentLongTermDebt": "12988000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331668000", "currentAccountsPayable": "87691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "155478000", "totalShareholderEquity": "232643000", "capitalLeaseObligations": "15695000", "otherCurrentLiabilities": "32148000", "totalCurrentLiabilities": "203106000", "otherNonCurrentLiabilities": "12644000", "totalNonCurrentLiabilities": "172507999", "cashAndShortTermInvestments": "55448000", "commonStockSharesOutstanding": "35687092", "intangibleAssetsExcludingGoodwill": "60031000", "cashAndCashEquivalentsAtCarryingValue": "55448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3879000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3499000", "operatingCashflow": "15156000", "capitalExpenditures": "2873000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4026000", "cashflowFromInvestment": "-2873000", "stockBasedCompensation": "1437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153711000, "cost_of_revenue": 102718000, "gross_profit": 50993000, "research_and_development": null, "selling_general_admin": 36262000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13694000, "depreciation_amortisation": 3892000, "ebitda": 17586000, "interest_expense": 3918000, "interest_income": null, "other_non_operating": null, "pretax_income": 9776000, "tax_provision": 5447000, "effective_tax_rate": null, "net_income": 3879000, "net_income_continuing_ops": 4329000, "net_income_to_common": 3879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55448000, "short_term_investments": null, "net_receivables": 179307000, "inventory": 34089000, "other_current_assets": null, "total_current_assets": 281437000, "net_ppe": null, "goodwill": 211326000, "intangible_assets": 60031000, "goodwill_and_intangibles": 271357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 331668000, "total_assets": 613105000, "short_term_debt": 17266000, "accounts_payable": 87691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203106000, "long_term_debt": 126795000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 172507999, "total_liabilities": 375614000, "total_debt": 144061000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6387000, "total_equity": 232643000, "shares_outstanding": 35687092, "operating_cash_flow": 15156000, "stock_based_compensation": 1437000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2873000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2873000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4026000, "free_cash_flow": 18029000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13694000", "ebitda": "17586000", "netIncome": "3879000", "grossProfit": "50993000", "depreciation": "None", "totalRevenue": "153711000", "costOfRevenue": "102718000", "interestIncome": "None", "incomeBeforeTax": "9776000", "interestExpense": "3918000", "operatingIncome": "14131000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5447000", "reportedCurrency": "USD", "netInterestIncome": "-3918000", "nonInterestIncome": "None", "operatingExpenses": "36862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102718000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3892000", "sellingGeneralAndAdministrative": "36262000", "netIncomeFromContinuingOperations": "4329000" }, "balance": { "goodwill": "211326000", "inventory": "34089000", "commonStock": "348000", "currentDebt": "None", "investments": "None", "totalAssets": "613105000", "longTermDebt": "126795000", "shortTermDebt": "17266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "60031000", "reportedCurrency": "USD", "retainedEarnings": "-6387000", "totalLiabilities": "375614000", "otherCurrentAssets": "12593000", "totalCurrentAssets": "281437000", "currentLongTermDebt": "12988000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "179307000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331668000", "currentAccountsPayable": "87691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "155478000", "totalShareholderEquity": "232643000", "capitalLeaseObligations": "15695000", "otherCurrentLiabilities": "32148000", "totalCurrentLiabilities": "203106000", "otherNonCurrentLiabilities": "12644000", "totalNonCurrentLiabilities": "172507999", "cashAndShortTermInvestments": "55448000", "commonStockSharesOutstanding": "35687092", "intangibleAssetsExcludingGoodwill": "60031000", "cashAndCashEquivalentsAtCarryingValue": "55448000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3879000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3499000", "operatingCashflow": "15156000", "capitalExpenditures": "2873000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4026000", "cashflowFromInvestment": "-2873000", "stockBasedCompensation": "1437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3892000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 149390000, "cost_of_revenue": 106269000, "gross_profit": 43121000, "ebit": 10607000, "ebitda": 13726000, "pretax_income": 4297000, "tax_provision": 585000, "net_income": 3330000, "net_income_to_common": 3330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47583000, "total_current_assets": 285385000, "total_assets": 600057000, "short_term_debt": 11413000, "long_term_debt": 135273000, "total_debt": 146686000, "total_liabilities": 369915000, "total_equity": 225443000, "shares_outstanding": 35301429, "goodwill_and_intangibles": 271679000 }, "cash_flow": { "operating_cash_flow": 30102000, "capital_expenditure": 1592000, "free_cash_flow": 31694000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39291, "ticker_id": 5282, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10607000", "ebitda": "13726000", "netIncome": "3330000", "grossProfit": "43121000", "depreciation": "None", "totalRevenue": "149390000", "costOfRevenue": "106269000", "interestIncome": "None", "incomeBeforeTax": "4297000", "interestExpense": "3340000", "operatingIncome": "7853000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "585000", "reportedCurrency": "USD", "netInterestIncome": "-3340000", "nonInterestIncome": "None", "operatingExpenses": "35268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3119000", "sellingGeneralAndAdministrative": "30439000", "netIncomeFromContinuingOperations": "3712000" }, "balance": { "goodwill": "209825000", "inventory": "37911000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "600057000", "longTermDebt": "135273000", "shortTermDebt": "11413000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61854000", "reportedCurrency": "USD", "retainedEarnings": "-10266000", "totalLiabilities": "369915000", "otherCurrentAssets": "22602000", "totalCurrentAssets": "285385000", "currentLongTermDebt": "7226000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314672000", "currentAccountsPayable": "94236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "155787000", "totalShareholderEquity": "225443000", "capitalLeaseObligations": "13288000", "otherCurrentLiabilities": "30781000", "totalCurrentLiabilities": "203298000", "otherNonCurrentLiabilities": "14652000", "totalNonCurrentLiabilities": "166617000", "cashAndShortTermInvestments": "47583000", "commonStockSharesOutstanding": "35301429", "intangibleAssetsExcludingGoodwill": "61854000", "cashAndCashEquivalentsAtCarryingValue": "47583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6314000", "operatingCashflow": "30102000", "capitalExpenditures": "1592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4328000", "cashflowFromInvestment": "-25552000", "stockBasedCompensation": "1129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 149390000, "cost_of_revenue": 106269000, "gross_profit": 43121000, "research_and_development": null, "selling_general_admin": 30439000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10607000, "depreciation_amortisation": 3119000, "ebitda": 13726000, "interest_expense": 3340000, "interest_income": null, "other_non_operating": null, "pretax_income": 4297000, "tax_provision": 585000, "effective_tax_rate": null, "net_income": 3330000, "net_income_continuing_ops": 3712000, "net_income_to_common": 3330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47583000, "short_term_investments": null, "net_receivables": 177289000, "inventory": 37911000, "other_current_assets": null, "total_current_assets": 285385000, "net_ppe": null, "goodwill": 209825000, "intangible_assets": 61854000, "goodwill_and_intangibles": 271679000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 314672000, "total_assets": 600057000, "short_term_debt": 11413000, "accounts_payable": 94236000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203298000, "long_term_debt": 135273000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 166617000, "total_liabilities": 369915000, "total_debt": 146686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10266000, "total_equity": 225443000, "shares_outstanding": 35301429, "operating_cash_flow": 30102000, "stock_based_compensation": 1129000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25552000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4328000, "free_cash_flow": 31694000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10607000", "ebitda": "13726000", "netIncome": "3330000", "grossProfit": "43121000", "depreciation": "None", "totalRevenue": "149390000", "costOfRevenue": "106269000", "interestIncome": "None", "incomeBeforeTax": "4297000", "interestExpense": "3340000", "operatingIncome": "7853000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "585000", "reportedCurrency": "USD", "netInterestIncome": "-3340000", "nonInterestIncome": "None", "operatingExpenses": "35268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3119000", "sellingGeneralAndAdministrative": "30439000", "netIncomeFromContinuingOperations": "3712000" }, "balance": { "goodwill": "209825000", "inventory": "37911000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "600057000", "longTermDebt": "135273000", "shortTermDebt": "11413000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "61854000", "reportedCurrency": "USD", "retainedEarnings": "-10266000", "totalLiabilities": "369915000", "otherCurrentAssets": "22602000", "totalCurrentAssets": "285385000", "currentLongTermDebt": "7226000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "177289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314672000", "currentAccountsPayable": "94236000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "155787000", "totalShareholderEquity": "225443000", "capitalLeaseObligations": "13288000", "otherCurrentLiabilities": "30781000", "totalCurrentLiabilities": "203298000", "otherNonCurrentLiabilities": "14652000", "totalNonCurrentLiabilities": "166617000", "cashAndShortTermInvestments": "47583000", "commonStockSharesOutstanding": "35301429", "intangibleAssetsExcludingGoodwill": "61854000", "cashAndCashEquivalentsAtCarryingValue": "47583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6314000", "operatingCashflow": "30102000", "capitalExpenditures": "1592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4328000", "cashflowFromInvestment": "-25552000", "stockBasedCompensation": "1129000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3119000", "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": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "income_statement": { "revenue": 129181000, "cost_of_revenue": 89364000, "gross_profit": 39817000, "ebit": 8724000, "ebitda": 11489000, "pretax_income": 4974000, "tax_provision": 984000, "net_income": 3724000, "net_income_to_common": 3724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47617000, "total_current_assets": 291038000, "total_assets": 582618000, "short_term_debt": 10333000, "long_term_debt": 137322000, "total_debt": 147655000, "total_liabilities": 355470000, "total_equity": 222066000, "shares_outstanding": 35143782, "goodwill_and_intangibles": 252194000 }, "cash_flow": { "operating_cash_flow": 11410000, "capital_expenditure": 1406000, "free_cash_flow": 12816000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 39292, "ticker_id": 5282, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:03:18.366506+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8724000", "ebitda": "11489000", "netIncome": "3724000", "grossProfit": "39817000", "depreciation": "None", "totalRevenue": "129181000", "costOfRevenue": "89364000", "interestIncome": "None", "incomeBeforeTax": "4974000", "interestExpense": "3750000", "operatingIncome": "8603000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "984000", "reportedCurrency": "USD", "netInterestIncome": "-3750000", "nonInterestIncome": "None", "operatingExpenses": "31214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "121000", "costofGoodsAndServicesSold": "89364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2765000", "sellingGeneralAndAdministrative": "28451000", "netIncomeFromContinuingOperations": "3990000" }, "balance": { "goodwill": "199736000", "inventory": "31828000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "582618000", "longTermDebt": "137322000", "shortTermDebt": "10333000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "52458000", "reportedCurrency": "USD", "retainedEarnings": "-13596000", "totalLiabilities": "355470000", "otherCurrentAssets": "23025000", "totalCurrentAssets": "291038000", "currentLongTermDebt": "6813000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291580000", "currentAccountsPayable": "80492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24194000", "shortLongTermDebtTotal": "155981000", "totalShareholderEquity": "222066000", "capitalLeaseObligations": "8326000", "otherCurrentLiabilities": "25513000", "totalCurrentLiabilities": "188220000", "otherNonCurrentLiabilities": "13611000", "totalNonCurrentLiabilities": "167250000", "cashAndShortTermInvestments": "47617000", "commonStockSharesOutstanding": "35143782", "intangibleAssetsExcludingGoodwill": "52458000", "cashAndCashEquivalentsAtCarryingValue": "47617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1890000", "operatingCashflow": "11410000", "capitalExpenditures": "1406000", "changeInReceivables": "-16395000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4861000", "cashflowFromInvestment": "-1406000", "stockBasedCompensation": "1161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5143000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129181000, "cost_of_revenue": 89364000, "gross_profit": 39817000, "research_and_development": null, "selling_general_admin": 28451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8724000, "depreciation_amortisation": 2765000, "ebitda": 11489000, "interest_expense": 3750000, "interest_income": null, "other_non_operating": null, "pretax_income": 4974000, "tax_provision": 984000, "effective_tax_rate": null, "net_income": 3724000, "net_income_continuing_ops": 3990000, "net_income_to_common": 3724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47617000, "short_term_investments": null, "net_receivables": 188568000, "inventory": 31828000, "other_current_assets": null, "total_current_assets": 291038000, "net_ppe": null, "goodwill": 199736000, "intangible_assets": 52458000, "goodwill_and_intangibles": 252194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 291580000, "total_assets": 582618000, "short_term_debt": 10333000, "accounts_payable": 80492000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188220000, "long_term_debt": 137322000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 167250000, "total_liabilities": 355470000, "total_debt": 147655000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13596000, "total_equity": 222066000, "shares_outstanding": 35143782, "operating_cash_flow": 11410000, "stock_based_compensation": 1161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1406000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4861000, "free_cash_flow": 12816000, "net_change_in_cash": 5143000 }, "raw_data": { "income": { "ebit": "8724000", "ebitda": "11489000", "netIncome": "3724000", "grossProfit": "39817000", "depreciation": "None", "totalRevenue": "129181000", "costOfRevenue": "89364000", "interestIncome": "None", "incomeBeforeTax": "4974000", "interestExpense": "3750000", "operatingIncome": "8603000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "984000", "reportedCurrency": "USD", "netInterestIncome": "-3750000", "nonInterestIncome": "None", "operatingExpenses": "31214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "121000", "costofGoodsAndServicesSold": "89364000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2765000", "sellingGeneralAndAdministrative": "28451000", "netIncomeFromContinuingOperations": "3990000" }, "balance": { "goodwill": "199736000", "inventory": "31828000", "commonStock": "347000", "currentDebt": "None", "investments": "None", "totalAssets": "582618000", "longTermDebt": "137322000", "shortTermDebt": "10333000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "52458000", "reportedCurrency": "USD", "retainedEarnings": "-13596000", "totalLiabilities": "355470000", "otherCurrentAssets": "23025000", "totalCurrentAssets": "291038000", "currentLongTermDebt": "6813000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188568000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291580000", "currentAccountsPayable": "80492000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "24194000", "shortLongTermDebtTotal": "155981000", "totalShareholderEquity": "222066000", "capitalLeaseObligations": "8326000", "otherCurrentLiabilities": "25513000", "totalCurrentLiabilities": "188220000", "otherNonCurrentLiabilities": "13611000", "totalNonCurrentLiabilities": "167250000", "cashAndShortTermInvestments": "47617000", "commonStockSharesOutstanding": "35143782", "intangibleAssetsExcludingGoodwill": "52458000", "cashAndCashEquivalentsAtCarryingValue": "47617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1890000", "operatingCashflow": "11410000", "capitalExpenditures": "1406000", "changeInReceivables": "-16395000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4861000", "cashflowFromInvestment": "-1406000", "stockBasedCompensation": "1161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5143000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }