{ "ticker": { "uuid": "198a85fe-4362-4863-ac6e-b2c760414c23", "symbol": "ATNI", "name": "ATN International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/198a85fe-4362-4863-ac6e-b2c760414c23/", "api_url": "https://sharemaestro.com/factors/api/tickers/198a85fe-4362-4863-ac6e-b2c760414c23/" }, "ticker_metadata": { "id": 4901, "uuid": "198a85fe-4362-4863-ac6e-b2c760414c23", "symbol": "ATNI", "name": "ATN International Inc", "asset_type": "equity", "market_cap": 436970000, "stock_exchange_id": 2, "industry": "Telecom Services", "sector": "Communication Services", "description": "ATN International, Inc., provides telecommunications services in the United States, the Caribbean, and Bermuda. The company is headquartered in Beverly, Massachusetts.", "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": "198a85fe-4362-4863-ac6e-b2c760414c23", "symbol": "ATNI", "name": "ATN International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/198a85fe-4362-4863-ac6e-b2c760414c23/", "api_url": "https://sharemaestro.com/factors/api/tickers/198a85fe-4362-4863-ac6e-b2c760414c23/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.95, "value": 0.9, "quality": 0.68, "momentum": 0.89, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 25.75, "market_cap": 393537250, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.189, "shareholder_yield": 0.0413, "roe": -0.0202, "piotroski_f_score": 5, "momentum_12_1": 0.7661, "volatility_252d": 0.4528 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:47.236949+00:00", "batch_id": "" }, "size": { "price_close": 25.75, "market_cap": 393537250, "market_cap_usd": 393537250, "enterprise_value": 891707250, "shares_outstanding": 15283000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.9076, "ptbv_ratio": 1.2445, "ps_ratio": 0.5384, "pcf_ratio": 3.0791, "pfcf_ratio": 1.8051, "ev_ebitda": 5.2917, "ev_ebit": 25.6769, "ev_sales": 1.22, "ev_fcf": 4.0901, "earnings_yield": null, "fcf_yield": 0.2445, "price_to_sales": 0.5384, "price_to_book": 0.9076, "price_to_cashflow": 3.0791, "ebitda_to_ev": 0.189, "sales_yield": 0.8197 }, "yield": { "dividend_yield": 0.0413, "buyback_yield": 0, "shareholder_yield": 0.0413, "debt_paydown_yield": null, "total_yield": 0.0413 }, "quality": { "gross_margin": 0.5242, "operating_margin": 0.0475, "net_margin": -0.012, "ebitda_margin": 0.2306, "fcf_margin": 0.2983, "roe": -0.0202, "roa": -0.0052, "roic": 0.028, "roc_greenblatt": null, "asset_turnover": 0.4364, "cash_conversion": -24.8454, "accruals_ratio": -0.0816, "sbc_to_revenue": 0.0117, "piotroski_f_score": 5, "altman_z_score": 1.0249, "earnings_stability_5y": 2.7116, "revenue_stability_5y": 0.217, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2288, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.4002, "net_debt_to_ebitda": 2.9563, "debt_to_assets": 0.3712, "interest_coverage": 0.7514, "current_ratio": 1.2103, "quick_ratio": 1.1593, "net_debt": 498170000, "local_beta": 0.0018, "volatility_252d": 0.4528, "volatility_60d": 1.0255, "max_drawdown_12m": -0.2026, "risk_adjusted_momentum": 1.6918 }, "growth": { "revenue_growth_1y": 0.0129, "revenue_growth_3y_cagr": 0.001, "revenue_growth_5y_cagr": 0.0983, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0756, "book_value_growth_1y": -0.094, "revenue_growth": 0.0129, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0301, "price_return_3m": 0.0757, "price_return_6m": 0.2295, "price_return_9m": 0.6682, "price_return_12m": 0.7129, "price_return_12m_ex1m": 0.7661, "momentum_6m": 0.2295, "momentum_12m": 0.7129, "momentum_12_1": 0.7661, "distance_from_52w_high": -0.104, "distance_from_52w_low": 0.8564, "relative_strength": 0.555 }, "raw_ttm": { "revenue_ttm": 730899000, "gross_profit_ttm": 383154000, "ebit_ttm": 34728000, "ebitda_ttm": 168512000, "net_income_ttm": -8775000, "eps_diluted_ttm": -0.5742, "operating_cash_flow_ttm": 127811000, "capital_expenditure_ttm": 90207000, "fcf_ttm": 218018000, "dividends_paid_ttm": 16240000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46218000, "cash_and_equivalents": 123490000, "total_current_assets": 335125000, "total_current_liabilities": 276895000, "net_ppe": null, "total_assets": 1674653000, "total_debt": 621660000, "total_equity": 433579000, "net_working_capital": -20650000, "book_value_per_share": 28.37, "retained_earnings": 300744000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 316223000, "tangible_book_per_share": 20.6912 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 24, "rank_ps": 15, "rank_pcf": 10, "rank_ev_ebitda": 13, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 74, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 42, "rank_fcf_margin": 30, "rank_piotroski": 47, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 18 }, "composites": { "value_composite": 10, "quality_composite": 32, "momentum_composite": 11, "growth_composite": 76, "yield_composite": 13, "svqf_composite": 38, "vc1_composite": 6, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 20, "overall_composite": 5, "quality_value_composite": 0.7823, "os_score": 0.95, "value_percentile": 0.9, "quality_percentile": 0.68, "momentum_percentile": 0.89, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 20, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 65, "ticker_id": 4901, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:47.236949+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.75, "market_cap": 393537250, "market_cap_usd": 393537250, "enterprise_value": 891707250, "shares_outstanding": 15283000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.90764832, "ptbv_ratio": 1.24449281, "ps_ratio": 0.53842904, "pcf_ratio": 3.07905618, "pfcf_ratio": 1.8050677, "ev_ebitda": 5.2916543, "ev_ebit": 25.67689616, "ev_sales": 1.22001432, "ev_fcf": 4.09006252, "earnings_yield": null, "fcf_yield": 0.24449504, "dividend_yield": 0.04126674, "buyback_yield": 0, "shareholder_yield": 0.04126674, "debt_paydown_yield": null, "total_yield": 0.04126674, "gross_margin": 0.52422291, "operating_margin": 0.04751409, "net_margin": -0.01200576, "ebitda_margin": 0.23055443, "fcf_margin": 0.29828745, "roe": -0.02023853, "roa": -0.00523989, "roic": 0.02795388, "roc_greenblatt": null, "asset_turnover": 0.43644803, "cash_conversion": -24.84535613, "accruals_ratio": -0.08156078, "sbc_to_revenue": 0.01172939, "debt_to_equity": 2.40016929, "net_debt_to_ebitda": 2.95628798, "debt_to_assets": 0.3712172, "interest_coverage": 0.75139556, "current_ratio": 1.21029632, "quick_ratio": 1.15929143, "net_debt": 498170000, "revenue_growth_1y": 0.01292314, "revenue_growth_3y_cagr": 0.00102365, "revenue_growth_5y_cagr": 0.09833903, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0755525, "book_value_growth_1y": -0.09400824, "piotroski_f_score": 5, "altman_z_score": 1.02492349, "earnings_stability_5y": 2.711631, "revenue_stability_5y": 0.216957, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03013183, "price_return_3m": 0.07568656, "price_return_6m": 0.22951015, "price_return_9m": 0.66816748, "price_return_12m": 0.71292108, "price_return_12m_ex1m": 0.76613804, "distance_from_52w_high": -0.10403619, "distance_from_52w_low": 0.85640441, "relative_strength": 0.55498003, "local_beta": 0.0018, "volatility_252d": 0.452844, "volatility_60d": 1.025535, "max_drawdown_12m": -0.2026202, "revenue_ttm": 730899000, "gross_profit_ttm": 383154000, "ebit_ttm": 34728000, "ebitda_ttm": 168512000, "net_income_ttm": -8775000, "eps_diluted_ttm": -0.57416738, "operating_cash_flow_ttm": 127811000, "capital_expenditure_ttm": 90207000, "fcf_ttm": 218018000, "dividends_paid_ttm": 16240000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46218000, "cash_and_equivalents": 123490000, "total_current_assets": 335125000, "total_current_liabilities": 276895000, "net_ppe": null, "total_assets": 1674653000, "total_debt": 621660000, "total_equity": 433579000, "net_working_capital": -20650000, "book_value_per_share": 28.37001898, "retained_earnings": 300744000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 316223000, "tangible_book_per_share": 20.69116011, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 24, "rank_ps": 15, "rank_pcf": 10, "rank_ev_ebitda": 13, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 74, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 42, "rank_fcf_margin": 30, "rank_piotroski": 47, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 18, "value_composite": 10, "quality_composite": 32, "momentum_composite": 11, "growth_composite": 76, "yield_composite": 13, "svqf_composite": 38, "vc1_composite": 6, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 20, "overall_composite": 5, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 25.75, "os": 0.95, "value": 0.9, "quality": 0.68, "momentum": 0.89, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0413, "roe": -0.0202, "momentum_12_1": 0.7661, "complete_fields": { "id": 65, "ticker_id": 4901, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:45:47.236949+00:00", "batch_id": "", "os_score_delta": null, "price_close": 25.75, "market_cap": 393537250, "market_cap_usd": 393537250, "enterprise_value": 891707250, "shares_outstanding": 15283000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.90764832, "ptbv_ratio": 1.24449281, "ps_ratio": 0.53842904, "pcf_ratio": 3.07905618, "pfcf_ratio": 1.8050677, "ev_ebitda": 5.2916543, "ev_ebit": 25.67689616, "ev_sales": 1.22001432, "ev_fcf": 4.09006252, "earnings_yield": null, "fcf_yield": 0.24449504, "dividend_yield": 0.04126674, "buyback_yield": 0, "shareholder_yield": 0.04126674, "debt_paydown_yield": null, "total_yield": 0.04126674, "gross_margin": 0.52422291, "operating_margin": 0.04751409, "net_margin": -0.01200576, "ebitda_margin": 0.23055443, "fcf_margin": 0.29828745, "roe": -0.02023853, "roa": -0.00523989, "roic": 0.02795388, "roc_greenblatt": null, "asset_turnover": 0.43644803, "cash_conversion": -24.84535613, "accruals_ratio": -0.08156078, "sbc_to_revenue": 0.01172939, "debt_to_equity": 2.40016929, "net_debt_to_ebitda": 2.95628798, "debt_to_assets": 0.3712172, "interest_coverage": 0.75139556, "current_ratio": 1.21029632, "quick_ratio": 1.15929143, "net_debt": 498170000, "revenue_growth_1y": 0.01292314, "revenue_growth_3y_cagr": 0.00102365, "revenue_growth_5y_cagr": 0.09833903, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0755525, "book_value_growth_1y": -0.09400824, "piotroski_f_score": 5, "altman_z_score": 1.02492349, "earnings_stability_5y": 2.711631, "revenue_stability_5y": 0.216957, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03013183, "price_return_3m": 0.07568656, "price_return_6m": 0.22951015, "price_return_9m": 0.66816748, "price_return_12m": 0.71292108, "price_return_12m_ex1m": 0.76613804, "distance_from_52w_high": -0.10403619, "distance_from_52w_low": 0.85640441, "relative_strength": 0.55498003, "local_beta": 0.0018, "volatility_252d": 0.452844, "volatility_60d": 1.025535, "max_drawdown_12m": -0.2026202, "revenue_ttm": 730899000, "gross_profit_ttm": 383154000, "ebit_ttm": 34728000, "ebitda_ttm": 168512000, "net_income_ttm": -8775000, "eps_diluted_ttm": -0.57416738, "operating_cash_flow_ttm": 127811000, "capital_expenditure_ttm": 90207000, "fcf_ttm": 218018000, "dividends_paid_ttm": 16240000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 46218000, "cash_and_equivalents": 123490000, "total_current_assets": 335125000, "total_current_liabilities": 276895000, "net_ppe": null, "total_assets": 1674653000, "total_debt": 621660000, "total_equity": 433579000, "net_working_capital": -20650000, "book_value_per_share": 28.37001898, "retained_earnings": 300744000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 316223000, "tangible_book_per_share": 20.69116011, "universe_ticker_count": 3577, "sector": "Communication Services", "rank_pe": 50, "rank_pb": 18, "rank_ptbv": 24, "rank_ps": 15, "rank_pcf": 10, "rank_ev_ebitda": 13, "rank_ev_ebit": 78, "rank_earnings_yield": 50, "rank_fcf_yield": 12, "rank_dividend_yield": 18, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 74, "rank_roc": 50, "rank_roic": 71, "rank_gross_margin": 42, "rank_fcf_margin": 30, "rank_piotroski": 47, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 15, "rank_relative_strength": 18, "value_composite": 10, "quality_composite": 32, "momentum_composite": 11, "growth_composite": 76, "yield_composite": 13, "svqf_composite": 38, "vc1_composite": 6, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 20, "overall_composite": 5, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 43, "small_cap_core_rank": 5, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 727976000, "cost_of_revenue": 456276000, "gross_profit": 271699000, "ebit": 43616000, "ebitda": 181500000, "pretax_income": -27754000, "tax_provision": -4231000, "net_income": -14906000, "net_income_to_common": -14906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117154000, "total_current_assets": 327876000, "total_assets": 1673254000, "short_term_debt": 36271000, "long_term_debt": 580155000, "total_debt": 616426000, "total_liabilities": 1032454000, "total_equity": 444292000, "shares_outstanding": 15257000, "goodwill_and_intangibles": 12284000 }, "cash_flow": { "operating_cash_flow": 133935000, "capital_expenditure": 90022000, "free_cash_flow": 223957000, "dividends_paid": 15671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22496, "ticker_id": 4901, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43616000", "ebitda": "181500000", "netIncome": "-14906000", "grossProfit": "271699000", "depreciation": "None", "totalRevenue": "727976000", "costOfRevenue": "456276000", "interestIncome": "702000", "incomeBeforeTax": "-27754000", "interestExpense": "47822000", "operatingIncome": "43616000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4231000", "reportedCurrency": "USD", "netInterestIncome": "-47120000", "nonInterestIncome": "None", "operatingExpenses": "228083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137884000", "sellingGeneralAndAdministrative": "228083000", "netIncomeFromContinuingOperations": "-23522000" }, "balance": { "goodwill": "4835000", "inventory": "14332000", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "1673254000", "longTermDebt": "580155000", "shortTermDebt": "36271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7449000", "reportedCurrency": "USD", "retainedEarnings": "312407000", "totalLiabilities": "1032454000", "otherCurrentAssets": "201939000", "totalCurrentAssets": "327876000", "currentLongTermDebt": "24630000", "longTermInvestments": "None", "shortTermInvestments": "395000", "currentNetReceivables": "8783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1345378000", "currentAccountsPayable": "173301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "693953000", "totalShareholderEquity": "444292000", "capitalLeaseObligations": "89168000", "otherCurrentLiabilities": "43681000", "totalCurrentLiabilities": "260849000", "otherNonCurrentLiabilities": "65085000", "totalNonCurrentLiabilities": "771605000", "cashAndShortTermInvestments": "117154000", "commonStockSharesOutstanding": "15257000", "intangibleAssetsExcludingGoodwill": "7449000", "cashAndCashEquivalentsAtCarryingValue": "117154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14906000", "profitLoss": "None", "dividendPayout": "15671000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "14096000", "operatingCashflow": "133935000", "capitalExpenditures": "90022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19198000", "cashflowFromInvestment": "-86827000", "stockBasedCompensation": "8543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 727976000, "cost_of_revenue": 456276000, "gross_profit": 271699000, "research_and_development": null, "selling_general_admin": 228083000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43616000, "depreciation_amortisation": 137884000, "ebitda": 181500000, "interest_expense": 47822000, "interest_income": null, "other_non_operating": null, "pretax_income": -27754000, "tax_provision": -4231000, "effective_tax_rate": null, "net_income": -14906000, "net_income_continuing_ops": -23522000, "net_income_to_common": -14906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117154000, "short_term_investments": 395000, "net_receivables": 8783000, "inventory": 14332000, "other_current_assets": null, "total_current_assets": 327876000, "net_ppe": null, "goodwill": 4835000, "intangible_assets": 7449000, "goodwill_and_intangibles": 12284000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1345378000, "total_assets": 1673254000, "short_term_debt": 36271000, "accounts_payable": 173301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260849000, "long_term_debt": 580155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 771605000, "total_liabilities": 1032454000, "total_debt": 616426000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 312407000, "total_equity": 444292000, "shares_outstanding": 15257000, "operating_cash_flow": 133935000, "stock_based_compensation": 8543000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90022000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86827000, "dividends_paid": 15671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19198000, "free_cash_flow": 223957000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43616000", "ebitda": "181500000", "netIncome": "-14906000", "grossProfit": "271699000", "depreciation": "None", "totalRevenue": "727976000", "costOfRevenue": "456276000", "interestIncome": "702000", "incomeBeforeTax": "-27754000", "interestExpense": "47822000", "operatingIncome": "43616000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4231000", "reportedCurrency": "USD", "netInterestIncome": "-47120000", "nonInterestIncome": "None", "operatingExpenses": "228083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137884000", "sellingGeneralAndAdministrative": "228083000", "netIncomeFromContinuingOperations": "-23522000" }, "balance": { "goodwill": "4835000", "inventory": "14332000", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "1673254000", "longTermDebt": "580155000", "shortTermDebt": "36271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7449000", "reportedCurrency": "USD", "retainedEarnings": "312407000", "totalLiabilities": "1032454000", "otherCurrentAssets": "201939000", "totalCurrentAssets": "327876000", "currentLongTermDebt": "24630000", "longTermInvestments": "None", "shortTermInvestments": "395000", "currentNetReceivables": "8783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1345378000", "currentAccountsPayable": "173301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "693953000", "totalShareholderEquity": "444292000", "capitalLeaseObligations": "89168000", "otherCurrentLiabilities": "43681000", "totalCurrentLiabilities": "260849000", "otherNonCurrentLiabilities": "65085000", "totalNonCurrentLiabilities": "771605000", "cashAndShortTermInvestments": "117154000", "commonStockSharesOutstanding": "15257000", "intangibleAssetsExcludingGoodwill": "7449000", "cashAndCashEquivalentsAtCarryingValue": "117154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14906000", "profitLoss": "None", "dividendPayout": "15671000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "14096000", "operatingCashflow": "133935000", "capitalExpenditures": "90022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19198000", "cashflowFromInvestment": "-86827000", "stockBasedCompensation": "8543000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137884000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 729075000, "cost_of_revenue": 316122000, "gross_profit": 412953000, "ebit": -1418000, "ebitda": 144824000, "pretax_income": -50966000, "tax_provision": -19114000, "net_income": -26429000, "net_income_to_common": -26429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73393000, "total_current_assets": 309161000, "total_assets": 1727103000, "short_term_debt": 32445000, "long_term_debt": 585333000, "total_debt": 617778000, "total_liabilities": 1055349000, "total_equity": 489493000, "shares_outstanding": 15229000, "goodwill_and_intangibles": 130144000 }, "cash_flow": { "operating_cash_flow": 127916000, "capital_expenditure": 110948000, "free_cash_flow": 238864000, "dividends_paid": 14674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22501, "ticker_id": 4901, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1418000", "ebitda": "144824000", "netIncome": "-26429000", "grossProfit": "412953000", "depreciation": "None", "totalRevenue": "729075000", "costOfRevenue": "316122000", "interestIncome": "1186000", "incomeBeforeTax": "-50966000", "interestExpense": "49548000", "operatingIncome": "-795000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-19114000", "reportedCurrency": "USD", "netInterestIncome": "-48362000", "nonInterestIncome": "None", "operatingExpenses": "413748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146242000", "sellingGeneralAndAdministrative": "237106000", "netIncomeFromContinuingOperations": "-31852000" }, "balance": { "goodwill": "4835000", "inventory": "15191000", "commonStock": "179000", "currentDebt": "None", "investments": "None", "totalAssets": "1727103000", "longTermDebt": "585333000", "shortTermDebt": "32445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "125309000", "reportedCurrency": "USD", "retainedEarnings": "368191000", "totalLiabilities": "1055349000", "otherCurrentAssets": "78061000", "totalCurrentAssets": "309161000", "currentLongTermDebt": "16257000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "142216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1417942000", "currentAccountsPayable": "178172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "695247000", "totalShareholderEquity": "489493000", "capitalLeaseObligations": "93657000", "otherCurrentLiabilities": "19531000", "totalCurrentLiabilities": "267314000", "otherNonCurrentLiabilities": "65235000", "totalNonCurrentLiabilities": "788035000", "cashAndShortTermInvestments": "73393000", "commonStockSharesOutstanding": "15229000", "intangibleAssetsExcludingGoodwill": "125309000", "cashAndCashEquivalentsAtCarryingValue": "73393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31852000", "profitLoss": "None", "dividendPayout": "14674000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1906000", "operatingCashflow": "127916000", "capitalExpenditures": "110948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2911000", "cashflowFromInvestment": "-103750000", "stockBasedCompensation": "8237000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 729075000, "cost_of_revenue": 316122000, "gross_profit": 412953000, "research_and_development": null, "selling_general_admin": 237106000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1418000, "depreciation_amortisation": 146242000, "ebitda": 144824000, "interest_expense": 49548000, "interest_income": null, "other_non_operating": null, "pretax_income": -50966000, "tax_provision": -19114000, "effective_tax_rate": null, "net_income": -26429000, "net_income_continuing_ops": -31852000, "net_income_to_common": -26429000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73393000, "short_term_investments": 300000, "net_receivables": 142216000, "inventory": 15191000, "other_current_assets": null, "total_current_assets": 309161000, "net_ppe": null, "goodwill": 4835000, "intangible_assets": 125309000, "goodwill_and_intangibles": 130144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1417942000, "total_assets": 1727103000, "short_term_debt": 32445000, "accounts_payable": 178172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267314000, "long_term_debt": 585333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 788035000, "total_liabilities": 1055349000, "total_debt": 617778000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 368191000, "total_equity": 489493000, "shares_outstanding": 15229000, "operating_cash_flow": 127916000, "stock_based_compensation": 8237000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 110948000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103750000, "dividends_paid": 14674000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2911000, "free_cash_flow": 238864000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1418000", "ebitda": "144824000", "netIncome": "-26429000", "grossProfit": "412953000", "depreciation": "None", "totalRevenue": "729075000", "costOfRevenue": "316122000", "interestIncome": "1186000", "incomeBeforeTax": "-50966000", "interestExpense": "49548000", "operatingIncome": "-795000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-19114000", "reportedCurrency": "USD", "netInterestIncome": "-48362000", "nonInterestIncome": "None", "operatingExpenses": "413748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "316122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146242000", "sellingGeneralAndAdministrative": "237106000", "netIncomeFromContinuingOperations": "-31852000" }, "balance": { "goodwill": "4835000", "inventory": "15191000", "commonStock": "179000", "currentDebt": "None", "investments": "None", "totalAssets": "1727103000", "longTermDebt": "585333000", "shortTermDebt": "32445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "125309000", "reportedCurrency": "USD", "retainedEarnings": "368191000", "totalLiabilities": "1055349000", "otherCurrentAssets": "78061000", "totalCurrentAssets": "309161000", "currentLongTermDebt": "16257000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "142216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1417942000", "currentAccountsPayable": "178172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "695247000", "totalShareholderEquity": "489493000", "capitalLeaseObligations": "93657000", "otherCurrentLiabilities": "19531000", "totalCurrentLiabilities": "267314000", "otherNonCurrentLiabilities": "65235000", "totalNonCurrentLiabilities": "788035000", "cashAndShortTermInvestments": "73393000", "commonStockSharesOutstanding": "15229000", "intangibleAssetsExcludingGoodwill": "125309000", "cashAndCashEquivalentsAtCarryingValue": "73393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-31852000", "profitLoss": "None", "dividendPayout": "14674000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1906000", "operatingCashflow": "127916000", "capitalExpenditures": "110948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2911000", "cashflowFromInvestment": "-103750000", "stockBasedCompensation": "8237000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14674000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146242000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 762216000, "cost_of_revenue": 330068000, "gross_profit": 432148000, "ebit": 15147000, "ebitda": 169410000, "pretax_income": -27539000, "tax_provision": -8785000, "net_income": -14538000, "net_income_to_common": -14538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49225000, "total_current_assets": 281272000, "total_assets": 1783714000, "short_term_debt": 46564000, "long_term_debt": 531523000, "total_debt": 578087000, "total_liabilities": 1059994000, "total_equity": 541073000, "shares_outstanding": 15595000, "goodwill_and_intangibles": 173008000 }, "cash_flow": { "operating_cash_flow": 111632000, "capital_expenditure": 163297000, "free_cash_flow": 274929000, "dividends_paid": 13178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22506, "ticker_id": 4901, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15147000", "ebitda": "169410000", "netIncome": "-14538000", "grossProfit": "432148000", "depreciation": "None", "totalRevenue": "762216000", "costOfRevenue": "330068000", "interestIncome": "495000", "incomeBeforeTax": "-27539000", "interestExpense": "42686000", "operatingIncome": "13175000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8785000", "reportedCurrency": "USD", "netInterestIncome": "-37515000", "nonInterestIncome": "None", "operatingExpenses": "418973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154263000", "sellingGeneralAndAdministrative": "251232000", "netIncomeFromContinuingOperations": "-13981000" }, "balance": { "goodwill": "40104000", "inventory": "19133000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1783714000", "longTermDebt": "531523000", "shortTermDebt": "46564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "132904000", "reportedCurrency": "USD", "retainedEarnings": "417282000", "totalLiabilities": "1059994000", "otherCurrentAssets": "63133000", "totalCurrentAssets": "281272000", "currentLongTermDebt": "31400000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "149481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502442000", "currentAccountsPayable": "182069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "655023000", "totalShareholderEquity": "541073000", "capitalLeaseObligations": "92100000", "otherCurrentLiabilities": "3701000", "totalCurrentLiabilities": "293194000", "otherNonCurrentLiabilities": "74531000", "totalNonCurrentLiabilities": "766800000", "cashAndShortTermInvestments": "49225000", "commonStockSharesOutstanding": "15595000", "intangibleAssetsExcludingGoodwill": "132904000", "cashAndCashEquivalentsAtCarryingValue": "49225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14538000", "profitLoss": "None", "dividendPayout": "13178000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7666000", "operatingCashflow": "111632000", "capitalExpenditures": "163297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55919000", "cashflowFromInvestment": "-165112000", "stockBasedCompensation": "8535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 762216000, "cost_of_revenue": 330068000, "gross_profit": 432148000, "research_and_development": null, "selling_general_admin": 251232000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15147000, "depreciation_amortisation": 154263000, "ebitda": 169410000, "interest_expense": 42686000, "interest_income": null, "other_non_operating": null, "pretax_income": -27539000, "tax_provision": -8785000, "effective_tax_rate": null, "net_income": -14538000, "net_income_continuing_ops": -13981000, "net_income_to_common": -14538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49225000, "short_term_investments": 300000, "net_receivables": 149481000, "inventory": 19133000, "other_current_assets": null, "total_current_assets": 281272000, "net_ppe": null, "goodwill": 40104000, "intangible_assets": 132904000, "goodwill_and_intangibles": 173008000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1502442000, "total_assets": 1783714000, "short_term_debt": 46564000, "accounts_payable": 182069000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293194000, "long_term_debt": 531523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 766800000, "total_liabilities": 1059994000, "total_debt": 578087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 417282000, "total_equity": 541073000, "shares_outstanding": 15595000, "operating_cash_flow": 111632000, "stock_based_compensation": 8535000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 163297000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165112000, "dividends_paid": 13178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55919000, "free_cash_flow": 274929000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15147000", "ebitda": "169410000", "netIncome": "-14538000", "grossProfit": "432148000", "depreciation": "None", "totalRevenue": "762216000", "costOfRevenue": "330068000", "interestIncome": "495000", "incomeBeforeTax": "-27539000", "interestExpense": "42686000", "operatingIncome": "13175000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-8785000", "reportedCurrency": "USD", "netInterestIncome": "-37515000", "nonInterestIncome": "None", "operatingExpenses": "418973000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "330068000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "154263000", "sellingGeneralAndAdministrative": "251232000", "netIncomeFromContinuingOperations": "-13981000" }, "balance": { "goodwill": "40104000", "inventory": "19133000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1783714000", "longTermDebt": "531523000", "shortTermDebt": "46564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "132904000", "reportedCurrency": "USD", "retainedEarnings": "417282000", "totalLiabilities": "1059994000", "otherCurrentAssets": "63133000", "totalCurrentAssets": "281272000", "currentLongTermDebt": "31400000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "149481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502442000", "currentAccountsPayable": "182069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "655023000", "totalShareholderEquity": "541073000", "capitalLeaseObligations": "92100000", "otherCurrentLiabilities": "3701000", "totalCurrentLiabilities": "293194000", "otherNonCurrentLiabilities": "74531000", "totalNonCurrentLiabilities": "766800000", "cashAndShortTermInvestments": "49225000", "commonStockSharesOutstanding": "15595000", "intangibleAssetsExcludingGoodwill": "132904000", "cashAndCashEquivalentsAtCarryingValue": "49225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14538000", "profitLoss": "None", "dividendPayout": "13178000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7666000", "operatingCashflow": "111632000", "capitalExpenditures": "163297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55919000", "cashflowFromInvestment": "-165112000", "stockBasedCompensation": "8535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "154263000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 725745000, "cost_of_revenue": 328658000, "gross_profit": 397087000, "ebit": 12361000, "ebitda": 160514000, "pretax_income": -8056000, "tax_provision": -473000, "net_income": -5645000, "net_income_to_common": -5645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54660000, "total_current_assets": 229688000, "total_assets": 1707869000, "short_term_debt": 27703000, "long_term_debt": 455002000, "total_debt": 482705000, "total_liabilities": 938571000, "total_equity": 580813000, "shares_outstanding": 15751000, "goodwill_and_intangibles": 185794000 }, "cash_flow": { "operating_cash_flow": 102912000, "capital_expenditure": 161182000, "free_cash_flow": 264094000, "dividends_paid": 10708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22511, "ticker_id": 4901, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12361000", "ebitda": "160514000", "netIncome": "-5645000", "grossProfit": "397087000", "depreciation": "None", "totalRevenue": "725745000", "costOfRevenue": "328658000", "interestIncome": "174000", "incomeBeforeTax": "-8056000", "interestExpense": "20417000", "operatingIncome": "7942000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-473000", "reportedCurrency": "USD", "netInterestIncome": "-20243000", "nonInterestIncome": "None", "operatingExpenses": "389145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4419000", "costofGoodsAndServicesSold": "328658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148153000", "sellingGeneralAndAdministrative": "231805000", "netIncomeFromContinuingOperations": "-7583000" }, "balance": { "goodwill": "40104000", "inventory": "17902000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1707869000", "longTermDebt": "455002000", "shortTermDebt": "27703000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "145690000", "reportedCurrency": "USD", "retainedEarnings": "449806000", "totalLiabilities": "938571000", "otherCurrentAssets": "61275000", "totalCurrentAssets": "229688000", "currentLongTermDebt": "12245000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "95551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1478181000", "currentAccountsPayable": "155224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1164656000", "shortLongTermDebtTotal": "566024000", "totalShareholderEquity": "580813000", "capitalLeaseObligations": "98776000", "otherCurrentLiabilities": "3310000", "totalCurrentLiabilities": "233180000", "otherNonCurrentLiabilities": "138420000", "totalNonCurrentLiabilities": "705391000", "cashAndShortTermInvestments": "54660000", "commonStockSharesOutstanding": "15751000", "intangibleAssetsExcludingGoodwill": "145690000", "cashAndCashEquivalentsAtCarryingValue": "54660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7583000", "profitLoss": "None", "dividendPayout": "10708000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-15525000", "operatingCashflow": "102912000", "capitalExpenditures": "161182000", "changeInReceivables": "-10385000", "changeInExchangeRate": "None", "cashflowFromFinancing": "43364000", "cashflowFromInvestment": "-167245000", "stockBasedCompensation": "7406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20969000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 725745000, "cost_of_revenue": 328658000, "gross_profit": 397087000, "research_and_development": null, "selling_general_admin": 231805000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12361000, "depreciation_amortisation": 148153000, "ebitda": 160514000, "interest_expense": 20417000, "interest_income": null, "other_non_operating": null, "pretax_income": -8056000, "tax_provision": -473000, "effective_tax_rate": null, "net_income": -5645000, "net_income_continuing_ops": -7583000, "net_income_to_common": -5645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54660000, "short_term_investments": 300000, "net_receivables": 95551000, "inventory": 17902000, "other_current_assets": null, "total_current_assets": 229688000, "net_ppe": null, "goodwill": 40104000, "intangible_assets": 145690000, "goodwill_and_intangibles": 185794000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1478181000, "total_assets": 1707869000, "short_term_debt": 27703000, "accounts_payable": 155224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233180000, "long_term_debt": 455002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 705391000, "total_liabilities": 938571000, "total_debt": 482705000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 449806000, "total_equity": 580813000, "shares_outstanding": 15751000, "operating_cash_flow": 102912000, "stock_based_compensation": 7406000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161182000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -167245000, "dividends_paid": 10708000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43364000, "free_cash_flow": 264094000, "net_change_in_cash": -20969000 }, "raw_data": { "income": { "ebit": "12361000", "ebitda": "160514000", "netIncome": "-5645000", "grossProfit": "397087000", "depreciation": "None", "totalRevenue": "725745000", "costOfRevenue": "328658000", "interestIncome": "174000", "incomeBeforeTax": "-8056000", "interestExpense": "20417000", "operatingIncome": "7942000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-473000", "reportedCurrency": "USD", "netInterestIncome": "-20243000", "nonInterestIncome": "None", "operatingExpenses": "389145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4419000", "costofGoodsAndServicesSold": "328658000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148153000", "sellingGeneralAndAdministrative": "231805000", "netIncomeFromContinuingOperations": "-7583000" }, "balance": { "goodwill": "40104000", "inventory": "17902000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1707869000", "longTermDebt": "455002000", "shortTermDebt": "27703000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "145690000", "reportedCurrency": "USD", "retainedEarnings": "449806000", "totalLiabilities": "938571000", "otherCurrentAssets": "61275000", "totalCurrentAssets": "229688000", "currentLongTermDebt": "12245000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "95551000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1478181000", "currentAccountsPayable": "155224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1164656000", "shortLongTermDebtTotal": "566024000", "totalShareholderEquity": "580813000", "capitalLeaseObligations": "98776000", "otherCurrentLiabilities": "3310000", "totalCurrentLiabilities": "233180000", "otherNonCurrentLiabilities": "138420000", "totalNonCurrentLiabilities": "705391000", "cashAndShortTermInvestments": "54660000", "commonStockSharesOutstanding": "15751000", "intangibleAssetsExcludingGoodwill": "145690000", "cashAndCashEquivalentsAtCarryingValue": "54660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7583000", "profitLoss": "None", "dividendPayout": "10708000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-15525000", "operatingCashflow": "102912000", "capitalExpenditures": "161182000", "changeInReceivables": "-10385000", "changeInExchangeRate": "None", "cashflowFromFinancing": "43364000", "cashflowFromInvestment": "-167245000", "stockBasedCompensation": "7406000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10708000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-20969000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1169000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148153000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 602707000, "cost_of_revenue": 285377000, "gross_profit": 317330000, "ebit": -13073000, "ebitda": 97433000, "pretax_income": -22687000, "tax_provision": -1878000, "net_income": -22108000, "net_income_to_common": -22108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79601000, "total_current_assets": 232617000, "total_assets": 1608604000, "short_term_debt": 25486000, "long_term_debt": 357259000, "total_debt": 382745000, "total_liabilities": 833415000, "total_equity": 601250000, "shares_outstanding": 15867000, "goodwill_and_intangibles": 198164000 }, "cash_flow": { "operating_cash_flow": 80548000, "capital_expenditure": 106142000, "free_cash_flow": 186690000, "dividends_paid": 10813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22516, "ticker_id": 4901, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13073000", "ebitda": "97433000", "netIncome": "-22108000", "grossProfit": "317330000", "depreciation": "None", "totalRevenue": "602707000", "costOfRevenue": "285377000", "interestIncome": "132000", "incomeBeforeTax": "-22687000", "interestExpense": "9614000", "operatingIncome": "-15026000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1878000", "reportedCurrency": "USD", "netInterestIncome": "-9482000", "nonInterestIncome": "None", "operatingExpenses": "332356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1953000", "costofGoodsAndServicesSold": "285377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110506000", "sellingGeneralAndAdministrative": "188283000", "netIncomeFromContinuingOperations": "-20809000" }, "balance": { "goodwill": "40104000", "inventory": "10177000", "commonStock": "172000", "currentDebt": "None", "investments": "None", "totalAssets": "1608604000", "longTermDebt": "357259000", "shortTermDebt": "25486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "158060000", "reportedCurrency": "USD", "retainedEarnings": "475887000", "totalLiabilities": "833415000", "otherCurrentAssets": "64693000", "totalCurrentAssets": "232617000", "currentLongTermDebt": "9285000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "77846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1375987000", "currentAccountsPayable": "151463000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1062052000", "shortLongTermDebtTotal": "474464000", "totalShareholderEquity": "601250000", "capitalLeaseObligations": "107920000", "otherCurrentLiabilities": "2672000", "totalCurrentLiabilities": "220944000", "otherNonCurrentLiabilities": "142033000", "totalNonCurrentLiabilities": "612471000", "cashAndShortTermInvestments": "79601000", "commonStockSharesOutstanding": "15867000", "intangibleAssetsExcludingGoodwill": "158060000", "cashAndCashEquivalentsAtCarryingValue": "79601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20809000", "profitLoss": "None", "dividendPayout": "10813000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5297000", "operatingCashflow": "80548000", "capitalExpenditures": "106142000", "changeInReceivables": "-4900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "321731000", "cashflowFromInvestment": "-426579000", "stockBasedCompensation": "6581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-24300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 602707000, "cost_of_revenue": 285377000, "gross_profit": 317330000, "research_and_development": null, "selling_general_admin": 188283000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13073000, "depreciation_amortisation": 110506000, "ebitda": 97433000, "interest_expense": 9614000, "interest_income": null, "other_non_operating": null, "pretax_income": -22687000, "tax_provision": -1878000, "effective_tax_rate": null, "net_income": -22108000, "net_income_continuing_ops": -20809000, "net_income_to_common": -22108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79601000, "short_term_investments": 300000, "net_receivables": 77846000, "inventory": 10177000, "other_current_assets": null, "total_current_assets": 232617000, "net_ppe": null, "goodwill": 40104000, "intangible_assets": 158060000, "goodwill_and_intangibles": 198164000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1375987000, "total_assets": 1608604000, "short_term_debt": 25486000, "accounts_payable": 151463000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220944000, "long_term_debt": 357259000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 612471000, "total_liabilities": 833415000, "total_debt": 382745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 475887000, "total_equity": 601250000, "shares_outstanding": 15867000, "operating_cash_flow": 80548000, "stock_based_compensation": 6581000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106142000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -426579000, "dividends_paid": 10813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 321731000, "free_cash_flow": 186690000, "net_change_in_cash": -24300000 }, "raw_data": { "income": { "ebit": "-13073000", "ebitda": "97433000", "netIncome": "-22108000", "grossProfit": "317330000", "depreciation": "None", "totalRevenue": "602707000", "costOfRevenue": "285377000", "interestIncome": "132000", "incomeBeforeTax": "-22687000", "interestExpense": "9614000", "operatingIncome": "-15026000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-1878000", "reportedCurrency": "USD", "netInterestIncome": "-9482000", "nonInterestIncome": "None", "operatingExpenses": "332356000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1953000", "costofGoodsAndServicesSold": "285377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110506000", "sellingGeneralAndAdministrative": "188283000", "netIncomeFromContinuingOperations": "-20809000" }, "balance": { "goodwill": "40104000", "inventory": "10177000", "commonStock": "172000", "currentDebt": "None", "investments": "None", "totalAssets": "1608604000", "longTermDebt": "357259000", "shortTermDebt": "25486000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "158060000", "reportedCurrency": "USD", "retainedEarnings": "475887000", "totalLiabilities": "833415000", "otherCurrentAssets": "64693000", "totalCurrentAssets": "232617000", "currentLongTermDebt": "9285000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "77846000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1375987000", "currentAccountsPayable": "151463000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1062052000", "shortLongTermDebtTotal": "474464000", "totalShareholderEquity": "601250000", "capitalLeaseObligations": "107920000", "otherCurrentLiabilities": "2672000", "totalCurrentLiabilities": "220944000", "otherNonCurrentLiabilities": "142033000", "totalNonCurrentLiabilities": "612471000", "cashAndShortTermInvestments": "79601000", "commonStockSharesOutstanding": "15867000", "intangibleAssetsExcludingGoodwill": "158060000", "cashAndCashEquivalentsAtCarryingValue": "79601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-20809000", "profitLoss": "None", "dividendPayout": "10813000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5297000", "operatingCashflow": "80548000", "capitalExpenditures": "106142000", "changeInReceivables": "-4900000", "changeInExchangeRate": "None", "cashflowFromFinancing": "321731000", "cashflowFromInvestment": "-426579000", "stockBasedCompensation": "6581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-24300000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1713000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110506000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 455444000, "cost_of_revenue": 195729000, "gross_profit": 259715000, "ebit": 5440000, "ebitda": 93751000, "pretax_income": 93000, "tax_provision": 801000, "net_income": -14122000, "net_income_to_common": -14122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103925000, "total_current_assets": 240065000, "total_assets": 1083711000, "short_term_debt": 16121000, "long_term_debt": 69073000, "total_debt": 85194000, "total_liabilities": 329375000, "total_equity": 645649000, "shares_outstanding": 15923000, "goodwill_and_intangibles": 181769000 }, "cash_flow": { "operating_cash_flow": 86284000, "capital_expenditure": 95719000, "free_cash_flow": 182003000, "dividends_paid": 10891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22521, "ticker_id": 4901, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5440000", "ebitda": "93751000", "netIncome": "-14122000", "grossProfit": "259715000", "depreciation": "None", "totalRevenue": "455444000", "costOfRevenue": "195729000", "interestIncome": "421000", "incomeBeforeTax": "93000", "interestExpense": "5347000", "operatingIncome": "9180000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "801000", "reportedCurrency": "USD", "netInterestIncome": "-4926000", "nonInterestIncome": "None", "operatingExpenses": "250535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3740000", "costofGoodsAndServicesSold": "195729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88311000", "sellingGeneralAndAdministrative": "101454000", "netIncomeFromContinuingOperations": "-708000" }, "balance": { "goodwill": "60691000", "inventory": "5504000", "commonStock": "172000", "currentDebt": "None", "investments": "None", "totalAssets": "1083711000", "longTermDebt": "69073000", "shortTermDebt": "16121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "121078000", "reportedCurrency": "USD", "retainedEarnings": "516901000", "totalLiabilities": "329375000", "otherCurrentAssets": "85257000", "totalCurrentAssets": "240065000", "currentLongTermDebt": "3750000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "45379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "843646000", "currentAccountsPayable": "96205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "536462000", "shortLongTermDebtTotal": "136276000", "totalShareholderEquity": "645649000", "capitalLeaseObligations": "63453000", "otherCurrentLiabilities": "9557000", "totalCurrentLiabilities": "147928000", "otherNonCurrentLiabilities": "101699000", "totalNonCurrentLiabilities": "181447000", "cashAndShortTermInvestments": "103925000", "commonStockSharesOutstanding": "15923000", "intangibleAssetsExcludingGoodwill": "121078000", "cashAndCashEquivalentsAtCarryingValue": "103925000", "accumulatedDepreciationAmortizationPPE": "-716318000" }, "cashflow": { "netIncome": "-708000", "profitLoss": "None", "dividendPayout": "10891000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18624000", "operatingCashflow": "86284000", "capitalExpenditures": "95719000", "changeInReceivables": "-17774000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73367000", "cashflowFromInvestment": "-70198000", "stockBasedCompensation": "5912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-57281000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 455444000, "cost_of_revenue": 195729000, "gross_profit": 259715000, "research_and_development": null, "selling_general_admin": 101454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5440000, "depreciation_amortisation": 88311000, "ebitda": 93751000, "interest_expense": 5347000, "interest_income": null, "other_non_operating": null, "pretax_income": 93000, "tax_provision": 801000, "effective_tax_rate": null, "net_income": -14122000, "net_income_continuing_ops": -708000, "net_income_to_common": -14122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103925000, "short_term_investments": 0, "net_receivables": 45379000, "inventory": 5504000, "other_current_assets": null, "total_current_assets": 240065000, "net_ppe": null, "goodwill": 60691000, "intangible_assets": 121078000, "goodwill_and_intangibles": 181769000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 843646000, "total_assets": 1083711000, "short_term_debt": 16121000, "accounts_payable": 96205000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147928000, "long_term_debt": 69073000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181447000, "total_liabilities": 329375000, "total_debt": 85194000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 516901000, "total_equity": 645649000, "shares_outstanding": 15923000, "operating_cash_flow": 86284000, "stock_based_compensation": 5912000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95719000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70198000, "dividends_paid": 10891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73367000, "free_cash_flow": 182003000, "net_change_in_cash": -57281000 }, "raw_data": { "income": { "ebit": "5440000", "ebitda": "93751000", "netIncome": "-14122000", "grossProfit": "259715000", "depreciation": "None", "totalRevenue": "455444000", "costOfRevenue": "195729000", "interestIncome": "421000", "incomeBeforeTax": "93000", "interestExpense": "5347000", "operatingIncome": "9180000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "801000", "reportedCurrency": "USD", "netInterestIncome": "-4926000", "nonInterestIncome": "None", "operatingExpenses": "250535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3740000", "costofGoodsAndServicesSold": "195729000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88311000", "sellingGeneralAndAdministrative": "101454000", "netIncomeFromContinuingOperations": "-708000" }, "balance": { "goodwill": "60691000", "inventory": "5504000", "commonStock": "172000", "currentDebt": "None", "investments": "None", "totalAssets": "1083711000", "longTermDebt": "69073000", "shortTermDebt": "16121000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "121078000", "reportedCurrency": "USD", "retainedEarnings": "516901000", "totalLiabilities": "329375000", "otherCurrentAssets": "85257000", "totalCurrentAssets": "240065000", "currentLongTermDebt": "3750000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "45379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "843646000", "currentAccountsPayable": "96205000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "536462000", "shortLongTermDebtTotal": "136276000", "totalShareholderEquity": "645649000", "capitalLeaseObligations": "63453000", "otherCurrentLiabilities": "9557000", "totalCurrentLiabilities": "147928000", "otherNonCurrentLiabilities": "101699000", "totalNonCurrentLiabilities": "181447000", "cashAndShortTermInvestments": "103925000", "commonStockSharesOutstanding": "15923000", "intangibleAssetsExcludingGoodwill": "121078000", "cashAndCashEquivalentsAtCarryingValue": "103925000", "accumulatedDepreciationAmortizationPPE": "-716318000" }, "cashflow": { "netIncome": "-708000", "profitLoss": "None", "dividendPayout": "10891000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-18624000", "operatingCashflow": "86284000", "capitalExpenditures": "95719000", "changeInReceivables": "-17774000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73367000", "cashflowFromInvestment": "-70198000", "stockBasedCompensation": "5912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-57281000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6589000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88311000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 438722000, "cost_of_revenue": 190592000, "gross_profit": 248130000, "ebit": 11082000, "ebitda": 100207000, "pretax_income": 6072000, "tax_provision": 4105000, "net_income": -10806000, "net_income_to_common": -10806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161287000, "total_current_assets": 228723000, "total_assets": 1130726000, "short_term_debt": 15156000, "long_term_debt": 82676000, "total_debt": 97832000, "total_liabilities": 324643000, "total_equity": 676122000, "shares_outstanding": 15983000, "goodwill_and_intangibles": 161818000 }, "cash_flow": { "operating_cash_flow": 87903000, "capital_expenditure": 72725000, "free_cash_flow": 160628000, "dividends_paid": 10880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22526, "ticker_id": 4901, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11082000", "ebitda": "100207000", "netIncome": "-10806000", "grossProfit": "248130000", "depreciation": "None", "totalRevenue": "438722000", "costOfRevenue": "190592000", "interestIncome": "2263000", "incomeBeforeTax": "6072000", "interestExpense": "5010000", "operatingIncome": "13377000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4105000", "reportedCurrency": "USD", "netInterestIncome": "-2747000", "nonInterestIncome": "None", "operatingExpenses": "234753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77649000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89125000", "sellingGeneralAndAdministrative": "100534000", "netIncomeFromContinuingOperations": "1967000" }, "balance": { "goodwill": "60691000", "inventory": "5253000", "commonStock": "172000", "currentDebt": "None", "investments": "None", "totalAssets": "1130726000", "longTermDebt": "82676000", "shortTermDebt": "15156000", "treasuryStock": "-51129000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "101127000", "reportedCurrency": "USD", "retainedEarnings": "541890000", "totalLiabilities": "324643000", "otherCurrentAssets": "25863000", "totalCurrentAssets": "228723000", "currentLongTermDebt": "3750000", "longTermInvestments": "19600000", "shortTermInvestments": "416000", "currentNetReceivables": "35904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "902003000", "currentAccountsPayable": "74093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "674344000", "shortLongTermDebtTotal": "153996000", "totalShareholderEquity": "676122000", "capitalLeaseObligations": "67570000", "otherCurrentLiabilities": "2721000", "totalCurrentLiabilities": "119669000", "otherNonCurrentLiabilities": "57454000", "totalNonCurrentLiabilities": "204974000", "cashAndShortTermInvestments": "161287000", "commonStockSharesOutstanding": "15983000", "intangibleAssetsExcludingGoodwill": "101127000", "cashAndCashEquivalentsAtCarryingValue": "161287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1967000", "profitLoss": "None", "dividendPayout": "10880000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1613000", "operatingCashflow": "87903000", "capitalExpenditures": "72725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29908000", "cashflowFromInvestment": "-88262000", "stockBasedCompensation": "6384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89125000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 438722000, "cost_of_revenue": 190592000, "gross_profit": 248130000, "research_and_development": 77649000, "selling_general_admin": 100534000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11082000, "depreciation_amortisation": 89125000, "ebitda": 100207000, "interest_expense": 5010000, "interest_income": null, "other_non_operating": null, "pretax_income": 6072000, "tax_provision": 4105000, "effective_tax_rate": null, "net_income": -10806000, "net_income_continuing_ops": 1967000, "net_income_to_common": -10806000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161287000, "short_term_investments": 416000, "net_receivables": 35904000, "inventory": 5253000, "other_current_assets": null, "total_current_assets": 228723000, "net_ppe": null, "goodwill": 60691000, "intangible_assets": 101127000, "goodwill_and_intangibles": 161818000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 902003000, "total_assets": 1130726000, "short_term_debt": 15156000, "accounts_payable": 74093000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119669000, "long_term_debt": 82676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204974000, "total_liabilities": 324643000, "total_debt": 97832000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 541890000, "total_equity": 676122000, "shares_outstanding": 15983000, "operating_cash_flow": 87903000, "stock_based_compensation": 6384000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72725000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88262000, "dividends_paid": 10880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29908000, "free_cash_flow": 160628000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11082000", "ebitda": "100207000", "netIncome": "-10806000", "grossProfit": "248130000", "depreciation": "None", "totalRevenue": "438722000", "costOfRevenue": "190592000", "interestIncome": "2263000", "incomeBeforeTax": "6072000", "interestExpense": "5010000", "operatingIncome": "13377000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4105000", "reportedCurrency": "USD", "netInterestIncome": "-2747000", "nonInterestIncome": "None", "operatingExpenses": "234753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77649000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "190592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89125000", "sellingGeneralAndAdministrative": "100534000", "netIncomeFromContinuingOperations": "1967000" }, "balance": { "goodwill": "60691000", "inventory": "5253000", "commonStock": "172000", "currentDebt": "None", "investments": "None", "totalAssets": "1130726000", "longTermDebt": "82676000", "shortTermDebt": "15156000", "treasuryStock": "-51129000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "101127000", "reportedCurrency": "USD", "retainedEarnings": "541890000", "totalLiabilities": "324643000", "otherCurrentAssets": "25863000", "totalCurrentAssets": "228723000", "currentLongTermDebt": "3750000", "longTermInvestments": "19600000", "shortTermInvestments": "416000", "currentNetReceivables": "35904000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "902003000", "currentAccountsPayable": "74093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "674344000", "shortLongTermDebtTotal": "153996000", "totalShareholderEquity": "676122000", "capitalLeaseObligations": "67570000", "otherCurrentLiabilities": "2721000", "totalCurrentLiabilities": "119669000", "otherNonCurrentLiabilities": "57454000", "totalNonCurrentLiabilities": "204974000", "cashAndShortTermInvestments": "161287000", "commonStockSharesOutstanding": "15983000", "intangibleAssetsExcludingGoodwill": "101127000", "cashAndCashEquivalentsAtCarryingValue": "161287000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1967000", "profitLoss": "None", "dividendPayout": "10880000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1613000", "operatingCashflow": "87903000", "capitalExpenditures": "72725000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29908000", "cashflowFromInvestment": "-88262000", "stockBasedCompensation": "6384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89125000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 451207000, "cost_of_revenue": 187509000, "gross_profit": 263698000, "ebit": 61715000, "ebitda": 147434000, "pretax_income": 53742000, "tax_provision": 18870000, "net_income": 19815000, "net_income_to_common": 19815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191836000, "total_current_assets": 275765000, "total_assets": 1107304000, "short_term_debt": 4688000, "long_term_debt": 86294000, "total_debt": 90982000, "total_liabilities": 283980000, "total_equity": 695387000, "shares_outstanding": 16042000, "goodwill_and_intangibles": 166979000 }, "cash_flow": { "operating_cash_flow": 115865000, "capital_expenditure": 185921000, "free_cash_flow": 301786000, "dividends_paid": 10866000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22531, "ticker_id": 4901, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61715000", "ebitda": "147434000", "netIncome": "19815000", "grossProfit": "263698000", "depreciation": "None", "totalRevenue": "451207000", "costOfRevenue": "187509000", "interestIncome": "1811000", "incomeBeforeTax": "53742000", "interestExpense": "7973000", "operatingIncome": "61023000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18870000", "reportedCurrency": "USD", "netInterestIncome": "-6162000", "nonInterestIncome": "None", "operatingExpenses": "225193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73031000", "otherNonOperatingIncome": "692000", "costofGoodsAndServicesSold": "187509000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85719000", "sellingGeneralAndAdministrative": "104267000", "netIncomeFromContinuingOperations": "34872000" }, "balance": { "goodwill": "63970000", "inventory": "6305000", "commonStock": "172000", "currentDebt": "None", "investments": "None", "totalAssets": "1107304000", "longTermDebt": "86294000", "shortTermDebt": "4688000", "treasuryStock": "-48547000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "103009000", "reportedCurrency": "USD", "retainedEarnings": "563593000", "totalLiabilities": "283980000", "otherCurrentAssets": "38926000", "totalCurrentAssets": "275765000", "currentLongTermDebt": "4688000", "longTermInvestments": "23100000", "shortTermInvestments": "393000", "currentNetReceivables": "38305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "831539000", "currentAccountsPayable": "80873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "626852000", "shortLongTermDebtTotal": "90982000", "totalShareholderEquity": "695387000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26394000", "totalCurrentLiabilities": "140650000", "otherNonCurrentLiabilities": "46760000", "totalNonCurrentLiabilities": "143330000", "cashAndShortTermInvestments": "191836000", "commonStockSharesOutstanding": "16042000", "intangibleAssetsExcludingGoodwill": "103009000", "cashAndCashEquivalentsAtCarryingValue": "191836000", "accumulatedDepreciationAmortizationPPE": "-562064000" }, "cashflow": { "netIncome": "34872000", "profitLoss": "None", "dividendPayout": "10866000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "5924000", "operatingCashflow": "115865000", "capitalExpenditures": "185921000", "changeInReceivables": "-1682000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55230000", "cashflowFromInvestment": "-87319000", "stockBasedCompensation": "6420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10866000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26684000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85719000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 451207000, "cost_of_revenue": 187509000, "gross_profit": 263698000, "research_and_development": 73031000, "selling_general_admin": 104267000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61715000, "depreciation_amortisation": 85719000, "ebitda": 147434000, "interest_expense": 7973000, "interest_income": null, "other_non_operating": null, "pretax_income": 53742000, "tax_provision": 18870000, "effective_tax_rate": null, "net_income": 19815000, "net_income_continuing_ops": 34872000, "net_income_to_common": 19815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191836000, "short_term_investments": 393000, "net_receivables": 38305000, "inventory": 6305000, "other_current_assets": null, "total_current_assets": 275765000, "net_ppe": null, "goodwill": 63970000, "intangible_assets": 103009000, "goodwill_and_intangibles": 166979000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 831539000, "total_assets": 1107304000, "short_term_debt": 4688000, "accounts_payable": 80873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140650000, "long_term_debt": 86294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 143330000, "total_liabilities": 283980000, "total_debt": 90982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 563593000, "total_equity": 695387000, "shares_outstanding": 16042000, "operating_cash_flow": 115865000, "stock_based_compensation": 6420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 185921000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87319000, "dividends_paid": 10866000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55230000, "free_cash_flow": 301786000, "net_change_in_cash": -26684000 }, "raw_data": { "income": { "ebit": "61715000", "ebitda": "147434000", "netIncome": "19815000", "grossProfit": "263698000", "depreciation": "None", "totalRevenue": "451207000", "costOfRevenue": "187509000", "interestIncome": "1811000", "incomeBeforeTax": "53742000", "interestExpense": "7973000", "operatingIncome": "61023000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18870000", "reportedCurrency": "USD", "netInterestIncome": "-6162000", "nonInterestIncome": "None", "operatingExpenses": "225193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "73031000", "otherNonOperatingIncome": "692000", "costofGoodsAndServicesSold": "187509000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85719000", "sellingGeneralAndAdministrative": "104267000", "netIncomeFromContinuingOperations": "34872000" }, "balance": { "goodwill": "63970000", "inventory": "6305000", "commonStock": "172000", "currentDebt": "None", "investments": "None", "totalAssets": "1107304000", "longTermDebt": "86294000", "shortTermDebt": "4688000", "treasuryStock": "-48547000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "103009000", "reportedCurrency": "USD", "retainedEarnings": "563593000", "totalLiabilities": "283980000", "otherCurrentAssets": "38926000", "totalCurrentAssets": "275765000", "currentLongTermDebt": "4688000", "longTermInvestments": "23100000", "shortTermInvestments": "393000", "currentNetReceivables": "38305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "831539000", "currentAccountsPayable": "80873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "626852000", "shortLongTermDebtTotal": "90982000", "totalShareholderEquity": "695387000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "26394000", "totalCurrentLiabilities": "140650000", "otherNonCurrentLiabilities": "46760000", "totalNonCurrentLiabilities": "143330000", "cashAndShortTermInvestments": "191836000", "commonStockSharesOutstanding": "16042000", "intangibleAssetsExcludingGoodwill": "103009000", "cashAndCashEquivalentsAtCarryingValue": "191836000", "accumulatedDepreciationAmortizationPPE": "-562064000" }, "cashflow": { "netIncome": "34872000", "profitLoss": "None", "dividendPayout": "10866000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "5924000", "operatingCashflow": "115865000", "capitalExpenditures": "185921000", "changeInReceivables": "-1682000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55230000", "cashflowFromInvestment": "-87319000", "stockBasedCompensation": "6420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10866000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26684000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85719000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 182219000, "cost_of_revenue": 109078000, "gross_profit": 73141000, "ebit": 15030000, "ebitda": 46682000, "pretax_income": -1888000, "tax_provision": 1586000, "net_income": -2797000, "net_income_to_common": -2797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123490000, "total_current_assets": 335125000, "total_assets": 1674653000, "short_term_debt": 44610000, "long_term_debt": 577050000, "total_debt": 621660000, "total_liabilities": 1040663000, "total_equity": 433579000, "shares_outstanding": 15283000, "goodwill_and_intangibles": 117356000 }, "cash_flow": { "operating_cash_flow": 29781000, "capital_expenditure": 21017000, "free_cash_flow": 50798000, "dividends_paid": 4196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22494, "ticker_id": 4901, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15030000", "ebitda": "46682000", "netIncome": "-2797000", "grossProfit": "73141000", "depreciation": "None", "totalRevenue": "182219000", "costOfRevenue": "109078000", "interestIncome": "132000", "incomeBeforeTax": "-1888000", "interestExpense": "10346000", "operatingIncome": "15030000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1586000", "reportedCurrency": "USD", "netInterestIncome": "-10346000", "nonInterestIncome": "None", "operatingExpenses": "58111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31652000", "sellingGeneralAndAdministrative": "58111000", "netIncomeFromContinuingOperations": "-3474000" }, "balance": { "goodwill": "4835000", "inventory": "14123000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "1674653000", "longTermDebt": "577050000", "shortTermDebt": "44610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "112521000", "reportedCurrency": "USD", "retainedEarnings": "300744000", "totalLiabilities": "1040663000", "otherCurrentAssets": "60127000", "totalCurrentAssets": "335125000", "currentLongTermDebt": "30515000", "longTermInvestments": "None", "shortTermInvestments": "396000", "currentNetReceivables": "136989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1339528000", "currentAccountsPayable": "177506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "692595000", "totalShareholderEquity": "433579000", "capitalLeaseObligations": "85030000", "otherCurrentLiabilities": "16245000", "totalCurrentLiabilities": "276895000", "otherNonCurrentLiabilities": "63502000", "totalNonCurrentLiabilities": "763768000", "cashAndShortTermInvestments": "123490000", "commonStockSharesOutstanding": "15283000", "intangibleAssetsExcludingGoodwill": "112521000", "cashAndCashEquivalentsAtCarryingValue": "123490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2797000", "profitLoss": "None", "dividendPayout": "4196000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4564000", "operatingCashflow": "29781000", "capitalExpenditures": "21017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2475000", "cashflowFromInvestment": "-20970000", "stockBasedCompensation": "1935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33351999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 182219000, "cost_of_revenue": 109078000, "gross_profit": 73141000, "research_and_development": null, "selling_general_admin": 58111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15030000, "depreciation_amortisation": 31652000, "ebitda": 46682000, "interest_expense": 10346000, "interest_income": null, "other_non_operating": null, "pretax_income": -1888000, "tax_provision": 1586000, "effective_tax_rate": null, "net_income": -2797000, "net_income_continuing_ops": -3474000, "net_income_to_common": -2797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123490000, "short_term_investments": 396000, "net_receivables": 136989000, "inventory": 14123000, "other_current_assets": null, "total_current_assets": 335125000, "net_ppe": null, "goodwill": 4835000, "intangible_assets": 112521000, "goodwill_and_intangibles": 117356000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1339528000, "total_assets": 1674653000, "short_term_debt": 44610000, "accounts_payable": 177506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 276895000, "long_term_debt": 577050000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 763768000, "total_liabilities": 1040663000, "total_debt": 621660000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 300744000, "total_equity": 433579000, "shares_outstanding": 15283000, "operating_cash_flow": 29781000, "stock_based_compensation": 1935000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20970000, "dividends_paid": 4196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2475000, "free_cash_flow": 50798000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15030000", "ebitda": "46682000", "netIncome": "-2797000", "grossProfit": "73141000", "depreciation": "None", "totalRevenue": "182219000", "costOfRevenue": "109078000", "interestIncome": "132000", "incomeBeforeTax": "-1888000", "interestExpense": "10346000", "operatingIncome": "15030000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1586000", "reportedCurrency": "USD", "netInterestIncome": "-10346000", "nonInterestIncome": "None", "operatingExpenses": "58111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "109078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31652000", "sellingGeneralAndAdministrative": "58111000", "netIncomeFromContinuingOperations": "-3474000" }, "balance": { "goodwill": "4835000", "inventory": "14123000", "commonStock": "183000", "currentDebt": "None", "investments": "None", "totalAssets": "1674653000", "longTermDebt": "577050000", "shortTermDebt": "44610000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "112521000", "reportedCurrency": "USD", "retainedEarnings": "300744000", "totalLiabilities": "1040663000", "otherCurrentAssets": "60127000", "totalCurrentAssets": "335125000", "currentLongTermDebt": "30515000", "longTermInvestments": "None", "shortTermInvestments": "396000", "currentNetReceivables": "136989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1339528000", "currentAccountsPayable": "177506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "692595000", "totalShareholderEquity": "433579000", "capitalLeaseObligations": "85030000", "otherCurrentLiabilities": "16245000", "totalCurrentLiabilities": "276895000", "otherNonCurrentLiabilities": "63502000", "totalNonCurrentLiabilities": "763768000", "cashAndShortTermInvestments": "123490000", "commonStockSharesOutstanding": "15283000", "intangibleAssetsExcludingGoodwill": "112521000", "cashAndCashEquivalentsAtCarryingValue": "123490000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2797000", "profitLoss": "None", "dividendPayout": "4196000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4564000", "operatingCashflow": "29781000", "capitalExpenditures": "21017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2475000", "cashflowFromInvestment": "-20970000", "stockBasedCompensation": "1935000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33351999", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 184215000, "cost_of_revenue": 80383000, "gross_profit": 103832000, "ebit": 9415000, "ebitda": 42308000, "pretax_income": -2019000, "tax_provision": 4788000, "net_income": -3295000, "net_income_to_common": -3295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117154000, "total_current_assets": 327876000, "total_assets": 1673254000, "short_term_debt": 36271000, "long_term_debt": 580155000, "total_debt": 616426000, "total_liabilities": 1032454000, "total_equity": 444292000, "shares_outstanding": 15257000, "goodwill_and_intangibles": 12284000 }, "cash_flow": { "operating_cash_flow": 36246000, "capital_expenditure": 29097000, "free_cash_flow": 65343000, "dividends_paid": 4196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22495, "ticker_id": 4901, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9415000", "ebitda": "42308000", "netIncome": "-3295000", "grossProfit": "103832000", "depreciation": "None", "totalRevenue": "184215000", "costOfRevenue": "80383000", "interestIncome": "141000", "incomeBeforeTax": "-2019000", "interestExpense": "11434000", "operatingIncome": "15096000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4788000", "reportedCurrency": "USD", "netInterestIncome": "-11293000", "nonInterestIncome": "None", "operatingExpenses": "88736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32893000", "sellingGeneralAndAdministrative": "55843000", "netIncomeFromContinuingOperations": "-6807000" }, "balance": { "goodwill": "4835000", "inventory": "14332000", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "1673254000", "longTermDebt": "580155000", "shortTermDebt": "36271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7449000", "reportedCurrency": "USD", "retainedEarnings": "312407000", "totalLiabilities": "1032454000", "otherCurrentAssets": "201939000", "totalCurrentAssets": "327876000", "currentLongTermDebt": "24630000", "longTermInvestments": "None", "shortTermInvestments": "395000", "currentNetReceivables": "8783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1345378000", "currentAccountsPayable": "173301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "693953000", "totalShareholderEquity": "444292000", "capitalLeaseObligations": "89168000", "otherCurrentLiabilities": "43681000", "totalCurrentLiabilities": "260849000", "otherNonCurrentLiabilities": "65085000", "totalNonCurrentLiabilities": "771605000", "cashAndShortTermInvestments": "117154000", "commonStockSharesOutstanding": "15257000", "intangibleAssetsExcludingGoodwill": "7449000", "cashAndCashEquivalentsAtCarryingValue": "117154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6807000", "profitLoss": "None", "dividendPayout": "4196000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9207000", "operatingCashflow": "36246000", "capitalExpenditures": "29097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18041000", "cashflowFromInvestment": "-20691000", "stockBasedCompensation": "1987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 184215000, "cost_of_revenue": 80383000, "gross_profit": 103832000, "research_and_development": null, "selling_general_admin": 55843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9415000, "depreciation_amortisation": 32893000, "ebitda": 42308000, "interest_expense": 11434000, "interest_income": null, "other_non_operating": null, "pretax_income": -2019000, "tax_provision": 4788000, "effective_tax_rate": null, "net_income": -3295000, "net_income_continuing_ops": -6807000, "net_income_to_common": -3295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117154000, "short_term_investments": 395000, "net_receivables": 8783000, "inventory": 14332000, "other_current_assets": null, "total_current_assets": 327876000, "net_ppe": null, "goodwill": 4835000, "intangible_assets": 7449000, "goodwill_and_intangibles": 12284000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1345378000, "total_assets": 1673254000, "short_term_debt": 36271000, "accounts_payable": 173301000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260849000, "long_term_debt": 580155000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 771605000, "total_liabilities": 1032454000, "total_debt": 616426000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 312407000, "total_equity": 444292000, "shares_outstanding": 15257000, "operating_cash_flow": 36246000, "stock_based_compensation": 1987000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29097000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20691000, "dividends_paid": 4196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18041000, "free_cash_flow": 65343000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9415000", "ebitda": "42308000", "netIncome": "-3295000", "grossProfit": "103832000", "depreciation": "None", "totalRevenue": "184215000", "costOfRevenue": "80383000", "interestIncome": "141000", "incomeBeforeTax": "-2019000", "interestExpense": "11434000", "operatingIncome": "15096000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4788000", "reportedCurrency": "USD", "netInterestIncome": "-11293000", "nonInterestIncome": "None", "operatingExpenses": "88736000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32893000", "sellingGeneralAndAdministrative": "55843000", "netIncomeFromContinuingOperations": "-6807000" }, "balance": { "goodwill": "4835000", "inventory": "14332000", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "1673254000", "longTermDebt": "580155000", "shortTermDebt": "36271000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "7449000", "reportedCurrency": "USD", "retainedEarnings": "312407000", "totalLiabilities": "1032454000", "otherCurrentAssets": "201939000", "totalCurrentAssets": "327876000", "currentLongTermDebt": "24630000", "longTermInvestments": "None", "shortTermInvestments": "395000", "currentNetReceivables": "8783000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1345378000", "currentAccountsPayable": "173301000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "693953000", "totalShareholderEquity": "444292000", "capitalLeaseObligations": "89168000", "otherCurrentLiabilities": "43681000", "totalCurrentLiabilities": "260849000", "otherNonCurrentLiabilities": "65085000", "totalNonCurrentLiabilities": "771605000", "cashAndShortTermInvestments": "117154000", "commonStockSharesOutstanding": "15257000", "intangibleAssetsExcludingGoodwill": "7449000", "cashAndCashEquivalentsAtCarryingValue": "117154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6807000", "profitLoss": "None", "dividendPayout": "4196000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9207000", "operatingCashflow": "36246000", "capitalExpenditures": "29097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18041000", "cashflowFromInvestment": "-20691000", "stockBasedCompensation": "1987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32893000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 183165000, "cost_of_revenue": 78936000, "gross_profit": 104229000, "ebit": 10509000, "ebitda": 44659000, "pretax_income": -1119000, "tax_provision": -5052000, "net_income": 4343000, "net_income_to_common": 4343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106163000, "total_current_assets": 327168000, "total_assets": 1698681000, "short_term_debt": 33651000, "long_term_debt": 599631000, "total_debt": 633282000, "total_liabilities": 1050747000, "total_equity": 452306000, "shares_outstanding": 15204000, "goodwill_and_intangibles": 118911000 }, "cash_flow": { "operating_cash_flow": 37846000, "capital_expenditure": 18909000, "free_cash_flow": 56755000, "dividends_paid": 4196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22497, "ticker_id": 4901, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10509000", "ebitda": "44659000", "netIncome": "4343000", "grossProfit": "104229000", "depreciation": "None", "totalRevenue": "183165000", "costOfRevenue": "78936000", "interestIncome": "157000", "incomeBeforeTax": "-1119000", "interestExpense": "11628000", "operatingIncome": "9830000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5052000", "reportedCurrency": "USD", "netInterestIncome": "-11471000", "nonInterestIncome": "None", "operatingExpenses": "94399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34150000", "sellingGeneralAndAdministrative": "56259000", "netIncomeFromContinuingOperations": "3933000" }, "balance": { "goodwill": "4835000", "inventory": "13193000", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "1698681000", "longTermDebt": "599631000", "shortTermDebt": "33651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "114076000", "reportedCurrency": "USD", "retainedEarnings": "325279000", "totalLiabilities": "1050747000", "otherCurrentAssets": "80299000", "totalCurrentAssets": "327168000", "currentLongTermDebt": "18173000", "longTermInvestments": "None", "shortTermInvestments": "395000", "currentNetReceivables": "127118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1371513000", "currentAccountsPayable": "165815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711791000", "totalShareholderEquity": "452306000", "capitalLeaseObligations": "93987000", "otherCurrentLiabilities": "4196000", "totalCurrentLiabilities": "259735000", "otherNonCurrentLiabilities": "63111000", "totalNonCurrentLiabilities": "791012000", "cashAndShortTermInvestments": "106163000", "commonStockSharesOutstanding": "15204000", "intangibleAssetsExcludingGoodwill": "114076000", "cashAndCashEquivalentsAtCarryingValue": "106163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3932000", "profitLoss": "None", "dividendPayout": "4196000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4965000", "operatingCashflow": "37846000", "capitalExpenditures": "18909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11021000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "1966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183165000, "cost_of_revenue": 78936000, "gross_profit": 104229000, "research_and_development": null, "selling_general_admin": 56259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10509000, "depreciation_amortisation": 34150000, "ebitda": 44659000, "interest_expense": 11628000, "interest_income": null, "other_non_operating": null, "pretax_income": -1119000, "tax_provision": -5052000, "effective_tax_rate": null, "net_income": 4343000, "net_income_continuing_ops": 3933000, "net_income_to_common": 4343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106163000, "short_term_investments": 395000, "net_receivables": 127118000, "inventory": 13193000, "other_current_assets": null, "total_current_assets": 327168000, "net_ppe": null, "goodwill": 4835000, "intangible_assets": 114076000, "goodwill_and_intangibles": 118911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1371513000, "total_assets": 1698681000, "short_term_debt": 33651000, "accounts_payable": 165815000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 259735000, "long_term_debt": 599631000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 791012000, "total_liabilities": 1050747000, "total_debt": 633282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 325279000, "total_equity": 452306000, "shares_outstanding": 15204000, "operating_cash_flow": 37846000, "stock_based_compensation": 1966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18909000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20500000, "dividends_paid": 4196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11021000, "free_cash_flow": 56755000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10509000", "ebitda": "44659000", "netIncome": "4343000", "grossProfit": "104229000", "depreciation": "None", "totalRevenue": "183165000", "costOfRevenue": "78936000", "interestIncome": "157000", "incomeBeforeTax": "-1119000", "interestExpense": "11628000", "operatingIncome": "9830000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-5052000", "reportedCurrency": "USD", "netInterestIncome": "-11471000", "nonInterestIncome": "None", "operatingExpenses": "94399000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34150000", "sellingGeneralAndAdministrative": "56259000", "netIncomeFromContinuingOperations": "3933000" }, "balance": { "goodwill": "4835000", "inventory": "13193000", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "1698681000", "longTermDebt": "599631000", "shortTermDebt": "33651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "114076000", "reportedCurrency": "USD", "retainedEarnings": "325279000", "totalLiabilities": "1050747000", "otherCurrentAssets": "80299000", "totalCurrentAssets": "327168000", "currentLongTermDebt": "18173000", "longTermInvestments": "None", "shortTermInvestments": "395000", "currentNetReceivables": "127118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1371513000", "currentAccountsPayable": "165815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "711791000", "totalShareholderEquity": "452306000", "capitalLeaseObligations": "93987000", "otherCurrentLiabilities": "4196000", "totalCurrentLiabilities": "259735000", "otherNonCurrentLiabilities": "63111000", "totalNonCurrentLiabilities": "791012000", "cashAndShortTermInvestments": "106163000", "commonStockSharesOutstanding": "15204000", "intangibleAssetsExcludingGoodwill": "114076000", "cashAndCashEquivalentsAtCarryingValue": "106163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3932000", "profitLoss": "None", "dividendPayout": "4196000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4965000", "operatingCashflow": "37846000", "capitalExpenditures": "18909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11021000", "cashflowFromInvestment": "-20500000", "stockBasedCompensation": "1966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34149000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 181300000, "cost_of_revenue": 79348000, "gross_profit": 101952000, "ebit": -226000, "ebitda": 34863000, "pretax_income": -13036000, "tax_provision": -3776000, "net_income": -7026000, "net_income_to_common": -7026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98965000, "total_current_assets": 327752000, "total_assets": 1707006000, "short_term_debt": 38303000, "long_term_debt": 600548000, "total_debt": 638851000, "total_liabilities": 1060519000, "total_equity": 458719000, "shares_outstanding": 15177000, "goodwill_and_intangibles": 120044000 }, "cash_flow": { "operating_cash_flow": 23938000, "capital_expenditure": 21184000, "free_cash_flow": 45122000, "dividends_paid": 3652000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22498, "ticker_id": 4901, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-226000", "ebitda": "34863000", "netIncome": "-7026000", "grossProfit": "101952000", "depreciation": "None", "totalRevenue": "181300000", "costOfRevenue": "79348000", "interestIncome": "132000", "incomeBeforeTax": "-13036000", "interestExpense": "12810000", "operatingIncome": "233000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3776000", "reportedCurrency": "USD", "netInterestIncome": "-12678000", "nonInterestIncome": "None", "operatingExpenses": "101719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35089000", "sellingGeneralAndAdministrative": "58845000", "netIncomeFromContinuingOperations": "-9260000" }, "balance": { "goodwill": "4835000", "inventory": "14703000", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "1707006000", "longTermDebt": "600548000", "shortTermDebt": "38303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "115209000", "reportedCurrency": "USD", "retainedEarnings": "333231000", "totalLiabilities": "1060519000", "otherCurrentAssets": "74289000", "totalCurrentAssets": "327752000", "currentLongTermDebt": "23072000", "longTermInvestments": "None", "shortTermInvestments": "395000", "currentNetReceivables": "139400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1379254000", "currentAccountsPayable": "169064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "717635000", "totalShareholderEquity": "458719000", "capitalLeaseObligations": "94015000", "otherCurrentLiabilities": "4196000", "totalCurrentLiabilities": "269024000", "otherNonCurrentLiabilities": "60845000", "totalNonCurrentLiabilities": "791495000", "cashAndShortTermInvestments": "98965000", "commonStockSharesOutstanding": "15177000", "intangibleAssetsExcludingGoodwill": "115209000", "cashAndCashEquivalentsAtCarryingValue": "98965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9260000", "profitLoss": "None", "dividendPayout": "3652000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3850000", "operatingCashflow": "23938000", "capitalExpenditures": "21184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12614000", "cashflowFromInvestment": "-20496000", "stockBasedCompensation": "2685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3652000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181300000, "cost_of_revenue": 79348000, "gross_profit": 101952000, "research_and_development": null, "selling_general_admin": 58845000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -226000, "depreciation_amortisation": 35089000, "ebitda": 34863000, "interest_expense": 12810000, "interest_income": null, "other_non_operating": null, "pretax_income": -13036000, "tax_provision": -3776000, "effective_tax_rate": null, "net_income": -7026000, "net_income_continuing_ops": -9260000, "net_income_to_common": -7026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98965000, "short_term_investments": 395000, "net_receivables": 139400000, "inventory": 14703000, "other_current_assets": null, "total_current_assets": 327752000, "net_ppe": null, "goodwill": 4835000, "intangible_assets": 115209000, "goodwill_and_intangibles": 120044000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1379254000, "total_assets": 1707006000, "short_term_debt": 38303000, "accounts_payable": 169064000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269024000, "long_term_debt": 600548000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 791495000, "total_liabilities": 1060519000, "total_debt": 638851000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 333231000, "total_equity": 458719000, "shares_outstanding": 15177000, "operating_cash_flow": 23938000, "stock_based_compensation": 2685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20496000, "dividends_paid": 3652000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12614000, "free_cash_flow": 45122000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-226000", "ebitda": "34863000", "netIncome": "-7026000", "grossProfit": "101952000", "depreciation": "None", "totalRevenue": "181300000", "costOfRevenue": "79348000", "interestIncome": "132000", "incomeBeforeTax": "-13036000", "interestExpense": "12810000", "operatingIncome": "233000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-3776000", "reportedCurrency": "USD", "netInterestIncome": "-12678000", "nonInterestIncome": "None", "operatingExpenses": "101719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35089000", "sellingGeneralAndAdministrative": "58845000", "netIncomeFromContinuingOperations": "-9260000" }, "balance": { "goodwill": "4835000", "inventory": "14703000", "commonStock": "181000", "currentDebt": "None", "investments": "None", "totalAssets": "1707006000", "longTermDebt": "600548000", "shortTermDebt": "38303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "115209000", "reportedCurrency": "USD", "retainedEarnings": "333231000", "totalLiabilities": "1060519000", "otherCurrentAssets": "74289000", "totalCurrentAssets": "327752000", "currentLongTermDebt": "23072000", "longTermInvestments": "None", "shortTermInvestments": "395000", "currentNetReceivables": "139400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1379254000", "currentAccountsPayable": "169064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "717635000", "totalShareholderEquity": "458719000", "capitalLeaseObligations": "94015000", "otherCurrentLiabilities": "4196000", "totalCurrentLiabilities": "269024000", "otherNonCurrentLiabilities": "60845000", "totalNonCurrentLiabilities": "791495000", "cashAndShortTermInvestments": "98965000", "commonStockSharesOutstanding": "15177000", "intangibleAssetsExcludingGoodwill": "115209000", "cashAndCashEquivalentsAtCarryingValue": "98965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9260000", "profitLoss": "None", "dividendPayout": "3652000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3850000", "operatingCashflow": "23938000", "capitalExpenditures": "21184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12614000", "cashflowFromInvestment": "-20496000", "stockBasedCompensation": "2685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3652000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35089000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 179294000, "cost_of_revenue": 79725000, "gross_profit": 99569000, "ebit": 371000, "ebitda": 36124000, "pretax_income": -11579000, "tax_provision": -192000, "net_income": -8928000, "net_income_to_common": -8928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83452000, "total_current_assets": 305707000, "total_assets": 1707449000, "short_term_debt": 33517000, "long_term_debt": 588263000, "total_debt": 621780000, "total_liabilities": 1049174000, "total_equity": 473335000, "shares_outstanding": 15131000, "goodwill_and_intangibles": 129009000 }, "cash_flow": { "operating_cash_flow": 35905000, "capital_expenditure": 20832000, "free_cash_flow": 56737000, "dividends_paid": 3627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22499, "ticker_id": 4901, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "371000", "ebitda": "36124000", "netIncome": "-8928000", "grossProfit": "99569000", "depreciation": "None", "totalRevenue": "179294000", "costOfRevenue": "79725000", "interestIncome": "272000", "incomeBeforeTax": "-11579000", "interestExpense": "11950000", "operatingIncome": "2667000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-192000", "reportedCurrency": "USD", "netInterestIncome": "-11678000", "nonInterestIncome": "None", "operatingExpenses": "96902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35753000", "sellingGeneralAndAdministrative": "57133000", "netIncomeFromContinuingOperations": "-11387000" }, "balance": { "goodwill": "4835000", "inventory": "13642000", "commonStock": "180000", "currentDebt": "None", "investments": "None", "totalAssets": "1707449000", "longTermDebt": "588263000", "shortTermDebt": "33517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "124174000", "reportedCurrency": "USD", "retainedEarnings": "350728000", "totalLiabilities": "1049174000", "otherCurrentAssets": "70750000", "totalCurrentAssets": "305707000", "currentLongTermDebt": "16353000", "longTermInvestments": "None", "shortTermInvestments": "395000", "currentNetReceivables": "137468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1401742000", "currentAccountsPayable": "171781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "695690000", "totalShareholderEquity": "473335000", "capitalLeaseObligations": "91074000", "otherCurrentLiabilities": "3652000", "totalCurrentLiabilities": "263672000", "otherNonCurrentLiabilities": "66790000", "totalNonCurrentLiabilities": "785502000", "cashAndShortTermInvestments": "83452000", "commonStockSharesOutstanding": "15131000", "intangibleAssetsExcludingGoodwill": "124174000", "cashAndCashEquivalentsAtCarryingValue": "83452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11387000", "profitLoss": "None", "dividendPayout": "3627000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "6004000", "operatingCashflow": "35905000", "capitalExpenditures": "20832000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2750000", "cashflowFromInvestment": "-25140000", "stockBasedCompensation": "1905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-730000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179294000, "cost_of_revenue": 79725000, "gross_profit": 99569000, "research_and_development": null, "selling_general_admin": 57133000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 371000, "depreciation_amortisation": 35753000, "ebitda": 36124000, "interest_expense": 11950000, "interest_income": null, "other_non_operating": null, "pretax_income": -11579000, "tax_provision": -192000, "effective_tax_rate": null, "net_income": -8928000, "net_income_continuing_ops": -11387000, "net_income_to_common": -8928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83452000, "short_term_investments": 395000, "net_receivables": 137468000, "inventory": 13642000, "other_current_assets": null, "total_current_assets": 305707000, "net_ppe": null, "goodwill": 4835000, "intangible_assets": 124174000, "goodwill_and_intangibles": 129009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1401742000, "total_assets": 1707449000, "short_term_debt": 33517000, "accounts_payable": 171781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263672000, "long_term_debt": 588263000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 785502000, "total_liabilities": 1049174000, "total_debt": 621780000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 350728000, "total_equity": 473335000, "shares_outstanding": 15131000, "operating_cash_flow": 35905000, "stock_based_compensation": 1905000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20832000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25140000, "dividends_paid": 3627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2750000, "free_cash_flow": 56737000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "371000", "ebitda": "36124000", "netIncome": "-8928000", "grossProfit": "99569000", "depreciation": "None", "totalRevenue": "179294000", "costOfRevenue": "79725000", "interestIncome": "272000", "incomeBeforeTax": "-11579000", "interestExpense": "11950000", "operatingIncome": "2667000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-192000", "reportedCurrency": "USD", "netInterestIncome": "-11678000", "nonInterestIncome": "None", "operatingExpenses": "96902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79725000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35753000", "sellingGeneralAndAdministrative": "57133000", "netIncomeFromContinuingOperations": "-11387000" }, "balance": { "goodwill": "4835000", "inventory": "13642000", "commonStock": "180000", "currentDebt": "None", "investments": "None", "totalAssets": "1707449000", "longTermDebt": "588263000", "shortTermDebt": "33517000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "124174000", "reportedCurrency": "USD", "retainedEarnings": "350728000", "totalLiabilities": "1049174000", "otherCurrentAssets": "70750000", "totalCurrentAssets": "305707000", "currentLongTermDebt": "16353000", "longTermInvestments": "None", "shortTermInvestments": "395000", "currentNetReceivables": "137468000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1401742000", "currentAccountsPayable": "171781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "695690000", "totalShareholderEquity": "473335000", "capitalLeaseObligations": "91074000", "otherCurrentLiabilities": "3652000", "totalCurrentLiabilities": "263672000", "otherNonCurrentLiabilities": "66790000", "totalNonCurrentLiabilities": "785502000", "cashAndShortTermInvestments": "83452000", "commonStockSharesOutstanding": "15131000", "intangibleAssetsExcludingGoodwill": "124174000", "cashAndCashEquivalentsAtCarryingValue": "83452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11387000", "profitLoss": "None", "dividendPayout": "3627000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "6004000", "operatingCashflow": "35905000", "capitalExpenditures": "20832000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2750000", "cashflowFromInvestment": "-25140000", "stockBasedCompensation": "1905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-730000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35753000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 180548000, "cost_of_revenue": 78035000, "gross_profit": 102513000, "ebit": 8302000, "ebitda": 41432000, "pretax_income": -4694000, "tax_provision": -8901000, "net_income": 3571000, "net_income_to_common": 3571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73393000, "total_current_assets": 309161000, "total_assets": 1727103000, "short_term_debt": 32445000, "long_term_debt": 585333000, "total_debt": 617778000, "total_liabilities": 1055349000, "total_equity": 489493000, "shares_outstanding": 15127000, "goodwill_and_intangibles": 130144000 }, "cash_flow": { "operating_cash_flow": 30490000, "capital_expenditure": 24703000, "free_cash_flow": 55193000, "dividends_paid": 3627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22500, "ticker_id": 4901, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8302000", "ebitda": "41432000", "netIncome": "3571000", "grossProfit": "102513000", "depreciation": "None", "totalRevenue": "180548000", "costOfRevenue": "78035000", "interestIncome": "387000", "incomeBeforeTax": "-4694000", "interestExpense": "12996000", "operatingIncome": "8672000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8901000", "reportedCurrency": "USD", "netInterestIncome": "-12609000", "nonInterestIncome": "None", "operatingExpenses": "93841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33130000", "sellingGeneralAndAdministrative": "58005000", "netIncomeFromContinuingOperations": "4207000" }, "balance": { "goodwill": "4835000", "inventory": "15191000", "commonStock": "179000", "currentDebt": "None", "investments": "None", "totalAssets": "1727103000", "longTermDebt": "585333000", "shortTermDebt": "32445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "125309000", "reportedCurrency": "USD", "retainedEarnings": "368191000", "totalLiabilities": "1055349000", "otherCurrentAssets": "78061000", "totalCurrentAssets": "309161000", "currentLongTermDebt": "16257000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "142216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1417942000", "currentAccountsPayable": "178172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "695247000", "totalShareholderEquity": "489493000", "capitalLeaseObligations": "93657000", "otherCurrentLiabilities": "3627000", "totalCurrentLiabilities": "267314000", "otherNonCurrentLiabilities": "65235000", "totalNonCurrentLiabilities": "788035000", "cashAndShortTermInvestments": "73393000", "commonStockSharesOutstanding": "15127000", "intangibleAssetsExcludingGoodwill": "125309000", "cashAndCashEquivalentsAtCarryingValue": "73393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4207000", "profitLoss": "None", "dividendPayout": "3627000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1013000", "operatingCashflow": "30490000", "capitalExpenditures": "24703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20618000", "cashflowFromInvestment": "-37392000", "stockBasedCompensation": "1716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180548000, "cost_of_revenue": 78035000, "gross_profit": 102513000, "research_and_development": null, "selling_general_admin": 58005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8302000, "depreciation_amortisation": 33130000, "ebitda": 41432000, "interest_expense": 12996000, "interest_income": null, "other_non_operating": null, "pretax_income": -4694000, "tax_provision": -8901000, "effective_tax_rate": null, "net_income": 3571000, "net_income_continuing_ops": 4207000, "net_income_to_common": 3571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73393000, "short_term_investments": 300000, "net_receivables": 142216000, "inventory": 15191000, "other_current_assets": null, "total_current_assets": 309161000, "net_ppe": null, "goodwill": 4835000, "intangible_assets": 125309000, "goodwill_and_intangibles": 130144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1417942000, "total_assets": 1727103000, "short_term_debt": 32445000, "accounts_payable": 178172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 267314000, "long_term_debt": 585333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 788035000, "total_liabilities": 1055349000, "total_debt": 617778000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 368191000, "total_equity": 489493000, "shares_outstanding": 15127000, "operating_cash_flow": 30490000, "stock_based_compensation": 1716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24703000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37392000, "dividends_paid": 3627000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20618000, "free_cash_flow": 55193000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8302000", "ebitda": "41432000", "netIncome": "3571000", "grossProfit": "102513000", "depreciation": "None", "totalRevenue": "180548000", "costOfRevenue": "78035000", "interestIncome": "387000", "incomeBeforeTax": "-4694000", "interestExpense": "12996000", "operatingIncome": "8672000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8901000", "reportedCurrency": "USD", "netInterestIncome": "-12609000", "nonInterestIncome": "None", "operatingExpenses": "93841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33130000", "sellingGeneralAndAdministrative": "58005000", "netIncomeFromContinuingOperations": "4207000" }, "balance": { "goodwill": "4835000", "inventory": "15191000", "commonStock": "179000", "currentDebt": "None", "investments": "None", "totalAssets": "1727103000", "longTermDebt": "585333000", "shortTermDebt": "32445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "125309000", "reportedCurrency": "USD", "retainedEarnings": "368191000", "totalLiabilities": "1055349000", "otherCurrentAssets": "78061000", "totalCurrentAssets": "309161000", "currentLongTermDebt": "16257000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "142216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1417942000", "currentAccountsPayable": "178172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "695247000", "totalShareholderEquity": "489493000", "capitalLeaseObligations": "93657000", "otherCurrentLiabilities": "3627000", "totalCurrentLiabilities": "267314000", "otherNonCurrentLiabilities": "65235000", "totalNonCurrentLiabilities": "788035000", "cashAndShortTermInvestments": "73393000", "commonStockSharesOutstanding": "15127000", "intangibleAssetsExcludingGoodwill": "125309000", "cashAndCashEquivalentsAtCarryingValue": "73393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4207000", "profitLoss": "None", "dividendPayout": "3627000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1013000", "operatingCashflow": "30490000", "capitalExpenditures": "24703000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20618000", "cashflowFromInvestment": "-37392000", "stockBasedCompensation": "1716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3627000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33130000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 178451000, "cost_of_revenue": 79178000, "gross_profit": 99273000, "ebit": -38791000, "ebitda": 500000, "pretax_income": -51486000, "tax_provision": -12035000, "net_income": -32691000, "net_income_to_common": -32691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 100689000, "total_current_assets": 325606000, "total_assets": 1751381000, "short_term_debt": 30658000, "long_term_debt": 599767000, "total_debt": 630425000, "total_liabilities": 1082175000, "total_equity": 490795000, "shares_outstanding": 15114000, "goodwill_and_intangibles": 132043000 }, "cash_flow": { "operating_cash_flow": 39016000, "capital_expenditure": 23842000, "free_cash_flow": 62858000, "dividends_paid": 3626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22502, "ticker_id": 4901, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38791000", "ebitda": "500000", "netIncome": "-32691000", "grossProfit": "99273000", "depreciation": "None", "totalRevenue": "178451000", "costOfRevenue": "79178000", "interestIncome": "212000", "incomeBeforeTax": "-51486000", "interestExpense": "12695000", "operatingIncome": "-38358000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-12035000", "reportedCurrency": "USD", "netInterestIncome": "-12483000", "nonInterestIncome": "None", "operatingExpenses": "137631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39291000", "sellingGeneralAndAdministrative": "55432000", "netIncomeFromContinuingOperations": "-39451000" }, "balance": { "goodwill": "4835000", "inventory": "15815000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1751381000", "longTermDebt": "599767000", "shortTermDebt": "30658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "127208000", "reportedCurrency": "USD", "retainedEarnings": "373022000", "totalLiabilities": "1082175000", "otherCurrentAssets": "72883000", "totalCurrentAssets": "325606000", "currentLongTermDebt": "15348000", "longTermInvestments": "None", "shortTermInvestments": "310000", "currentNetReceivables": "135909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1425775000", "currentAccountsPayable": "175741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "707458000", "totalShareholderEquity": "490795000", "capitalLeaseObligations": "92343000", "otherCurrentLiabilities": "3627000", "totalCurrentLiabilities": "268430000", "otherNonCurrentLiabilities": "77979000", "totalNonCurrentLiabilities": "813745000", "cashAndShortTermInvestments": "100689000", "commonStockSharesOutstanding": "15114000", "intangibleAssetsExcludingGoodwill": "127208000", "cashAndCashEquivalentsAtCarryingValue": "100689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39450000", "profitLoss": "None", "dividendPayout": "3626000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3101000", "operatingCashflow": "39016000", "capitalExpenditures": "23842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24010000", "cashflowFromInvestment": "-19515000", "stockBasedCompensation": "1831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178451000, "cost_of_revenue": 79178000, "gross_profit": 99273000, "research_and_development": null, "selling_general_admin": 55432000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38791000, "depreciation_amortisation": 39291000, "ebitda": 500000, "interest_expense": 12695000, "interest_income": null, "other_non_operating": null, "pretax_income": -51486000, "tax_provision": -12035000, "effective_tax_rate": null, "net_income": -32691000, "net_income_continuing_ops": -39451000, "net_income_to_common": -32691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 100689000, "short_term_investments": 310000, "net_receivables": 135909000, "inventory": 15815000, "other_current_assets": null, "total_current_assets": 325606000, "net_ppe": null, "goodwill": 4835000, "intangible_assets": 127208000, "goodwill_and_intangibles": 132043000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1425775000, "total_assets": 1751381000, "short_term_debt": 30658000, "accounts_payable": 175741000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 268430000, "long_term_debt": 599767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 813745000, "total_liabilities": 1082175000, "total_debt": 630425000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 373022000, "total_equity": 490795000, "shares_outstanding": 15114000, "operating_cash_flow": 39016000, "stock_based_compensation": 1831000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23842000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19515000, "dividends_paid": 3626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24010000, "free_cash_flow": 62858000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-38791000", "ebitda": "500000", "netIncome": "-32691000", "grossProfit": "99273000", "depreciation": "None", "totalRevenue": "178451000", "costOfRevenue": "79178000", "interestIncome": "212000", "incomeBeforeTax": "-51486000", "interestExpense": "12695000", "operatingIncome": "-38358000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-12035000", "reportedCurrency": "USD", "netInterestIncome": "-12483000", "nonInterestIncome": "None", "operatingExpenses": "137631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39291000", "sellingGeneralAndAdministrative": "55432000", "netIncomeFromContinuingOperations": "-39451000" }, "balance": { "goodwill": "4835000", "inventory": "15815000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1751381000", "longTermDebt": "599767000", "shortTermDebt": "30658000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "127208000", "reportedCurrency": "USD", "retainedEarnings": "373022000", "totalLiabilities": "1082175000", "otherCurrentAssets": "72883000", "totalCurrentAssets": "325606000", "currentLongTermDebt": "15348000", "longTermInvestments": "None", "shortTermInvestments": "310000", "currentNetReceivables": "135909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1425775000", "currentAccountsPayable": "175741000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "707458000", "totalShareholderEquity": "490795000", "capitalLeaseObligations": "92343000", "otherCurrentLiabilities": "3627000", "totalCurrentLiabilities": "268430000", "otherNonCurrentLiabilities": "77979000", "totalNonCurrentLiabilities": "813745000", "cashAndShortTermInvestments": "100689000", "commonStockSharesOutstanding": "15114000", "intangibleAssetsExcludingGoodwill": "127208000", "cashAndCashEquivalentsAtCarryingValue": "100689000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-39450000", "profitLoss": "None", "dividendPayout": "3626000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3101000", "operatingCashflow": "39016000", "capitalExpenditures": "23842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24010000", "cashflowFromInvestment": "-19515000", "stockBasedCompensation": "1831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1932000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39291000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 183281000, "cost_of_revenue": 76950000, "gross_profit": 106331000, "ebit": 23878000, "ebitda": 61381000, "pretax_income": 11541000, "tax_provision": 204000, "net_income": 9003000, "net_income_to_common": 9003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58932000, "total_current_assets": 295896000, "total_assets": 1772341000, "short_term_debt": 39306000, "long_term_debt": 562704000, "total_debt": 602010000, "total_liabilities": 1060251000, "total_equity": 526771000, "shares_outstanding": 15255000, "goodwill_and_intangibles": 169211000 }, "cash_flow": { "operating_cash_flow": 35234000, "capital_expenditure": 25814000, "free_cash_flow": 61048000, "dividends_paid": 3720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22503, "ticker_id": 4901, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23878000", "ebitda": "61381000", "netIncome": "9003000", "grossProfit": "106331000", "depreciation": "None", "totalRevenue": "183281000", "costOfRevenue": "76950000", "interestIncome": "140000", "incomeBeforeTax": "11541000", "interestExpense": "12337000", "operatingIncome": "24316000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "204000", "reportedCurrency": "USD", "netInterestIncome": "-12197000", "nonInterestIncome": "None", "operatingExpenses": "82015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37503000", "sellingGeneralAndAdministrative": "60442000", "netIncomeFromContinuingOperations": "11337000" }, "balance": { "goodwill": "40104000", "inventory": "15067000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1772341000", "longTermDebt": "562704000", "shortTermDebt": "39306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "129107000", "reportedCurrency": "USD", "retainedEarnings": "409043000", "totalLiabilities": "1060251000", "otherCurrentAssets": "69053000", "totalCurrentAssets": "295896000", "currentLongTermDebt": "24232000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "152544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1476445000", "currentAccountsPayable": "163902000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "677602000", "totalShareholderEquity": "526771000", "capitalLeaseObligations": "90666000", "otherCurrentLiabilities": "21400000", "totalCurrentLiabilities": "268885000", "otherNonCurrentLiabilities": "75943000", "totalNonCurrentLiabilities": "791366000", "cashAndShortTermInvestments": "58932000", "commonStockSharesOutstanding": "15255000", "intangibleAssetsExcludingGoodwill": "129107000", "cashAndCashEquivalentsAtCarryingValue": "58932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11339000", "profitLoss": "None", "dividendPayout": "3720000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2834000", "operatingCashflow": "35234000", "capitalExpenditures": "25814000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20041000", "cashflowFromInvestment": "-11158000", "stockBasedCompensation": "2781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37501000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183281000, "cost_of_revenue": 76950000, "gross_profit": 106331000, "research_and_development": null, "selling_general_admin": 60442000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23878000, "depreciation_amortisation": 37503000, "ebitda": 61381000, "interest_expense": 12337000, "interest_income": null, "other_non_operating": null, "pretax_income": 11541000, "tax_provision": 204000, "effective_tax_rate": null, "net_income": 9003000, "net_income_continuing_ops": 11337000, "net_income_to_common": 9003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58932000, "short_term_investments": 300000, "net_receivables": 152544000, "inventory": 15067000, "other_current_assets": null, "total_current_assets": 295896000, "net_ppe": null, "goodwill": 40104000, "intangible_assets": 129107000, "goodwill_and_intangibles": 169211000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1476445000, "total_assets": 1772341000, "short_term_debt": 39306000, "accounts_payable": 163902000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 268885000, "long_term_debt": 562704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 791366000, "total_liabilities": 1060251000, "total_debt": 602010000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 409043000, "total_equity": 526771000, "shares_outstanding": 15255000, "operating_cash_flow": 35234000, "stock_based_compensation": 2781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25814000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11158000, "dividends_paid": 3720000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20041000, "free_cash_flow": 61048000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23878000", "ebitda": "61381000", "netIncome": "9003000", "grossProfit": "106331000", "depreciation": "None", "totalRevenue": "183281000", "costOfRevenue": "76950000", "interestIncome": "140000", "incomeBeforeTax": "11541000", "interestExpense": "12337000", "operatingIncome": "24316000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "204000", "reportedCurrency": "USD", "netInterestIncome": "-12197000", "nonInterestIncome": "None", "operatingExpenses": "82015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37503000", "sellingGeneralAndAdministrative": "60442000", "netIncomeFromContinuingOperations": "11337000" }, "balance": { "goodwill": "40104000", "inventory": "15067000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1772341000", "longTermDebt": "562704000", "shortTermDebt": "39306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "129107000", "reportedCurrency": "USD", "retainedEarnings": "409043000", "totalLiabilities": "1060251000", "otherCurrentAssets": "69053000", "totalCurrentAssets": "295896000", "currentLongTermDebt": "24232000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "152544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1476445000", "currentAccountsPayable": "163902000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "677602000", "totalShareholderEquity": "526771000", "capitalLeaseObligations": "90666000", "otherCurrentLiabilities": "21400000", "totalCurrentLiabilities": "268885000", "otherNonCurrentLiabilities": "75943000", "totalNonCurrentLiabilities": "791366000", "cashAndShortTermInvestments": "58932000", "commonStockSharesOutstanding": "15255000", "intangibleAssetsExcludingGoodwill": "129107000", "cashAndCashEquivalentsAtCarryingValue": "58932000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11339000", "profitLoss": "None", "dividendPayout": "3720000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "2834000", "operatingCashflow": "35234000", "capitalExpenditures": "25814000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20041000", "cashflowFromInvestment": "-11158000", "stockBasedCompensation": "2781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3720000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37501000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 186794000, "cost_of_revenue": 81960000, "gross_profit": 104834000, "ebit": 5191000, "ebitda": 41511000, "pretax_income": -6329000, "tax_provision": 1619000, "net_income": -6315000, "net_income_to_common": -6315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56467000, "total_current_assets": 289727000, "total_assets": 1779154000, "short_term_debt": 43719000, "long_term_debt": 561223000, "total_debt": 604942000, "total_liabilities": 1065817000, "total_equity": 529992000, "shares_outstanding": 15437000, "goodwill_and_intangibles": 171108000 }, "cash_flow": { "operating_cash_flow": 23176000, "capital_expenditure": 36589000, "free_cash_flow": 59765000, "dividends_paid": 3701000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22504, "ticker_id": 4901, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5191000", "ebitda": "41511000", "netIncome": "-6315000", "grossProfit": "104834000", "depreciation": "None", "totalRevenue": "186794000", "costOfRevenue": "81960000", "interestIncome": "445000", "incomeBeforeTax": "-6329000", "interestExpense": "11520000", "operatingIncome": "4574000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1619000", "reportedCurrency": "USD", "netInterestIncome": "-11075000", "nonInterestIncome": "None", "operatingExpenses": "100260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36320000", "sellingGeneralAndAdministrative": "63224000", "netIncomeFromContinuingOperations": "-7948000" }, "balance": { "goodwill": "40104000", "inventory": "16207000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1779154000", "longTermDebt": "561223000", "shortTermDebt": "43719000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "131004000", "reportedCurrency": "USD", "retainedEarnings": "405031000", "totalLiabilities": "1065817000", "otherCurrentAssets": "67322000", "totalCurrentAssets": "289727000", "currentLongTermDebt": "28045000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "149431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1489427000", "currentAccountsPayable": "161418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "679798000", "totalShareholderEquity": "529992000", "capitalLeaseObligations": "90530000", "otherCurrentLiabilities": "25117000", "totalCurrentLiabilities": "273617000", "otherNonCurrentLiabilities": "76387000", "totalNonCurrentLiabilities": "792200000", "cashAndShortTermInvestments": "56467000", "commonStockSharesOutstanding": "15437000", "intangibleAssetsExcludingGoodwill": "131004000", "cashAndCashEquivalentsAtCarryingValue": "56467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7948000", "profitLoss": "None", "dividendPayout": "3701000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-626000", "operatingCashflow": "23176000", "capitalExpenditures": "36589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19560000", "cashflowFromInvestment": "-35685000", "stockBasedCompensation": "1909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3701000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186794000, "cost_of_revenue": 81960000, "gross_profit": 104834000, "research_and_development": null, "selling_general_admin": 63224000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5191000, "depreciation_amortisation": 36320000, "ebitda": 41511000, "interest_expense": 11520000, "interest_income": null, "other_non_operating": null, "pretax_income": -6329000, "tax_provision": 1619000, "effective_tax_rate": null, "net_income": -6315000, "net_income_continuing_ops": -7948000, "net_income_to_common": -6315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56467000, "short_term_investments": 300000, "net_receivables": 149431000, "inventory": 16207000, "other_current_assets": null, "total_current_assets": 289727000, "net_ppe": null, "goodwill": 40104000, "intangible_assets": 131004000, "goodwill_and_intangibles": 171108000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1489427000, "total_assets": 1779154000, "short_term_debt": 43719000, "accounts_payable": 161418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 273617000, "long_term_debt": 561223000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 792200000, "total_liabilities": 1065817000, "total_debt": 604942000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 405031000, "total_equity": 529992000, "shares_outstanding": 15437000, "operating_cash_flow": 23176000, "stock_based_compensation": 1909000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36589000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35685000, "dividends_paid": 3701000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19560000, "free_cash_flow": 59765000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5191000", "ebitda": "41511000", "netIncome": "-6315000", "grossProfit": "104834000", "depreciation": "None", "totalRevenue": "186794000", "costOfRevenue": "81960000", "interestIncome": "445000", "incomeBeforeTax": "-6329000", "interestExpense": "11520000", "operatingIncome": "4574000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1619000", "reportedCurrency": "USD", "netInterestIncome": "-11075000", "nonInterestIncome": "None", "operatingExpenses": "100260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36320000", "sellingGeneralAndAdministrative": "63224000", "netIncomeFromContinuingOperations": "-7948000" }, "balance": { "goodwill": "40104000", "inventory": "16207000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1779154000", "longTermDebt": "561223000", "shortTermDebt": "43719000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "131004000", "reportedCurrency": "USD", "retainedEarnings": "405031000", "totalLiabilities": "1065817000", "otherCurrentAssets": "67322000", "totalCurrentAssets": "289727000", "currentLongTermDebt": "28045000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "149431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1489427000", "currentAccountsPayable": "161418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "679798000", "totalShareholderEquity": "529992000", "capitalLeaseObligations": "90530000", "otherCurrentLiabilities": "25117000", "totalCurrentLiabilities": "273617000", "otherNonCurrentLiabilities": "76387000", "totalNonCurrentLiabilities": "792200000", "cashAndShortTermInvestments": "56467000", "commonStockSharesOutstanding": "15437000", "intangibleAssetsExcludingGoodwill": "131004000", "cashAndCashEquivalentsAtCarryingValue": "56467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7948000", "profitLoss": "None", "dividendPayout": "3701000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-626000", "operatingCashflow": "23176000", "capitalExpenditures": "36589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19560000", "cashflowFromInvestment": "-35685000", "stockBasedCompensation": "1909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3701000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36320000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 198966000, "cost_of_revenue": 89308000, "gross_profit": 109658000, "ebit": 2251000, "ebitda": 40009000, "pretax_income": -9735000, "tax_provision": -2416000, "net_income": -5836000, "net_income_to_common": -5836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49225000, "total_current_assets": 281272000, "total_assets": 1783714000, "short_term_debt": 46564000, "long_term_debt": 531523000, "total_debt": 578087000, "total_liabilities": 1059994000, "total_equity": 541073000, "shares_outstanding": 15436000, "goodwill_and_intangibles": 173008000 }, "cash_flow": { "operating_cash_flow": 22148000, "capital_expenditure": 36657000, "free_cash_flow": 58805000, "dividends_paid": 3260000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22505, "ticker_id": 4901, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2251000", "ebitda": "40009000", "netIncome": "-5836000", "grossProfit": "109658000", "depreciation": "None", "totalRevenue": "198966000", "costOfRevenue": "89308000", "interestIncome": "114000", "incomeBeforeTax": "-9735000", "interestExpense": "11986000", "operatingIncome": "3264000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2416000", "reportedCurrency": "USD", "netInterestIncome": "-11872000", "nonInterestIncome": "None", "operatingExpenses": "106394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37758000", "sellingGeneralAndAdministrative": "60704000", "netIncomeFromContinuingOperations": "-7319000" }, "balance": { "goodwill": "40104000", "inventory": "19133000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1783714000", "longTermDebt": "531523000", "shortTermDebt": "46564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "132904000", "reportedCurrency": "USD", "retainedEarnings": "417282000", "totalLiabilities": "1059994000", "otherCurrentAssets": "63133000", "totalCurrentAssets": "281272000", "currentLongTermDebt": "31400000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "149481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502442000", "currentAccountsPayable": "182069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "655023000", "totalShareholderEquity": "541073000", "capitalLeaseObligations": "92100000", "otherCurrentLiabilities": "3701000", "totalCurrentLiabilities": "293194000", "otherNonCurrentLiabilities": "74531000", "totalNonCurrentLiabilities": "766800000", "cashAndShortTermInvestments": "49225000", "commonStockSharesOutstanding": "15436000", "intangibleAssetsExcludingGoodwill": "132904000", "cashAndCashEquivalentsAtCarryingValue": "49225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7319000", "profitLoss": "None", "dividendPayout": "3260000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7242000", "operatingCashflow": "22148000", "capitalExpenditures": "36657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7467000", "cashflowFromInvestment": "-40535000", "stockBasedCompensation": "2062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3260000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37758000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 198966000, "cost_of_revenue": 89308000, "gross_profit": 109658000, "research_and_development": null, "selling_general_admin": 60704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2251000, "depreciation_amortisation": 37758000, "ebitda": 40009000, "interest_expense": 11986000, "interest_income": null, "other_non_operating": null, "pretax_income": -9735000, "tax_provision": -2416000, "effective_tax_rate": null, "net_income": -5836000, "net_income_continuing_ops": -7319000, "net_income_to_common": -5836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49225000, "short_term_investments": 300000, "net_receivables": 149481000, "inventory": 19133000, "other_current_assets": null, "total_current_assets": 281272000, "net_ppe": null, "goodwill": 40104000, "intangible_assets": 132904000, "goodwill_and_intangibles": 173008000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1502442000, "total_assets": 1783714000, "short_term_debt": 46564000, "accounts_payable": 182069000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293194000, "long_term_debt": 531523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 766800000, "total_liabilities": 1059994000, "total_debt": 578087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 417282000, "total_equity": 541073000, "shares_outstanding": 15436000, "operating_cash_flow": 22148000, "stock_based_compensation": 2062000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36657000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40535000, "dividends_paid": 3260000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7467000, "free_cash_flow": 58805000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2251000", "ebitda": "40009000", "netIncome": "-5836000", "grossProfit": "109658000", "depreciation": "None", "totalRevenue": "198966000", "costOfRevenue": "89308000", "interestIncome": "114000", "incomeBeforeTax": "-9735000", "interestExpense": "11986000", "operatingIncome": "3264000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2416000", "reportedCurrency": "USD", "netInterestIncome": "-11872000", "nonInterestIncome": "None", "operatingExpenses": "106394000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37758000", "sellingGeneralAndAdministrative": "60704000", "netIncomeFromContinuingOperations": "-7319000" }, "balance": { "goodwill": "40104000", "inventory": "19133000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1783714000", "longTermDebt": "531523000", "shortTermDebt": "46564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "132904000", "reportedCurrency": "USD", "retainedEarnings": "417282000", "totalLiabilities": "1059994000", "otherCurrentAssets": "63133000", "totalCurrentAssets": "281272000", "currentLongTermDebt": "31400000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "149481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1502442000", "currentAccountsPayable": "182069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "655023000", "totalShareholderEquity": "541073000", "capitalLeaseObligations": "92100000", "otherCurrentLiabilities": "3701000", "totalCurrentLiabilities": "293194000", "otherNonCurrentLiabilities": "74531000", "totalNonCurrentLiabilities": "766800000", "cashAndShortTermInvestments": "49225000", "commonStockSharesOutstanding": "15436000", "intangibleAssetsExcludingGoodwill": "132904000", "cashAndCashEquivalentsAtCarryingValue": "49225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7319000", "profitLoss": "None", "dividendPayout": "3260000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7242000", "operatingCashflow": "22148000", "capitalExpenditures": "36657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7467000", "cashflowFromInvestment": "-40535000", "stockBasedCompensation": "2062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3260000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37758000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 191036000, "cost_of_revenue": 82398000, "gross_profit": 108638000, "ebit": 8721000, "ebitda": 46214000, "pretax_income": -3176001, "tax_provision": 541999, "net_income": -3584000, "net_income_to_common": -3584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62063000, "total_current_assets": 267365000, "total_assets": 1751226000, "short_term_debt": 44336000, "long_term_debt": 515109000, "total_debt": 559445000, "total_liabilities": 1010326000, "total_equity": 545754000, "shares_outstanding": 15601000, "goodwill_and_intangibles": 176443000 }, "cash_flow": { "operating_cash_flow": 29155000, "capital_expenditure": 37189000, "free_cash_flow": 66344000, "dividends_paid": 3285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22507, "ticker_id": 4901, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8721000", "ebitda": "46214000", "netIncome": "-3584000", "grossProfit": "108638000", "depreciation": "None", "totalRevenue": "191036000", "costOfRevenue": "82398000", "interestIncome": "136000", "incomeBeforeTax": "-3176001", "interestExpense": "11445000", "operatingIncome": "6836000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "541999", "reportedCurrency": "USD", "netInterestIncome": "-11309000", "nonInterestIncome": "None", "operatingExpenses": "101802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37493000", "sellingGeneralAndAdministrative": "62748000", "netIncomeFromContinuingOperations": "-3718000" }, "balance": { "goodwill": "40104000", "inventory": "18139000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1751226000", "longTermDebt": "515109000", "shortTermDebt": "44336000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "136339000", "reportedCurrency": "USD", "retainedEarnings": "420150000", "totalLiabilities": "1010326000", "otherCurrentAssets": "64189000", "totalCurrentAssets": "267365000", "currentLongTermDebt": "28005000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "122674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1483861000", "currentAccountsPayable": "155170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "639705000", "totalShareholderEquity": "545754000", "capitalLeaseObligations": "96591000", "otherCurrentLiabilities": "3260000", "totalCurrentLiabilities": "262657000", "otherNonCurrentLiabilities": "133102000", "totalNonCurrentLiabilities": "747669000", "cashAndShortTermInvestments": "62063000", "commonStockSharesOutstanding": "15601000", "intangibleAssetsExcludingGoodwill": "136339000", "cashAndCashEquivalentsAtCarryingValue": "62063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3718000", "profitLoss": "None", "dividendPayout": "3285000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "204000", "operatingCashflow": "29155000", "capitalExpenditures": "37189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5702000", "cashflowFromInvestment": "-28992000", "stockBasedCompensation": "1955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4891000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 191036000, "cost_of_revenue": 82398000, "gross_profit": 108638000, "research_and_development": null, "selling_general_admin": 62748000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8721000, "depreciation_amortisation": 37493000, "ebitda": 46214000, "interest_expense": 11445000, "interest_income": null, "other_non_operating": null, "pretax_income": -3176001, "tax_provision": 541999, "effective_tax_rate": null, "net_income": -3584000, "net_income_continuing_ops": -3718000, "net_income_to_common": -3584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62063000, "short_term_investments": 300000, "net_receivables": 122674000, "inventory": 18139000, "other_current_assets": null, "total_current_assets": 267365000, "net_ppe": null, "goodwill": 40104000, "intangible_assets": 136339000, "goodwill_and_intangibles": 176443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1483861000, "total_assets": 1751226000, "short_term_debt": 44336000, "accounts_payable": 155170000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262657000, "long_term_debt": 515109000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 747669000, "total_liabilities": 1010326000, "total_debt": 559445000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 420150000, "total_equity": 545754000, "shares_outstanding": 15601000, "operating_cash_flow": 29155000, "stock_based_compensation": 1955000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37189000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28992000, "dividends_paid": 3285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5702000, "free_cash_flow": 66344000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8721000", "ebitda": "46214000", "netIncome": "-3584000", "grossProfit": "108638000", "depreciation": "None", "totalRevenue": "191036000", "costOfRevenue": "82398000", "interestIncome": "136000", "incomeBeforeTax": "-3176001", "interestExpense": "11445000", "operatingIncome": "6836000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "541999", "reportedCurrency": "USD", "netInterestIncome": "-11309000", "nonInterestIncome": "None", "operatingExpenses": "101802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82398000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37493000", "sellingGeneralAndAdministrative": "62748000", "netIncomeFromContinuingOperations": "-3718000" }, "balance": { "goodwill": "40104000", "inventory": "18139000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1751226000", "longTermDebt": "515109000", "shortTermDebt": "44336000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "136339000", "reportedCurrency": "USD", "retainedEarnings": "420150000", "totalLiabilities": "1010326000", "otherCurrentAssets": "64189000", "totalCurrentAssets": "267365000", "currentLongTermDebt": "28005000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "122674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1483861000", "currentAccountsPayable": "155170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "639705000", "totalShareholderEquity": "545754000", "capitalLeaseObligations": "96591000", "otherCurrentLiabilities": "3260000", "totalCurrentLiabilities": "262657000", "otherNonCurrentLiabilities": "133102000", "totalNonCurrentLiabilities": "747669000", "cashAndShortTermInvestments": "62063000", "commonStockSharesOutstanding": "15601000", "intangibleAssetsExcludingGoodwill": "136339000", "cashAndCashEquivalentsAtCarryingValue": "62063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3718000", "profitLoss": "None", "dividendPayout": "3285000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "204000", "operatingCashflow": "29155000", "capitalExpenditures": "37189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5702000", "cashflowFromInvestment": "-28992000", "stockBasedCompensation": "1955000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4891000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37493000", "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": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "income_statement": { "revenue": 186441000, "cost_of_revenue": 78734000, "gross_profit": 107707000, "ebit": 4701000, "ebitda": 44062000, "pretax_income": -5748000, "tax_provision": -5087000, "net_income": 767000, "net_income_to_common": 767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64005000, "total_current_assets": 248096000, "total_assets": 1729969000, "short_term_debt": 41252000, "long_term_debt": 503818000, "total_debt": 545070000, "total_liabilities": 980509000, "total_equity": 557253000, "shares_outstanding": 15719000, "goodwill_and_intangibles": 179489000 }, "cash_flow": { "operating_cash_flow": 44317000, "capital_expenditure": 38853000, "free_cash_flow": 83170000, "dividends_paid": 3323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 22508, "ticker_id": 4901, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:37:00.471938+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4701000", "ebitda": "44062000", "netIncome": "767000", "grossProfit": "107707000", "depreciation": "None", "totalRevenue": "186441000", "costOfRevenue": "78734000", "interestIncome": "45000", "incomeBeforeTax": "-5748000", "interestExpense": "10449000", "operatingIncome": "2440000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-5087000", "reportedCurrency": "USD", "netInterestIncome": "-10404000", "nonInterestIncome": "None", "operatingExpenses": "105267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2261000", "costofGoodsAndServicesSold": "78734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39361000", "sellingGeneralAndAdministrative": "64653000", "netIncomeFromContinuingOperations": "-661000" }, "balance": { "goodwill": "40104000", "inventory": "18719000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1729969000", "longTermDebt": "503818000", "shortTermDebt": "41252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "139385000", "reportedCurrency": "USD", "retainedEarnings": "429909000", "totalLiabilities": "980509000", "otherCurrentAssets": "59233000", "totalCurrentAssets": "248096000", "currentLongTermDebt": "24780000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "105839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1481873000", "currentAccountsPayable": "145790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625963000", "totalShareholderEquity": "557253000", "capitalLeaseObligations": "97365000", "otherCurrentLiabilities": "3273000", "totalCurrentLiabilities": "240842000", "otherNonCurrentLiabilities": "132922000", "totalNonCurrentLiabilities": "739667000", "cashAndShortTermInvestments": "64005000", "commonStockSharesOutstanding": "15719000", "intangibleAssetsExcludingGoodwill": "139385000", "cashAndCashEquivalentsAtCarryingValue": "64005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-662000", "profitLoss": "None", "dividendPayout": "3323000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3723000", "operatingCashflow": "44317000", "capitalExpenditures": "38853000", "changeInReceivables": "-2262000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4751000", "cashflowFromInvestment": "-42823000", "stockBasedCompensation": "2739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6245000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39361000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186441000, "cost_of_revenue": 78734000, "gross_profit": 107707000, "research_and_development": null, "selling_general_admin": 64653000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4701000, "depreciation_amortisation": 39361000, "ebitda": 44062000, "interest_expense": 10449000, "interest_income": null, "other_non_operating": null, "pretax_income": -5748000, "tax_provision": -5087000, "effective_tax_rate": null, "net_income": 767000, "net_income_continuing_ops": -661000, "net_income_to_common": 767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64005000, "short_term_investments": 300000, "net_receivables": 105839000, "inventory": 18719000, "other_current_assets": null, "total_current_assets": 248096000, "net_ppe": null, "goodwill": 40104000, "intangible_assets": 139385000, "goodwill_and_intangibles": 179489000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1481873000, "total_assets": 1729969000, "short_term_debt": 41252000, "accounts_payable": 145790000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240842000, "long_term_debt": 503818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 739667000, "total_liabilities": 980509000, "total_debt": 545070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 429909000, "total_equity": 557253000, "shares_outstanding": 15719000, "operating_cash_flow": 44317000, "stock_based_compensation": 2739000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38853000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42823000, "dividends_paid": 3323000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4751000, "free_cash_flow": 83170000, "net_change_in_cash": 6245000 }, "raw_data": { "income": { "ebit": "4701000", "ebitda": "44062000", "netIncome": "767000", "grossProfit": "107707000", "depreciation": "None", "totalRevenue": "186441000", "costOfRevenue": "78734000", "interestIncome": "45000", "incomeBeforeTax": "-5748000", "interestExpense": "10449000", "operatingIncome": "2440000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-5087000", "reportedCurrency": "USD", "netInterestIncome": "-10404000", "nonInterestIncome": "None", "operatingExpenses": "105267000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2261000", "costofGoodsAndServicesSold": "78734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39361000", "sellingGeneralAndAdministrative": "64653000", "netIncomeFromContinuingOperations": "-661000" }, "balance": { "goodwill": "40104000", "inventory": "18719000", "commonStock": "173000", "currentDebt": "None", "investments": "None", "totalAssets": "1729969000", "longTermDebt": "503818000", "shortTermDebt": "41252000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "139385000", "reportedCurrency": "USD", "retainedEarnings": "429909000", "totalLiabilities": "980509000", "otherCurrentAssets": "59233000", "totalCurrentAssets": "248096000", "currentLongTermDebt": "24780000", "longTermInvestments": "None", "shortTermInvestments": "300000", "currentNetReceivables": "105839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1481873000", "currentAccountsPayable": "145790000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "625963000", "totalShareholderEquity": "557253000", "capitalLeaseObligations": "97365000", "otherCurrentLiabilities": "3273000", "totalCurrentLiabilities": "240842000", "otherNonCurrentLiabilities": "132922000", "totalNonCurrentLiabilities": "739667000", "cashAndShortTermInvestments": "64005000", "commonStockSharesOutstanding": "15719000", "intangibleAssetsExcludingGoodwill": "139385000", "cashAndCashEquivalentsAtCarryingValue": "64005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-662000", "profitLoss": "None", "dividendPayout": "3323000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "3723000", "operatingCashflow": "44317000", "capitalExpenditures": "38853000", "changeInReceivables": "-2262000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4751000", "cashflowFromInvestment": "-42823000", "stockBasedCompensation": "2739000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3323000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6245000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39361000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }