{ "ticker": { "uuid": "1e3673c5-399a-4c34-9a5c-d0350151a2c3", "symbol": "DTI", "name": "Drilling Tools International Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/1e3673c5-399a-4c34-9a5c-d0350151a2c3/", "api_url": "https://sharemaestro.com/factors/api/tickers/1e3673c5-399a-4c34-9a5c-d0350151a2c3/" }, "ticker_metadata": { "id": 5733, "uuid": "1e3673c5-399a-4c34-9a5c-d0350151a2c3", "symbol": "DTI", "name": "Drilling Tools International Corp.", "asset_type": "equity", "market_cap": 97687000, "stock_exchange_id": 2, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Drilling Tools International Corporation designs, engineers, manufactures, and provides a rental-focused offering of tools for use in onshore and offshore horizontal and directional drilling operations in North America, Europe, the Middle East, and Asia-Pacific. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1e3673c5-399a-4c34-9a5c-d0350151a2c3", "symbol": "DTI", "name": "Drilling Tools International Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/1e3673c5-399a-4c34-9a5c-d0350151a2c3/", "api_url": "https://sharemaestro.com/factors/api/tickers/1e3673c5-399a-4c34-9a5c-d0350151a2c3/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.62, "value": 0.86, "quality": 0.28, "momentum": 0.18, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 2.72, "market_cap": 95515775.68, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1901, "shareholder_yield": 0, "roe": -0.0302, "piotroski_f_score": 4, "momentum_12_1": -0.0132, "volatility_252d": 0.681 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:20.245415+00:00", "batch_id": "" }, "size": { "price_close": 2.72, "market_cap": 95515775.68, "market_cap_usd": 95515775.68, "enterprise_value": 149024775.68, "shares_outstanding": 35116094, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.7932, "ptbv_ratio": 1.4159, "ps_ratio": 0.6174, "pcf_ratio": 6.6659, "pfcf_ratio": 2.5448, "ev_ebitda": 5.2601, "ev_ebit": 178.2593, "ev_sales": 0.9633, "ev_fcf": 3.9704, "earnings_yield": null, "fcf_yield": 0.2519, "price_to_sales": 0.6174, "price_to_book": 0.7932, "price_to_cashflow": 6.6659, "ebitda_to_ev": 0.1901, "sales_yield": 1.0381 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6453, "operating_margin": 0.0054, "net_margin": -0.0235, "ebitda_margin": 0.1831, "fcf_margin": 0.2426, "roe": -0.0302, "roa": -0.0162, "roic": 0.0036, "roc_greenblatt": null, "asset_turnover": 0.6885, "cash_conversion": -10.3314, "accruals_ratio": -0.0799, "sbc_to_revenue": 0.0171, "piotroski_f_score": 4, "altman_z_score": 1.3915, "earnings_stability_5y": 1.9565, "revenue_stability_5y": 0.2526, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4443, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8659, "net_debt_to_ebitda": 1.8887, "debt_to_assets": 0.2508, "interest_coverage": 0.1757, "current_ratio": 2.1517, "quick_ratio": 1.4965, "net_debt": 53509000, "local_beta": -0.0015, "volatility_252d": 0.681, "volatility_60d": 1.5948, "max_drawdown_12m": -0.3969, "risk_adjusted_momentum": -0.0193 }, "growth": { "revenue_growth_1y": -0.0352, "revenue_growth_3y_cagr": 0.0721, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3955, "book_value_growth_1y": -0.0688, "revenue_growth": -0.0352, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0933, "price_return_3m": -0.2465, "price_return_6m": 0.124, "price_return_9m": 0.3878, "price_return_12m": -0.1053, "price_return_12m_ex1m": -0.0132, "momentum_6m": 0.124, "momentum_12m": -0.1053, "momentum_12_1": -0.0132, "distance_from_52w_high": -0.3761, "distance_from_52w_low": 0.3878, "relative_strength": -0.2632 }, "raw_ttm": { "revenue_ttm": 154705000, "gross_profit_ttm": 99824000, "ebit_ttm": 836000, "ebitda_ttm": 28330999, "net_income_ttm": -3633000, "eps_diluted_ttm": -0.1035, "operating_cash_flow_ttm": 14329000, "capital_expenditure_ttm": 23205000, "fcf_ttm": 37534000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4757000, "cash_and_equivalents": 2840000, "total_current_assets": 68726000, "total_current_liabilities": 31940000, "net_ppe": null, "total_assets": 224700000, "total_debt": 56349000, "total_equity": 120419000, "net_working_capital": 44532000, "book_value_per_share": 3.4292, "retained_earnings": -8883000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 67458000, "tangible_book_per_share": 1.921 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 29, "rank_ps": 18, "rank_pcf": 26, "rank_ev_ebitda": 13, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 11, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 75, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 28, "rank_fcf_margin": 39, "rank_piotroski": 71, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 76 }, "composites": { "value_composite": 14, "quality_composite": 72, "momentum_composite": 82, "growth_composite": 81, "yield_composite": 77, "svqf_composite": 46, "vc1_composite": 8, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 38, "quality_value_composite": 0.4907, "os_score": 0.62, "value_percentile": 0.86, "quality_percentile": 0.28, "momentum_percentile": 0.18, "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": 38, "all_cap_buyback_rank": 54, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 941, "ticker_id": 5733, "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": "2026-06-07T06:47:20.245415+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.72, "market_cap": 95515775.68, "market_cap_usd": 95515775.68, "enterprise_value": 149024775.68, "shares_outstanding": 35116094, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.79319522, "ptbv_ratio": 1.41592955, "ps_ratio": 0.61740587, "pcf_ratio": 6.6659066, "pfcf_ratio": 2.54478008, "ev_ebitda": 5.26013134, "ev_ebit": 178.25930105, "ev_sales": 0.96328351, "ev_fcf": 3.97039419, "earnings_yield": null, "fcf_yield": 0.25186416, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.64525387, "operating_margin": 0.00540383, "net_margin": -0.0234834, "ebitda_margin": 0.18312917, "fcf_margin": 0.24261659, "roe": -0.03016966, "roa": -0.01616822, "roic": 0.00360494, "roc_greenblatt": null, "asset_turnover": 0.68849577, "cash_conversion": -10.33140655, "accruals_ratio": -0.07993769, "sbc_to_revenue": 0.01707766, "debt_to_equity": 0.86586834, "net_debt_to_ebitda": 1.88870855, "debt_to_assets": 0.25077437, "interest_coverage": 0.17574101, "current_ratio": 2.15172198, "quick_ratio": 1.49652473, "net_debt": 53509000, "revenue_growth_1y": -0.03521627, "revenue_growth_3y_cagr": 0.0720508, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3955235, "book_value_growth_1y": -0.06876661, "piotroski_f_score": 4, "altman_z_score": 1.39152307, "earnings_stability_5y": 1.956457, "revenue_stability_5y": 0.252579, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09333333, "price_return_3m": -0.2465374, "price_return_6m": 0.12396694, "price_return_9m": 0.3877551, "price_return_12m": -0.10526316, "price_return_12m_ex1m": -0.01315789, "distance_from_52w_high": -0.37614679, "distance_from_52w_low": 0.3877551, "relative_strength": -0.26320421, "local_beta": -0.0015, "volatility_252d": 0.681006, "volatility_60d": 1.594832, "max_drawdown_12m": -0.39692308, "revenue_ttm": 154705000, "gross_profit_ttm": 99824000, "ebit_ttm": 836000, "ebitda_ttm": 28330999, "net_income_ttm": -3633000, "eps_diluted_ttm": -0.10345684, "operating_cash_flow_ttm": 14329000, "capital_expenditure_ttm": 23205000, "fcf_ttm": 37534000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4757000, "cash_and_equivalents": 2840000, "total_current_assets": 68726000, "total_current_liabilities": 31940000, "net_ppe": null, "total_assets": 224700000, "total_debt": 56349000, "total_equity": 120419000, "net_working_capital": 44532000, "book_value_per_share": 3.4291684, "retained_earnings": -8883000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 67458000, "tangible_book_per_share": 1.92099953, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 29, "rank_ps": 18, "rank_pcf": 26, "rank_ev_ebitda": 13, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 11, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 75, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 28, "rank_fcf_margin": 39, "rank_piotroski": 71, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 76, "value_composite": 14, "quality_composite": 72, "momentum_composite": 82, "growth_composite": 81, "yield_composite": 77, "svqf_composite": 46, "vc1_composite": 8, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 38, "all_cap_buyback_rank": 54, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.72, "os": 0.62, "value": 0.86, "quality": 0.28, "momentum": 0.18, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0302, "momentum_12_1": -0.0132, "complete_fields": { "id": 941, "ticker_id": 5733, "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": "2026-06-07T06:47:20.245415+00:00", "batch_id": "", "os_score_delta": null, "price_close": 2.72, "market_cap": 95515775.68, "market_cap_usd": 95515775.68, "enterprise_value": 149024775.68, "shares_outstanding": 35116094, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.79319522, "ptbv_ratio": 1.41592955, "ps_ratio": 0.61740587, "pcf_ratio": 6.6659066, "pfcf_ratio": 2.54478008, "ev_ebitda": 5.26013134, "ev_ebit": 178.25930105, "ev_sales": 0.96328351, "ev_fcf": 3.97039419, "earnings_yield": null, "fcf_yield": 0.25186416, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.64525387, "operating_margin": 0.00540383, "net_margin": -0.0234834, "ebitda_margin": 0.18312917, "fcf_margin": 0.24261659, "roe": -0.03016966, "roa": -0.01616822, "roic": 0.00360494, "roc_greenblatt": null, "asset_turnover": 0.68849577, "cash_conversion": -10.33140655, "accruals_ratio": -0.07993769, "sbc_to_revenue": 0.01707766, "debt_to_equity": 0.86586834, "net_debt_to_ebitda": 1.88870855, "debt_to_assets": 0.25077437, "interest_coverage": 0.17574101, "current_ratio": 2.15172198, "quick_ratio": 1.49652473, "net_debt": 53509000, "revenue_growth_1y": -0.03521627, "revenue_growth_3y_cagr": 0.0720508, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3955235, "book_value_growth_1y": -0.06876661, "piotroski_f_score": 4, "altman_z_score": 1.39152307, "earnings_stability_5y": 1.956457, "revenue_stability_5y": 0.252579, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09333333, "price_return_3m": -0.2465374, "price_return_6m": 0.12396694, "price_return_9m": 0.3877551, "price_return_12m": -0.10526316, "price_return_12m_ex1m": -0.01315789, "distance_from_52w_high": -0.37614679, "distance_from_52w_low": 0.3877551, "relative_strength": -0.26320421, "local_beta": -0.0015, "volatility_252d": 0.681006, "volatility_60d": 1.594832, "max_drawdown_12m": -0.39692308, "revenue_ttm": 154705000, "gross_profit_ttm": 99824000, "ebit_ttm": 836000, "ebitda_ttm": 28330999, "net_income_ttm": -3633000, "eps_diluted_ttm": -0.10345684, "operating_cash_flow_ttm": 14329000, "capital_expenditure_ttm": 23205000, "fcf_ttm": 37534000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4757000, "cash_and_equivalents": 2840000, "total_current_assets": 68726000, "total_current_liabilities": 31940000, "net_ppe": null, "total_assets": 224700000, "total_debt": 56349000, "total_equity": 120419000, "net_working_capital": 44532000, "book_value_per_share": 3.4291684, "retained_earnings": -8883000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 67458000, "tangible_book_per_share": 1.92099953, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 14, "rank_ptbv": 29, "rank_ps": 18, "rank_pcf": 26, "rank_ev_ebitda": 13, "rank_ev_ebit": 98, "rank_earnings_yield": 50, "rank_fcf_yield": 11, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 75, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 28, "rank_fcf_margin": 39, "rank_piotroski": 71, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 82, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 67, "rank_relative_strength": 76, "value_composite": 14, "quality_composite": 72, "momentum_composite": 82, "growth_composite": 81, "yield_composite": 77, "svqf_composite": 46, "vc1_composite": 8, "vc2_composite": 12, "vc3_composite": 12, "trending_value_composite": null, "overall_composite": 38, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 38, "all_cap_buyback_rank": 54, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 159626000, "cost_of_revenue": 68570000, "gross_profit": 91056000, "ebit": 8817000, "ebitda": 36107000, "pretax_income": -2856000, "tax_provision": 905000, "net_income": -3761000, "net_income_to_common": -3761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 50151000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35533268, "goodwill_and_intangibles": 54290000 }, "cash_flow": { "operating_cash_flow": 19923000, "capital_expenditure": 21840000, "free_cash_flow": 41763000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59576, "ticker_id": 5733, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8817000", "ebitda": "36107000", "netIncome": "-3761000", "grossProfit": "91056000", "depreciation": "None", "totalRevenue": "159626000", "costOfRevenue": "68570000", "interestIncome": "398000", "incomeBeforeTax": "-2856000", "interestExpense": "5053000", "operatingIncome": "8817000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "905000", "reportedCurrency": "USD", "netInterestIncome": "-4655000", "nonInterestIncome": "None", "operatingExpenses": "82239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27290000", "sellingGeneralAndAdministrative": "82239000", "netIncomeFromContinuingOperations": "-3761000" }, "balance": { "goodwill": "14616000", "inventory": "18149000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "222181000", "longTermDebt": "39827000", "shortTermDebt": "10324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "39674000", "reportedCurrency": "USD", "retainedEarnings": "-7343000", "totalLiabilities": "99308000", "otherCurrentAssets": "3866000", "totalCurrentAssets": "64887000", "currentLongTermDebt": "5989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157294000", "currentAccountsPayable": "9785000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56818000", "totalShareholderEquity": "122861000", "capitalLeaseObligations": "25829000", "otherCurrentLiabilities": "10711000", "totalCurrentLiabilities": "30820000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68488000", "cashAndShortTermInvestments": "3648000", "commonStockSharesOutstanding": "35533268", "intangibleAssetsExcludingGoodwill": "39674000", "cashAndCashEquivalentsAtCarryingValue": "3648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "953000", "operatingCashflow": "19923000", "capitalExpenditures": "21840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9298000", "cashflowFromInvestment": "-13270000", "stockBasedCompensation": "2464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1265000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159626000, "cost_of_revenue": 68570000, "gross_profit": 91056000, "research_and_development": null, "selling_general_admin": 82239000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8817000, "depreciation_amortisation": 27290000, "ebitda": 36107000, "interest_expense": 5053000, "interest_income": null, "other_non_operating": null, "pretax_income": -2856000, "tax_provision": 905000, "effective_tax_rate": null, "net_income": -3761000, "net_income_continuing_ops": -3761000, "net_income_to_common": -3761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3648000, "short_term_investments": null, "net_receivables": 39224000, "inventory": 18149000, "other_current_assets": null, "total_current_assets": 64887000, "net_ppe": null, "goodwill": 14616000, "intangible_assets": 39674000, "goodwill_and_intangibles": 54290000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 157294000, "total_assets": 222181000, "short_term_debt": 10324000, "accounts_payable": 9785000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30820000, "long_term_debt": 39827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 68488000, "total_liabilities": 99308000, "total_debt": 50151000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7343000, "total_equity": 122861000, "shares_outstanding": 35533268, "operating_cash_flow": 19923000, "stock_based_compensation": 2464000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21840000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13270000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9298000, "free_cash_flow": 41763000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8817000", "ebitda": "36107000", "netIncome": "-3761000", "grossProfit": "91056000", "depreciation": "None", "totalRevenue": "159626000", "costOfRevenue": "68570000", "interestIncome": "398000", "incomeBeforeTax": "-2856000", "interestExpense": "5053000", "operatingIncome": "8817000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "905000", "reportedCurrency": "USD", "netInterestIncome": "-4655000", "nonInterestIncome": "None", "operatingExpenses": "82239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27290000", "sellingGeneralAndAdministrative": "82239000", "netIncomeFromContinuingOperations": "-3761000" }, "balance": { "goodwill": "14616000", "inventory": "18149000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "222181000", "longTermDebt": "39827000", "shortTermDebt": "10324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "39674000", "reportedCurrency": "USD", "retainedEarnings": "-7343000", "totalLiabilities": "99308000", "otherCurrentAssets": "3866000", "totalCurrentAssets": "64887000", "currentLongTermDebt": "5989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157294000", "currentAccountsPayable": "9785000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "56818000", "totalShareholderEquity": "122861000", "capitalLeaseObligations": "25829000", "otherCurrentLiabilities": "10711000", "totalCurrentLiabilities": "30820000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68488000", "cashAndShortTermInvestments": "3648000", "commonStockSharesOutstanding": "35533268", "intangibleAssetsExcludingGoodwill": "39674000", "cashAndCashEquivalentsAtCarryingValue": "3648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3761000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "953000", "operatingCashflow": "19923000", "capitalExpenditures": "21840000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9298000", "cashflowFromInvestment": "-13270000", "stockBasedCompensation": "2464000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1265000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27290000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 154446000, "cost_of_revenue": 62323000, "gross_profit": 92123000, "ebit": 6353000, "ebitda": 30185000, "pretax_income": 2984000, "tax_provision": -30000, "net_income": 3014000, "net_income_to_common": 3014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6185000, "total_current_assets": 68076000, "total_assets": 222431000, "short_term_debt": 11116000, "long_term_debt": 46818000, "total_debt": 57934000, "total_liabilities": 102472000, "total_equity": 119959000, "shares_outstanding": 32308179, "goodwill_and_intangibles": 49379000 }, "cash_flow": { "operating_cash_flow": 6058000, "capital_expenditure": 22892000, "free_cash_flow": 28950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59581, "ticker_id": 5733, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6353000", "ebitda": "30185000", "netIncome": "3014000", "grossProfit": "92123000", "depreciation": "None", "totalRevenue": "154446000", "costOfRevenue": "62323000", "interestIncome": "197000", "incomeBeforeTax": "2984000", "interestExpense": "3369000", "operatingIncome": "13428000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-30000", "reportedCurrency": "USD", "netInterestIncome": "-3172000", "nonInterestIncome": "None", "operatingExpenses": "78695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23832000", "sellingGeneralAndAdministrative": "78695000", "netIncomeFromContinuingOperations": "3014000" }, "balance": { "goodwill": "12147000", "inventory": "17502000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "222431000", "longTermDebt": "46818000", "shortTermDebt": "11116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37232000", "reportedCurrency": "USD", "retainedEarnings": "-3582000", "totalLiabilities": "102472000", "otherCurrentAssets": "3874000", "totalCurrentAssets": "68076000", "currentLongTermDebt": "6995000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "40515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154355000", "currentAccountsPayable": "11983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76699000", "totalShareholderEquity": "119959000", "capitalLeaseObligations": "22886000", "otherCurrentLiabilities": "6457000", "totalCurrentLiabilities": "30963000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "71509000", "cashAndShortTermInvestments": "6185000", "commonStockSharesOutstanding": "32308179", "intangibleAssetsExcludingGoodwill": "37232000", "cashAndCashEquivalentsAtCarryingValue": "6185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4320000", "operatingCashflow": "6058000", "capitalExpenditures": "22892000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47885000", "cashflowFromInvestment": "-53586000", "stockBasedCompensation": "2092000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154446000, "cost_of_revenue": 62323000, "gross_profit": 92123000, "research_and_development": null, "selling_general_admin": 78695000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6353000, "depreciation_amortisation": 23832000, "ebitda": 30185000, "interest_expense": 3369000, "interest_income": null, "other_non_operating": null, "pretax_income": 2984000, "tax_provision": -30000, "effective_tax_rate": null, "net_income": 3014000, "net_income_continuing_ops": 3014000, "net_income_to_common": 3014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6185000, "short_term_investments": 0, "net_receivables": 40515000, "inventory": 17502000, "other_current_assets": null, "total_current_assets": 68076000, "net_ppe": null, "goodwill": 12147000, "intangible_assets": 37232000, "goodwill_and_intangibles": 49379000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154355000, "total_assets": 222431000, "short_term_debt": 11116000, "accounts_payable": 11983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30963000, "long_term_debt": 46818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71509000, "total_liabilities": 102472000, "total_debt": 57934000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3582000, "total_equity": 119959000, "shares_outstanding": 32308179, "operating_cash_flow": 6058000, "stock_based_compensation": 2092000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22892000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53586000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47885000, "free_cash_flow": 28950000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6353000", "ebitda": "30185000", "netIncome": "3014000", "grossProfit": "92123000", "depreciation": "None", "totalRevenue": "154446000", "costOfRevenue": "62323000", "interestIncome": "197000", "incomeBeforeTax": "2984000", "interestExpense": "3369000", "operatingIncome": "13428000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-30000", "reportedCurrency": "USD", "netInterestIncome": "-3172000", "nonInterestIncome": "None", "operatingExpenses": "78695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23832000", "sellingGeneralAndAdministrative": "78695000", "netIncomeFromContinuingOperations": "3014000" }, "balance": { "goodwill": "12147000", "inventory": "17502000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "222431000", "longTermDebt": "46818000", "shortTermDebt": "11116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37232000", "reportedCurrency": "USD", "retainedEarnings": "-3582000", "totalLiabilities": "102472000", "otherCurrentAssets": "3874000", "totalCurrentAssets": "68076000", "currentLongTermDebt": "6995000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "40515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154355000", "currentAccountsPayable": "11983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76699000", "totalShareholderEquity": "119959000", "capitalLeaseObligations": "22886000", "otherCurrentLiabilities": "6457000", "totalCurrentLiabilities": "30963000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "71509000", "cashAndShortTermInvestments": "6185000", "commonStockSharesOutstanding": "32308179", "intangibleAssetsExcludingGoodwill": "37232000", "cashAndCashEquivalentsAtCarryingValue": "6185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4320000", "operatingCashflow": "6058000", "capitalExpenditures": "22892000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47885000", "cashflowFromInvestment": "-53586000", "stockBasedCompensation": "2092000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23832000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 152034000, "cost_of_revenue": 55871000, "gross_profit": 96163000, "ebit": 20897000, "ebitda": 41249000, "pretax_income": 19794000, "tax_provision": 5046000, "net_income": 14748000, "net_income_to_common": 14748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6003000, "total_current_assets": 46408000, "total_assets": 132498000, "short_term_debt": 3958000, "long_term_debt": null, "total_debt": 3958000, "total_liabilities": 43808000, "total_equity": 88690000, "shares_outstanding": 25131010, "goodwill_and_intangibles": 216000 }, "cash_flow": { "operating_cash_flow": 23334000, "capital_expenditure": 43750000, "free_cash_flow": 67084000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59586, "ticker_id": 5733, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20897000", "ebitda": "41249000", "netIncome": "14748000", "grossProfit": "96163000", "depreciation": "None", "totalRevenue": "152034000", "costOfRevenue": "55871000", "interestIncome": "48000", "incomeBeforeTax": "19794000", "interestExpense": "1103000", "operatingIncome": "27899000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5046000", "reportedCurrency": "USD", "netInterestIncome": "-1055000", "nonInterestIncome": "None", "operatingExpenses": "68264000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20352000", "sellingGeneralAndAdministrative": "70603000", "netIncomeFromContinuingOperations": "14748000" }, "balance": { "goodwill": "0", "inventory": "5034000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "132498000", "longTermDebt": "None", "shortTermDebt": "3958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "216000", "reportedCurrency": "USD", "retainedEarnings": "-6306000", "totalLiabilities": "43808000", "otherCurrentAssets": "4554000", "totalCurrentAssets": "46408000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "888000", "currentNetReceivables": "29929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86090000", "currentAccountsPayable": "7751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18851000", "totalShareholderEquity": "88690000", "capitalLeaseObligations": "18851000", "otherCurrentLiabilities": "7820000", "totalCurrentLiabilities": "22288000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21520000", "cashAndShortTermInvestments": "6003000", "commonStockSharesOutstanding": "25131010", "intangibleAssetsExcludingGoodwill": "216000", "cashAndCashEquivalentsAtCarryingValue": "6003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1716000", "operatingCashflow": "23334000", "capitalExpenditures": "43750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4295000", "cashflowFromInvestment": "-23864000", "stockBasedCompensation": "3986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152034000, "cost_of_revenue": 55871000, "gross_profit": 96163000, "research_and_development": null, "selling_general_admin": 70603000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20897000, "depreciation_amortisation": 20352000, "ebitda": 41249000, "interest_expense": 1103000, "interest_income": null, "other_non_operating": null, "pretax_income": 19794000, "tax_provision": 5046000, "effective_tax_rate": null, "net_income": 14748000, "net_income_continuing_ops": 14748000, "net_income_to_common": 14748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6003000, "short_term_investments": 888000, "net_receivables": 29929000, "inventory": 5034000, "other_current_assets": null, "total_current_assets": 46408000, "net_ppe": null, "goodwill": 0, "intangible_assets": 216000, "goodwill_and_intangibles": 216000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 86090000, "total_assets": 132498000, "short_term_debt": 3958000, "accounts_payable": 7751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22288000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21520000, "total_liabilities": 43808000, "total_debt": 3958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6306000, "total_equity": 88690000, "shares_outstanding": 25131010, "operating_cash_flow": 23334000, "stock_based_compensation": 3986000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43750000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23864000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4295000, "free_cash_flow": 67084000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20897000", "ebitda": "41249000", "netIncome": "14748000", "grossProfit": "96163000", "depreciation": "None", "totalRevenue": "152034000", "costOfRevenue": "55871000", "interestIncome": "48000", "incomeBeforeTax": "19794000", "interestExpense": "1103000", "operatingIncome": "27899000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5046000", "reportedCurrency": "USD", "netInterestIncome": "-1055000", "nonInterestIncome": "None", "operatingExpenses": "68264000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20352000", "sellingGeneralAndAdministrative": "70603000", "netIncomeFromContinuingOperations": "14748000" }, "balance": { "goodwill": "0", "inventory": "5034000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "132498000", "longTermDebt": "None", "shortTermDebt": "3958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "216000", "reportedCurrency": "USD", "retainedEarnings": "-6306000", "totalLiabilities": "43808000", "otherCurrentAssets": "4554000", "totalCurrentAssets": "46408000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "888000", "currentNetReceivables": "29929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86090000", "currentAccountsPayable": "7751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18851000", "totalShareholderEquity": "88690000", "capitalLeaseObligations": "18851000", "otherCurrentLiabilities": "7820000", "totalCurrentLiabilities": "22288000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21520000", "cashAndShortTermInvestments": "6003000", "commonStockSharesOutstanding": "25131010", "intangibleAssetsExcludingGoodwill": "216000", "cashAndCashEquivalentsAtCarryingValue": "6003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1716000", "operatingCashflow": "23334000", "capitalExpenditures": "43750000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4295000", "cashflowFromInvestment": "-23864000", "stockBasedCompensation": "3986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20352000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 129556000, "cost_of_revenue": 52713000, "gross_profit": 76843000, "ebit": 25254000, "ebitda": 44963000, "pretax_income": 24777000, "tax_provision": 3697000, "net_income": 21080000, "net_income_to_common": 21080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2352000, "total_current_assets": 40155000, "total_assets": 105218000, "short_term_debt": 21660000, "long_term_debt": null, "total_debt": 21660000, "total_liabilities": 56116000, "total_equity": 49102000, "shares_outstanding": 19677507, "goodwill_and_intangibles": 263000 }, "cash_flow": { "operating_cash_flow": 13994000, "capital_expenditure": 24688000, "free_cash_flow": 38682000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59591, "ticker_id": 5733, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25254000", "ebitda": "44963000", "netIncome": "21080000", "grossProfit": "76843000", "depreciation": "None", "totalRevenue": "129556000", "costOfRevenue": "52713000", "interestIncome": "52000", "incomeBeforeTax": "24777000", "interestExpense": "477000", "operatingIncome": "25277000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3697000", "reportedCurrency": "USD", "netInterestIncome": "-477000", "nonInterestIncome": "None", "operatingExpenses": "51566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19709000", "sellingGeneralAndAdministrative": "51566000", "netIncomeFromContinuingOperations": "21080000" }, "balance": { "goodwill": "None", "inventory": "3281000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "105218000", "longTermDebt": "None", "shortTermDebt": "21660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "263000", "reportedCurrency": "USD", "retainedEarnings": "-21054000", "totalLiabilities": "56116000", "otherCurrentAssets": "2264000", "totalCurrentAssets": "40155000", "currentLongTermDebt": "18349000", "longTermInvestments": "None", "shortTermInvestments": "1143000", "currentNetReceivables": "31115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65063000", "currentAccountsPayable": "7281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38351000", "totalShareholderEquity": "49102000", "capitalLeaseObligations": "20002000", "otherCurrentLiabilities": "4808000", "totalCurrentLiabilities": "36240000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19876000", "cashAndShortTermInvestments": "2352000", "commonStockSharesOutstanding": "19677507", "intangibleAssetsExcludingGoodwill": "263000", "cashAndCashEquivalentsAtCarryingValue": "2352000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21080000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-906000", "operatingCashflow": "13994000", "capitalExpenditures": "24688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9337000", "cashflowFromInvestment": "-2530000", "stockBasedCompensation": "-18290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129556000, "cost_of_revenue": 52713000, "gross_profit": 76843000, "research_and_development": null, "selling_general_admin": 51566000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25254000, "depreciation_amortisation": 19709000, "ebitda": 44963000, "interest_expense": 477000, "interest_income": null, "other_non_operating": null, "pretax_income": 24777000, "tax_provision": 3697000, "effective_tax_rate": null, "net_income": 21080000, "net_income_continuing_ops": 21080000, "net_income_to_common": 21080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2352000, "short_term_investments": 1143000, "net_receivables": 31115000, "inventory": 3281000, "other_current_assets": null, "total_current_assets": 40155000, "net_ppe": null, "goodwill": null, "intangible_assets": 263000, "goodwill_and_intangibles": 263000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 65063000, "total_assets": 105218000, "short_term_debt": 21660000, "accounts_payable": 7281000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36240000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 19876000, "total_liabilities": 56116000, "total_debt": 21660000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21054000, "total_equity": 49102000, "shares_outstanding": 19677507, "operating_cash_flow": 13994000, "stock_based_compensation": -18290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2530000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9337000, "free_cash_flow": 38682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25254000", "ebitda": "44963000", "netIncome": "21080000", "grossProfit": "76843000", "depreciation": "None", "totalRevenue": "129556000", "costOfRevenue": "52713000", "interestIncome": "52000", "incomeBeforeTax": "24777000", "interestExpense": "477000", "operatingIncome": "25277000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3697000", "reportedCurrency": "USD", "netInterestIncome": "-477000", "nonInterestIncome": "None", "operatingExpenses": "51566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19709000", "sellingGeneralAndAdministrative": "51566000", "netIncomeFromContinuingOperations": "21080000" }, "balance": { "goodwill": "None", "inventory": "3281000", "commonStock": "1000", "currentDebt": "None", "investments": "None", "totalAssets": "105218000", "longTermDebt": "None", "shortTermDebt": "21660000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "263000", "reportedCurrency": "USD", "retainedEarnings": "-21054000", "totalLiabilities": "56116000", "otherCurrentAssets": "2264000", "totalCurrentAssets": "40155000", "currentLongTermDebt": "18349000", "longTermInvestments": "None", "shortTermInvestments": "1143000", "currentNetReceivables": "31115000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "65063000", "currentAccountsPayable": "7281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38351000", "totalShareholderEquity": "49102000", "capitalLeaseObligations": "20002000", "otherCurrentLiabilities": "4808000", "totalCurrentLiabilities": "36240000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "19876000", "cashAndShortTermInvestments": "2352000", "commonStockSharesOutstanding": "19677507", "intangibleAssetsExcludingGoodwill": "263000", "cashAndCashEquivalentsAtCarryingValue": "2352000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21080000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-906000", "operatingCashflow": "13994000", "capitalExpenditures": "24688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9337000", "cashflowFromInvestment": "-2530000", "stockBasedCompensation": "-18290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 77379000, "cost_of_revenue": 23629000, "gross_profit": 53750000, "ebit": 3121000, "ebitda": 24839000, "pretax_income": 1892000, "tax_provision": -209000, "net_income": 2101000, "net_income_to_common": 2101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52000, "total_current_assets": 24244000, "total_assets": 69507000, "short_term_debt": 27367000, "long_term_debt": null, "total_debt": 27367000, "total_liabilities": 58347000, "total_equity": 11160000, "shares_outstanding": 26851000, "goodwill_and_intangibles": 402000 }, "cash_flow": { "operating_cash_flow": -494000, "capital_expenditure": 11387000, "free_cash_flow": 10893000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59596, "ticker_id": 5733, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3121000", "ebitda": "24839000", "netIncome": "2101000", "grossProfit": "53750000", "depreciation": "None", "totalRevenue": "77379000", "costOfRevenue": "23629000", "interestIncome": "None", "incomeBeforeTax": "1892000", "interestExpense": "1229000", "operatingIncome": "-6277000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-209000", "reportedCurrency": "USD", "netInterestIncome": "-1229000", "nonInterestIncome": "None", "operatingExpenses": "60027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21718000", "sellingGeneralAndAdministrative": "38309000", "netIncomeFromContinuingOperations": "2101000" }, "balance": { "goodwill": "None", "inventory": "2341000", "commonStock": "532000", "currentDebt": "None", "investments": "None", "totalAssets": "69507000", "longTermDebt": "None", "shortTermDebt": "27367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "402000", "reportedCurrency": "USD", "retainedEarnings": "-42134000", "totalLiabilities": "58347000", "otherCurrentAssets": "905000", "totalCurrentAssets": "24244000", "currentLongTermDebt": "27367000", "longTermInvestments": "None", "shortTermInvestments": "909000", "currentNetReceivables": "20037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45263000", "currentAccountsPayable": "8262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27367000", "totalShareholderEquity": "11160000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2499000", "totalCurrentLiabilities": "39543000", "otherNonCurrentLiabilities": "10000", "totalNonCurrentLiabilities": "18804000", "cashAndShortTermInvestments": "52000", "commonStockSharesOutstanding": "26851000", "intangibleAssetsExcludingGoodwill": "402000", "cashAndCashEquivalentsAtCarryingValue": "52000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2101000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "648000", "operatingCashflow": "-494000", "capitalExpenditures": "11387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2868000", "cashflowFromInvestment": "3338000", "stockBasedCompensation": "32000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77379000, "cost_of_revenue": 23629000, "gross_profit": 53750000, "research_and_development": null, "selling_general_admin": 38309000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3121000, "depreciation_amortisation": 21718000, "ebitda": 24839000, "interest_expense": 1229000, "interest_income": null, "other_non_operating": null, "pretax_income": 1892000, "tax_provision": -209000, "effective_tax_rate": null, "net_income": 2101000, "net_income_continuing_ops": 2101000, "net_income_to_common": 2101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52000, "short_term_investments": 909000, "net_receivables": 20037000, "inventory": 2341000, "other_current_assets": null, "total_current_assets": 24244000, "net_ppe": null, "goodwill": null, "intangible_assets": 402000, "goodwill_and_intangibles": 402000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45263000, "total_assets": 69507000, "short_term_debt": 27367000, "accounts_payable": 8262000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39543000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18804000, "total_liabilities": 58347000, "total_debt": 27367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42134000, "total_equity": 11160000, "shares_outstanding": 26851000, "operating_cash_flow": -494000, "stock_based_compensation": 32000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3338000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2868000, "free_cash_flow": 10893000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3121000", "ebitda": "24839000", "netIncome": "2101000", "grossProfit": "53750000", "depreciation": "None", "totalRevenue": "77379000", "costOfRevenue": "23629000", "interestIncome": "None", "incomeBeforeTax": "1892000", "interestExpense": "1229000", "operatingIncome": "-6277000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-209000", "reportedCurrency": "USD", "netInterestIncome": "-1229000", "nonInterestIncome": "None", "operatingExpenses": "60027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21718000", "sellingGeneralAndAdministrative": "38309000", "netIncomeFromContinuingOperations": "2101000" }, "balance": { "goodwill": "None", "inventory": "2341000", "commonStock": "532000", "currentDebt": "None", "investments": "None", "totalAssets": "69507000", "longTermDebt": "None", "shortTermDebt": "27367000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "402000", "reportedCurrency": "USD", "retainedEarnings": "-42134000", "totalLiabilities": "58347000", "otherCurrentAssets": "905000", "totalCurrentAssets": "24244000", "currentLongTermDebt": "27367000", "longTermInvestments": "None", "shortTermInvestments": "909000", "currentNetReceivables": "20037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45263000", "currentAccountsPayable": "8262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "27367000", "totalShareholderEquity": "11160000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "2499000", "totalCurrentLiabilities": "39543000", "otherNonCurrentLiabilities": "10000", "totalNonCurrentLiabilities": "18804000", "cashAndShortTermInvestments": "52000", "commonStockSharesOutstanding": "26851000", "intangibleAssetsExcludingGoodwill": "402000", "cashAndCashEquivalentsAtCarryingValue": "52000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2101000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "648000", "operatingCashflow": "-494000", "capitalExpenditures": "11387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2868000", "cashflowFromInvestment": "3338000", "stockBasedCompensation": "32000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 37959000, "cost_of_revenue": 11112000, "gross_profit": 26847000, "ebit": -2095000, "ebitda": 4832000, "pretax_income": -2095000, "tax_provision": -557000, "net_income": -1540000, "net_income_to_common": -1540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2840000, "total_current_assets": 68726000, "total_assets": 224700000, "short_term_debt": 10586000, "long_term_debt": 45763000, "total_debt": 56349000, "total_liabilities": 104267000, "total_equity": 120419000, "shares_outstanding": 35116094, "goodwill_and_intangibles": 52961000 }, "cash_flow": { "operating_cash_flow": -3163000, "capital_expenditure": 7687000, "free_cash_flow": 4524000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59574, "ticker_id": 5733, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2095000", "ebitda": "4832000", "netIncome": "-1540000", "grossProfit": "26847000", "depreciation": "None", "totalRevenue": "37959000", "costOfRevenue": "11112000", "interestIncome": "108000", "incomeBeforeTax": "-2095000", "interestExpense": "1013000", "operatingIncome": "-2095000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-557000", "reportedCurrency": "USD", "netInterestIncome": "-905000", "nonInterestIncome": "None", "operatingExpenses": "28942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6927000", "sellingGeneralAndAdministrative": "20226000", "netIncomeFromContinuingOperations": "-1538000" }, "balance": { "goodwill": "14524000", "inventory": "20927000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "224700000", "longTermDebt": "45763000", "shortTermDebt": "10586000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "38437000", "reportedCurrency": "USD", "retainedEarnings": "-8883000", "totalLiabilities": "104267000", "otherCurrentAssets": "1451000", "totalCurrentAssets": "68726000", "currentLongTermDebt": "5990000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155974000", "currentAccountsPayable": "12234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76718999", "totalShareholderEquity": "120419000", "capitalLeaseObligations": "24966000", "otherCurrentLiabilities": "8280000", "totalCurrentLiabilities": "31940000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "72327000", "cashAndShortTermInvestments": "2840000", "commonStockSharesOutstanding": "35116094", "intangibleAssetsExcludingGoodwill": "38437000", "cashAndCashEquivalentsAtCarryingValue": "2840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-136000", "operatingCashflow": "-3163000", "capitalExpenditures": "7687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5282000", "cashflowFromInvestment": "-2971000", "stockBasedCompensation": "719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-706000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37959000, "cost_of_revenue": 11112000, "gross_profit": 26847000, "research_and_development": null, "selling_general_admin": 20226000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2095000, "depreciation_amortisation": 6927000, "ebitda": 4832000, "interest_expense": 1013000, "interest_income": null, "other_non_operating": null, "pretax_income": -2095000, "tax_provision": -557000, "effective_tax_rate": null, "net_income": -1540000, "net_income_continuing_ops": -1538000, "net_income_to_common": -1540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2840000, "short_term_investments": null, "net_receivables": 43508000, "inventory": 20927000, "other_current_assets": null, "total_current_assets": 68726000, "net_ppe": null, "goodwill": 14524000, "intangible_assets": 38437000, "goodwill_and_intangibles": 52961000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 155974000, "total_assets": 224700000, "short_term_debt": 10586000, "accounts_payable": 12234000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31940000, "long_term_debt": 45763000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 72327000, "total_liabilities": 104267000, "total_debt": 56349000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8883000, "total_equity": 120419000, "shares_outstanding": 35116094, "operating_cash_flow": -3163000, "stock_based_compensation": 719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5282000, "free_cash_flow": 4524000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2095000", "ebitda": "4832000", "netIncome": "-1540000", "grossProfit": "26847000", "depreciation": "None", "totalRevenue": "37959000", "costOfRevenue": "11112000", "interestIncome": "108000", "incomeBeforeTax": "-2095000", "interestExpense": "1013000", "operatingIncome": "-2095000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-557000", "reportedCurrency": "USD", "netInterestIncome": "-905000", "nonInterestIncome": "None", "operatingExpenses": "28942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "11112000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6927000", "sellingGeneralAndAdministrative": "20226000", "netIncomeFromContinuingOperations": "-1538000" }, "balance": { "goodwill": "14524000", "inventory": "20927000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "224700000", "longTermDebt": "45763000", "shortTermDebt": "10586000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "38437000", "reportedCurrency": "USD", "retainedEarnings": "-8883000", "totalLiabilities": "104267000", "otherCurrentAssets": "1451000", "totalCurrentAssets": "68726000", "currentLongTermDebt": "5990000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43508000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "155974000", "currentAccountsPayable": "12234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76718999", "totalShareholderEquity": "120419000", "capitalLeaseObligations": "24966000", "otherCurrentLiabilities": "8280000", "totalCurrentLiabilities": "31940000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "72327000", "cashAndShortTermInvestments": "2840000", "commonStockSharesOutstanding": "35116094", "intangibleAssetsExcludingGoodwill": "38437000", "cashAndCashEquivalentsAtCarryingValue": "2840000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-136000", "operatingCashflow": "-3163000", "capitalExpenditures": "7687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5282000", "cashflowFromInvestment": "-2971000", "stockBasedCompensation": "719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-706000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 38508000, "cost_of_revenue": 16930000, "gross_profit": 21578000, "ebit": 2385000, "ebitda": 9289000, "pretax_income": 1098000, "tax_provision": -119000, "net_income": 1217000, "net_income_to_common": 1217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3648000, "total_current_assets": 64887000, "total_assets": 222181000, "short_term_debt": 10324000, "long_term_debt": 39827000, "total_debt": 50151000, "total_liabilities": 99308000, "total_equity": 122861000, "shares_outstanding": 35257536, "goodwill_and_intangibles": 54290000 }, "cash_flow": { "operating_cash_flow": 5335000, "capital_expenditure": 4011000, "free_cash_flow": 9346000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59575, "ticker_id": 5733, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2385000", "ebitda": "9289000", "netIncome": "1217000", "grossProfit": "21578000", "depreciation": "None", "totalRevenue": "38508000", "costOfRevenue": "16930000", "interestIncome": "95000", "incomeBeforeTax": "1098000", "interestExpense": "1072000", "operatingIncome": "2385000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-119000", "reportedCurrency": "USD", "netInterestIncome": "-977000", "nonInterestIncome": "None", "operatingExpenses": "19193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6904000", "sellingGeneralAndAdministrative": "19193000", "netIncomeFromContinuingOperations": "1217000" }, "balance": { "goodwill": "14616000", "inventory": "18149000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "222181000", "longTermDebt": "39827000", "shortTermDebt": "10324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "39674000", "reportedCurrency": "USD", "retainedEarnings": "-7343000", "totalLiabilities": "99308000", "otherCurrentAssets": "3866000", "totalCurrentAssets": "64887000", "currentLongTermDebt": "5989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157294000", "currentAccountsPayable": "9785000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71645000", "totalShareholderEquity": "122861000", "capitalLeaseObligations": "25829000", "otherCurrentLiabilities": "10711000", "totalCurrentLiabilities": "30820000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68488000", "cashAndShortTermInvestments": "3648000", "commonStockSharesOutstanding": "35257536", "intangibleAssetsExcludingGoodwill": "39674000", "cashAndCashEquivalentsAtCarryingValue": "3648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1217000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "595000", "operatingCashflow": "5335000", "capitalExpenditures": "4011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5593000", "cashflowFromInvestment": "-525000", "stockBasedCompensation": "644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6904000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38508000, "cost_of_revenue": 16930000, "gross_profit": 21578000, "research_and_development": null, "selling_general_admin": 19193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2385000, "depreciation_amortisation": 6904000, "ebitda": 9289000, "interest_expense": 1072000, "interest_income": null, "other_non_operating": null, "pretax_income": 1098000, "tax_provision": -119000, "effective_tax_rate": null, "net_income": 1217000, "net_income_continuing_ops": 1217000, "net_income_to_common": 1217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3648000, "short_term_investments": null, "net_receivables": 39224000, "inventory": 18149000, "other_current_assets": null, "total_current_assets": 64887000, "net_ppe": null, "goodwill": 14616000, "intangible_assets": 39674000, "goodwill_and_intangibles": 54290000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 157294000, "total_assets": 222181000, "short_term_debt": 10324000, "accounts_payable": 9785000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30820000, "long_term_debt": 39827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 68488000, "total_liabilities": 99308000, "total_debt": 50151000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7343000, "total_equity": 122861000, "shares_outstanding": 35257536, "operating_cash_flow": 5335000, "stock_based_compensation": 644000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4011000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -525000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5593000, "free_cash_flow": 9346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2385000", "ebitda": "9289000", "netIncome": "1217000", "grossProfit": "21578000", "depreciation": "None", "totalRevenue": "38508000", "costOfRevenue": "16930000", "interestIncome": "95000", "incomeBeforeTax": "1098000", "interestExpense": "1072000", "operatingIncome": "2385000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-119000", "reportedCurrency": "USD", "netInterestIncome": "-977000", "nonInterestIncome": "None", "operatingExpenses": "19193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6904000", "sellingGeneralAndAdministrative": "19193000", "netIncomeFromContinuingOperations": "1217000" }, "balance": { "goodwill": "14616000", "inventory": "18149000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "222181000", "longTermDebt": "39827000", "shortTermDebt": "10324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "39674000", "reportedCurrency": "USD", "retainedEarnings": "-7343000", "totalLiabilities": "99308000", "otherCurrentAssets": "3866000", "totalCurrentAssets": "64887000", "currentLongTermDebt": "5989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157294000", "currentAccountsPayable": "9785000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71645000", "totalShareholderEquity": "122861000", "capitalLeaseObligations": "25829000", "otherCurrentLiabilities": "10711000", "totalCurrentLiabilities": "30820000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "68488000", "cashAndShortTermInvestments": "3648000", "commonStockSharesOutstanding": "35257536", "intangibleAssetsExcludingGoodwill": "39674000", "cashAndCashEquivalentsAtCarryingValue": "3648000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1217000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "595000", "operatingCashflow": "5335000", "capitalExpenditures": "4011000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5593000", "cashflowFromInvestment": "-525000", "stockBasedCompensation": "644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6904000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 38817000, "cost_of_revenue": 10113000, "gross_profit": 28704000, "ebit": 871000, "ebitda": 7704999, "pretax_income": -465000, "tax_provision": 437000, "net_income": -903000, "net_income_to_common": -903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4373000, "total_current_assets": 64709999, "total_assets": 227397000, "short_term_debt": 10275000, "long_term_debt": 45333000, "total_debt": 55608000, "total_liabilities": 106277000, "total_equity": 121109000, "shares_outstanding": 35386122, "goodwill_and_intangibles": 54720000 }, "cash_flow": { "operating_cash_flow": 9962000, "capital_expenditure": 3542000, "free_cash_flow": 13504000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59577, "ticker_id": 5733, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "871000", "ebitda": "7704999", "netIncome": "-903000", "grossProfit": "28704000", "depreciation": "None", "totalRevenue": "38817000", "costOfRevenue": "10113000", "interestIncome": "103000", "incomeBeforeTax": "-465000", "interestExpense": "1336000", "operatingIncome": "8290000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "437000", "reportedCurrency": "USD", "netInterestIncome": "-1233000", "nonInterestIncome": "None", "operatingExpenses": "20414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10113000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6833999", "sellingGeneralAndAdministrative": "20414000", "netIncomeFromContinuingOperations": "-904000" }, "balance": { "goodwill": "14615000", "inventory": "18142000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "227397000", "longTermDebt": "45333000", "shortTermDebt": "10275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "40105000", "reportedCurrency": "USD", "retainedEarnings": "-8559000", "totalLiabilities": "106277000", "otherCurrentAssets": "2986000", "totalCurrentAssets": "64709999", "currentLongTermDebt": "5970000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "162687000", "currentAccountsPayable": "10260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "77762000", "totalShareholderEquity": "121109000", "capitalLeaseObligations": "26459000", "otherCurrentLiabilities": "11221000", "totalCurrentLiabilities": "31756000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "74521000", "cashAndShortTermInvestments": "4373000", "commonStockSharesOutstanding": "35386122", "intangibleAssetsExcludingGoodwill": "40105000", "cashAndCashEquivalentsAtCarryingValue": "4373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-903000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-933000", "operatingCashflow": "9962000", "capitalExpenditures": "3542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6153000", "cashflowFromInvestment": "-604000", "stockBasedCompensation": "637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-544000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6921000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38817000, "cost_of_revenue": 10113000, "gross_profit": 28704000, "research_and_development": null, "selling_general_admin": 20414000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 871000, "depreciation_amortisation": 6833999, "ebitda": 7704999, "interest_expense": 1336000, "interest_income": null, "other_non_operating": null, "pretax_income": -465000, "tax_provision": 437000, "effective_tax_rate": null, "net_income": -903000, "net_income_continuing_ops": -904000, "net_income_to_common": -903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4373000, "short_term_investments": null, "net_receivables": 39209000, "inventory": 18142000, "other_current_assets": null, "total_current_assets": 64709999, "net_ppe": null, "goodwill": 14615000, "intangible_assets": 40105000, "goodwill_and_intangibles": 54720000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 162687000, "total_assets": 227397000, "short_term_debt": 10275000, "accounts_payable": 10260000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31756000, "long_term_debt": 45333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74521000, "total_liabilities": 106277000, "total_debt": 55608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8559000, "total_equity": 121109000, "shares_outstanding": 35386122, "operating_cash_flow": 9962000, "stock_based_compensation": 637000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3542000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -604000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6153000, "free_cash_flow": 13504000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "871000", "ebitda": "7704999", "netIncome": "-903000", "grossProfit": "28704000", "depreciation": "None", "totalRevenue": "38817000", "costOfRevenue": "10113000", "interestIncome": "103000", "incomeBeforeTax": "-465000", "interestExpense": "1336000", "operatingIncome": "8290000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "437000", "reportedCurrency": "USD", "netInterestIncome": "-1233000", "nonInterestIncome": "None", "operatingExpenses": "20414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "10113000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6833999", "sellingGeneralAndAdministrative": "20414000", "netIncomeFromContinuingOperations": "-904000" }, "balance": { "goodwill": "14615000", "inventory": "18142000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "227397000", "longTermDebt": "45333000", "shortTermDebt": "10275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "40105000", "reportedCurrency": "USD", "retainedEarnings": "-8559000", "totalLiabilities": "106277000", "otherCurrentAssets": "2986000", "totalCurrentAssets": "64709999", "currentLongTermDebt": "5970000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39209000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "162687000", "currentAccountsPayable": "10260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "77762000", "totalShareholderEquity": "121109000", "capitalLeaseObligations": "26459000", "otherCurrentLiabilities": "11221000", "totalCurrentLiabilities": "31756000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "74521000", "cashAndShortTermInvestments": "4373000", "commonStockSharesOutstanding": "35386122", "intangibleAssetsExcludingGoodwill": "40105000", "cashAndCashEquivalentsAtCarryingValue": "4373000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-903000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-933000", "operatingCashflow": "9962000", "capitalExpenditures": "3542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6153000", "cashflowFromInvestment": "-604000", "stockBasedCompensation": "637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-544000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6921000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 39421000, "cost_of_revenue": 16726000, "gross_profit": 22695000, "ebit": -325000, "ebitda": 6505000, "pretax_income": -1661000, "tax_provision": 746000, "net_income": -2407000, "net_income_to_common": -2407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1145000, "total_current_assets": 66134000, "total_assets": 230279000, "short_term_debt": 10587000, "long_term_debt": 50625000, "total_debt": 61212000, "total_liabilities": 107757000, "total_equity": 122522000, "shares_outstanding": 35573749, "goodwill_and_intangibles": 55370000 }, "cash_flow": { "operating_cash_flow": 2195000, "capital_expenditure": 7965000, "free_cash_flow": 10160000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59578, "ticker_id": 5733, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-325000", "ebitda": "6505000", "netIncome": "-2407000", "grossProfit": "22695000", "depreciation": "None", "totalRevenue": "39421000", "costOfRevenue": "16726000", "interestIncome": "103000", "incomeBeforeTax": "-1661000", "interestExpense": "1336000", "operatingIncome": "1672000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "746000", "reportedCurrency": "USD", "netInterestIncome": "-1233000", "nonInterestIncome": "None", "operatingExpenses": "21023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6830000", "sellingGeneralAndAdministrative": "21023000", "netIncomeFromContinuingOperations": "-2407000" }, "balance": { "goodwill": "14704000", "inventory": "18279000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "230279000", "longTermDebt": "50625000", "shortTermDebt": "10587000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "40666000", "reportedCurrency": "USD", "retainedEarnings": "-7657000", "totalLiabilities": "107757000", "otherCurrentAssets": "3389000", "totalCurrentAssets": "66134000", "currentLongTermDebt": "6291000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164145000", "currentAccountsPayable": "11534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80129000", "totalShareholderEquity": "122522000", "capitalLeaseObligations": "23213000", "otherCurrentLiabilities": "9926000", "totalCurrentLiabilities": "32047000", "otherNonCurrentLiabilities": "-1000", "totalNonCurrentLiabilities": "75710000", "cashAndShortTermInvestments": "1145000", "commonStockSharesOutstanding": "35573749", "intangibleAssetsExcludingGoodwill": "40666000", "cashAndCashEquivalentsAtCarryingValue": "1145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2407000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1249000", "operatingCashflow": "2195000", "capitalExpenditures": "7965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1056000", "cashflowFromInvestment": "-4861000", "stockBasedCompensation": "642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39421000, "cost_of_revenue": 16726000, "gross_profit": 22695000, "research_and_development": null, "selling_general_admin": 21023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -325000, "depreciation_amortisation": 6830000, "ebitda": 6505000, "interest_expense": 1336000, "interest_income": null, "other_non_operating": null, "pretax_income": -1661000, "tax_provision": 746000, "effective_tax_rate": null, "net_income": -2407000, "net_income_continuing_ops": -2407000, "net_income_to_common": -2407000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1145000, "short_term_investments": null, "net_receivables": 43321000, "inventory": 18279000, "other_current_assets": null, "total_current_assets": 66134000, "net_ppe": null, "goodwill": 14704000, "intangible_assets": 40666000, "goodwill_and_intangibles": 55370000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 164145000, "total_assets": 230279000, "short_term_debt": 10587000, "accounts_payable": 11534000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32047000, "long_term_debt": 50625000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75710000, "total_liabilities": 107757000, "total_debt": 61212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7657000, "total_equity": 122522000, "shares_outstanding": 35573749, "operating_cash_flow": 2195000, "stock_based_compensation": 642000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4861000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1056000, "free_cash_flow": 10160000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-325000", "ebitda": "6505000", "netIncome": "-2407000", "grossProfit": "22695000", "depreciation": "None", "totalRevenue": "39421000", "costOfRevenue": "16726000", "interestIncome": "103000", "incomeBeforeTax": "-1661000", "interestExpense": "1336000", "operatingIncome": "1672000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "746000", "reportedCurrency": "USD", "netInterestIncome": "-1233000", "nonInterestIncome": "None", "operatingExpenses": "21023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6830000", "sellingGeneralAndAdministrative": "21023000", "netIncomeFromContinuingOperations": "-2407000" }, "balance": { "goodwill": "14704000", "inventory": "18279000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "230279000", "longTermDebt": "50625000", "shortTermDebt": "10587000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "40666000", "reportedCurrency": "USD", "retainedEarnings": "-7657000", "totalLiabilities": "107757000", "otherCurrentAssets": "3389000", "totalCurrentAssets": "66134000", "currentLongTermDebt": "6291000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43321000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164145000", "currentAccountsPayable": "11534000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80129000", "totalShareholderEquity": "122522000", "capitalLeaseObligations": "23213000", "otherCurrentLiabilities": "9926000", "totalCurrentLiabilities": "32047000", "otherNonCurrentLiabilities": "-1000", "totalNonCurrentLiabilities": "75710000", "cashAndShortTermInvestments": "1145000", "commonStockSharesOutstanding": "35573749", "intangibleAssetsExcludingGoodwill": "40666000", "cashAndCashEquivalentsAtCarryingValue": "1145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2407000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1249000", "operatingCashflow": "2195000", "capitalExpenditures": "7965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1056000", "cashflowFromInvestment": "-4861000", "stockBasedCompensation": "642000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 42880000, "cost_of_revenue": 7688000, "gross_profit": 35192000, "ebit": -519000, "ebitda": 6203000, "pretax_income": -1828000, "tax_provision": -159000, "net_income": -1669000, "net_income_to_common": -1669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2789000, "total_current_assets": 67374000, "total_assets": 233169000, "short_term_debt": 10166000, "long_term_debt": 48961000, "total_debt": 59127000, "total_liabilities": 110473000, "total_equity": 122696000, "shares_outstanding": 35592737, "goodwill_and_intangibles": 54628000 }, "cash_flow": { "operating_cash_flow": 2431000, "capital_expenditure": 5043000, "free_cash_flow": 7474000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59579, "ticker_id": 5733, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-519000", "ebitda": "6203000", "netIncome": "-1669000", "grossProfit": "35192000", "depreciation": "None", "totalRevenue": "42880000", "costOfRevenue": "7688000", "interestIncome": "98000", "incomeBeforeTax": "-1828000", "interestExpense": "1309000", "operatingIncome": "3303000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-159000", "reportedCurrency": "USD", "netInterestIncome": "-1211000", "nonInterestIncome": "None", "operatingExpenses": "31889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6722000", "sellingGeneralAndAdministrative": "21609000", "netIncomeFromContinuingOperations": "-1669000" }, "balance": { "goodwill": "14401000", "inventory": "18250000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "233169000", "longTermDebt": "48961000", "shortTermDebt": "10166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "40227000", "reportedCurrency": "USD", "retainedEarnings": "-5251000", "totalLiabilities": "110473000", "otherCurrentAssets": "3045000", "totalCurrentAssets": "67374000", "currentLongTermDebt": "5908000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "165796000", "currentAccountsPayable": "15603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "78771000", "totalShareholderEquity": "122696000", "capitalLeaseObligations": "23902000", "otherCurrentLiabilities": "7237000", "totalCurrentLiabilities": "34801000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "75672000", "cashAndShortTermInvestments": "2789000", "commonStockSharesOutstanding": "35592737", "intangibleAssetsExcludingGoodwill": "40227000", "cashAndCashEquivalentsAtCarryingValue": "2789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1669000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2540000", "operatingCashflow": "2431000", "capitalExpenditures": "5043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1392000", "cashflowFromInvestment": "-7280000", "stockBasedCompensation": "541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6722000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42880000, "cost_of_revenue": 7688000, "gross_profit": 35192000, "research_and_development": null, "selling_general_admin": 21609000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -519000, "depreciation_amortisation": 6722000, "ebitda": 6203000, "interest_expense": 1309000, "interest_income": null, "other_non_operating": null, "pretax_income": -1828000, "tax_provision": -159000, "effective_tax_rate": null, "net_income": -1669000, "net_income_continuing_ops": -1669000, "net_income_to_common": -1669000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2789000, "short_term_investments": null, "net_receivables": 43290000, "inventory": 18250000, "other_current_assets": null, "total_current_assets": 67374000, "net_ppe": null, "goodwill": 14401000, "intangible_assets": 40227000, "goodwill_and_intangibles": 54628000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 165796000, "total_assets": 233169000, "short_term_debt": 10166000, "accounts_payable": 15603000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34801000, "long_term_debt": 48961000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 75672000, "total_liabilities": 110473000, "total_debt": 59127000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5251000, "total_equity": 122696000, "shares_outstanding": 35592737, "operating_cash_flow": 2431000, "stock_based_compensation": 541000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1392000, "free_cash_flow": 7474000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-519000", "ebitda": "6203000", "netIncome": "-1669000", "grossProfit": "35192000", "depreciation": "None", "totalRevenue": "42880000", "costOfRevenue": "7688000", "interestIncome": "98000", "incomeBeforeTax": "-1828000", "interestExpense": "1309000", "operatingIncome": "3303000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-159000", "reportedCurrency": "USD", "netInterestIncome": "-1211000", "nonInterestIncome": "None", "operatingExpenses": "31889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6722000", "sellingGeneralAndAdministrative": "21609000", "netIncomeFromContinuingOperations": "-1669000" }, "balance": { "goodwill": "14401000", "inventory": "18250000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "233169000", "longTermDebt": "48961000", "shortTermDebt": "10166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "40227000", "reportedCurrency": "USD", "retainedEarnings": "-5251000", "totalLiabilities": "110473000", "otherCurrentAssets": "3045000", "totalCurrentAssets": "67374000", "currentLongTermDebt": "5908000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "165796000", "currentAccountsPayable": "15603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "78771000", "totalShareholderEquity": "122696000", "capitalLeaseObligations": "23902000", "otherCurrentLiabilities": "7237000", "totalCurrentLiabilities": "34801000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "75672000", "cashAndShortTermInvestments": "2789000", "commonStockSharesOutstanding": "35592737", "intangibleAssetsExcludingGoodwill": "40227000", "cashAndCashEquivalentsAtCarryingValue": "2789000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1669000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2540000", "operatingCashflow": "2431000", "capitalExpenditures": "5043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1392000", "cashflowFromInvestment": "-7280000", "stockBasedCompensation": "541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6722000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 39846000, "cost_of_revenue": 6552000, "gross_profit": 33294000, "ebit": -451000, "ebitda": 6149000, "pretax_income": -1790000, "tax_provision": -445000, "net_income": -1345000, "net_income_to_common": -1345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6185000, "total_current_assets": 68076000, "total_assets": 222431000, "short_term_debt": 11116000, "long_term_debt": 46818000, "total_debt": 57934000, "total_liabilities": 102472000, "total_equity": 119959000, "shares_outstanding": 34704696, "goodwill_and_intangibles": 49379000 }, "cash_flow": { "operating_cash_flow": -3665000, "capital_expenditure": 3226000, "free_cash_flow": -439000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59580, "ticker_id": 5733, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-451000", "ebitda": "6149000", "netIncome": "-1345000", "grossProfit": "33294000", "depreciation": "None", "totalRevenue": "39846000", "costOfRevenue": "6552000", "interestIncome": "126000", "incomeBeforeTax": "-1790000", "interestExpense": "1339000", "operatingIncome": "1812000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-445000", "reportedCurrency": "USD", "netInterestIncome": "-1213000", "nonInterestIncome": "None", "operatingExpenses": "31482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6600000", "sellingGeneralAndAdministrative": "21280000", "netIncomeFromContinuingOperations": "-1345000" }, "balance": { "goodwill": "12147000", "inventory": "17502000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "222431000", "longTermDebt": "46818000", "shortTermDebt": "11116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37232000", "reportedCurrency": "USD", "retainedEarnings": "-3582000", "totalLiabilities": "102472000", "otherCurrentAssets": "3874000", "totalCurrentAssets": "68076000", "currentLongTermDebt": "6995000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "40515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154355000", "currentAccountsPayable": "11983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76699000", "totalShareholderEquity": "119959000", "capitalLeaseObligations": "22886000", "otherCurrentLiabilities": "6457000", "totalCurrentLiabilities": "30963000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "71509000", "cashAndShortTermInvestments": "6185000", "commonStockSharesOutstanding": "34704696", "intangibleAssetsExcludingGoodwill": "37232000", "cashAndCashEquivalentsAtCarryingValue": "6185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1345000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1437000", "operatingCashflow": "-3665000", "capitalExpenditures": "3226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4525000", "cashflowFromInvestment": "-7454000", "stockBasedCompensation": "520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39846000, "cost_of_revenue": 6552000, "gross_profit": 33294000, "research_and_development": null, "selling_general_admin": 21280000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -451000, "depreciation_amortisation": 6600000, "ebitda": 6149000, "interest_expense": 1339000, "interest_income": null, "other_non_operating": null, "pretax_income": -1790000, "tax_provision": -445000, "effective_tax_rate": null, "net_income": -1345000, "net_income_continuing_ops": -1345000, "net_income_to_common": -1345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6185000, "short_term_investments": 0, "net_receivables": 40515000, "inventory": 17502000, "other_current_assets": null, "total_current_assets": 68076000, "net_ppe": null, "goodwill": 12147000, "intangible_assets": 37232000, "goodwill_and_intangibles": 49379000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 154355000, "total_assets": 222431000, "short_term_debt": 11116000, "accounts_payable": 11983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30963000, "long_term_debt": 46818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71509000, "total_liabilities": 102472000, "total_debt": 57934000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3582000, "total_equity": 119959000, "shares_outstanding": 34704696, "operating_cash_flow": -3665000, "stock_based_compensation": 520000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3226000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4525000, "free_cash_flow": -439000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-451000", "ebitda": "6149000", "netIncome": "-1345000", "grossProfit": "33294000", "depreciation": "None", "totalRevenue": "39846000", "costOfRevenue": "6552000", "interestIncome": "126000", "incomeBeforeTax": "-1790000", "interestExpense": "1339000", "operatingIncome": "1812000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-445000", "reportedCurrency": "USD", "netInterestIncome": "-1213000", "nonInterestIncome": "None", "operatingExpenses": "31482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6552000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6600000", "sellingGeneralAndAdministrative": "21280000", "netIncomeFromContinuingOperations": "-1345000" }, "balance": { "goodwill": "12147000", "inventory": "17502000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "222431000", "longTermDebt": "46818000", "shortTermDebt": "11116000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "37232000", "reportedCurrency": "USD", "retainedEarnings": "-3582000", "totalLiabilities": "102472000", "otherCurrentAssets": "3874000", "totalCurrentAssets": "68076000", "currentLongTermDebt": "6995000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "40515000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "154355000", "currentAccountsPayable": "11983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76699000", "totalShareholderEquity": "119959000", "capitalLeaseObligations": "22886000", "otherCurrentLiabilities": "6457000", "totalCurrentLiabilities": "30963000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "71509000", "cashAndShortTermInvestments": "6185000", "commonStockSharesOutstanding": "34704696", "intangibleAssetsExcludingGoodwill": "37232000", "cashAndCashEquivalentsAtCarryingValue": "6185000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1345000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1437000", "operatingCashflow": "-3665000", "capitalExpenditures": "3226000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4525000", "cashflowFromInvestment": "-7454000", "stockBasedCompensation": "520000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 40093000, "cost_of_revenue": 15987000, "gross_profit": 24106000, "ebit": 1466000, "ebitda": 7651000, "pretax_income": 428000, "tax_provision": -439000, "net_income": 867000, "net_income_to_common": 867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11961000, "total_current_assets": 68742000, "total_assets": 218844000, "short_term_debt": 30605000, "long_term_debt": 17917000, "total_debt": 48522000, "total_liabilities": 95654000, "total_equity": 123190000, "shares_outstanding": 31404333, "goodwill_and_intangibles": 41836000 }, "cash_flow": { "operating_cash_flow": 5332000, "capital_expenditure": 3366000, "free_cash_flow": 8698000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59582, "ticker_id": 5733, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1466000", "ebitda": "7651000", "netIncome": "867000", "grossProfit": "24106000", "depreciation": "None", "totalRevenue": "40093000", "costOfRevenue": "15987000", "interestIncome": "36000", "incomeBeforeTax": "428000", "interestExpense": "1038000", "operatingIncome": "4251000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-439000", "reportedCurrency": "USD", "netInterestIncome": "-1002000", "nonInterestIncome": "None", "operatingExpenses": "19855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6185000", "sellingGeneralAndAdministrative": "19855000", "netIncomeFromContinuingOperations": "867000" }, "balance": { "goodwill": "10970000", "inventory": "17352000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "218844000", "longTermDebt": "17917000", "shortTermDebt": "30605000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "30866000", "reportedCurrency": "USD", "retainedEarnings": "-2238000", "totalLiabilities": "95654000", "otherCurrentAssets": "4967000", "totalCurrentAssets": "68742000", "currentLongTermDebt": "26164000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "34462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "150102000", "currentAccountsPayable": "9054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68055000", "totalShareholderEquity": "123190000", "capitalLeaseObligations": "23974000", "otherCurrentLiabilities": "7186000", "totalCurrentLiabilities": "51996000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43658000", "cashAndShortTermInvestments": "11961000", "commonStockSharesOutstanding": "31404333", "intangibleAssetsExcludingGoodwill": "30866000", "cashAndCashEquivalentsAtCarryingValue": "11961000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-5719000", "operatingCashflow": "5332000", "capitalExpenditures": "3366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19865000", "cashflowFromInvestment": "-19404000", "stockBasedCompensation": "508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40093000, "cost_of_revenue": 15987000, "gross_profit": 24106000, "research_and_development": null, "selling_general_admin": 19855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1466000, "depreciation_amortisation": 6185000, "ebitda": 7651000, "interest_expense": 1038000, "interest_income": null, "other_non_operating": null, "pretax_income": 428000, "tax_provision": -439000, "effective_tax_rate": null, "net_income": 867000, "net_income_continuing_ops": 867000, "net_income_to_common": 867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11961000, "short_term_investments": 0, "net_receivables": 34462000, "inventory": 17352000, "other_current_assets": null, "total_current_assets": 68742000, "net_ppe": null, "goodwill": 10970000, "intangible_assets": 30866000, "goodwill_and_intangibles": 41836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 150102000, "total_assets": 218844000, "short_term_debt": 30605000, "accounts_payable": 9054000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51996000, "long_term_debt": 17917000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43658000, "total_liabilities": 95654000, "total_debt": 48522000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2238000, "total_equity": 123190000, "shares_outstanding": 31404333, "operating_cash_flow": 5332000, "stock_based_compensation": 508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3366000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19404000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19865000, "free_cash_flow": 8698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1466000", "ebitda": "7651000", "netIncome": "867000", "grossProfit": "24106000", "depreciation": "None", "totalRevenue": "40093000", "costOfRevenue": "15987000", "interestIncome": "36000", "incomeBeforeTax": "428000", "interestExpense": "1038000", "operatingIncome": "4251000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-439000", "reportedCurrency": "USD", "netInterestIncome": "-1002000", "nonInterestIncome": "None", "operatingExpenses": "19855000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6185000", "sellingGeneralAndAdministrative": "19855000", "netIncomeFromContinuingOperations": "867000" }, "balance": { "goodwill": "10970000", "inventory": "17352000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "218844000", "longTermDebt": "17917000", "shortTermDebt": "30605000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "30866000", "reportedCurrency": "USD", "retainedEarnings": "-2238000", "totalLiabilities": "95654000", "otherCurrentAssets": "4967000", "totalCurrentAssets": "68742000", "currentLongTermDebt": "26164000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "34462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "150102000", "currentAccountsPayable": "9054000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68055000", "totalShareholderEquity": "123190000", "capitalLeaseObligations": "23974000", "otherCurrentLiabilities": "7186000", "totalCurrentLiabilities": "51996000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43658000", "cashAndShortTermInvestments": "11961000", "commonStockSharesOutstanding": "31404333", "intangibleAssetsExcludingGoodwill": "30866000", "cashAndCashEquivalentsAtCarryingValue": "11961000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "867000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-5719000", "operatingCashflow": "5332000", "capitalExpenditures": "3366000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19865000", "cashflowFromInvestment": "-19404000", "stockBasedCompensation": "508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6185000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 37533000, "cost_of_revenue": 15679000, "gross_profit": 21854000, "ebit": 1094000, "ebitda": 6775000, "pretax_income": 283000, "tax_provision": -82000, "net_income": 365000, "net_income_to_common": 365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6784000, "total_current_assets": 60834000, "total_assets": 166874000, "short_term_debt": 9133000, "long_term_debt": 19167000, "total_debt": 28300000, "total_liabilities": 74074000, "total_equity": 92800000, "shares_outstanding": 30873436, "goodwill_and_intangibles": 11038000 }, "cash_flow": { "operating_cash_flow": 1079000, "capital_expenditure": 10084000, "free_cash_flow": 11163000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59583, "ticker_id": 5733, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1094000", "ebitda": "6775000", "netIncome": "365000", "grossProfit": "21854000", "depreciation": "None", "totalRevenue": "37533000", "costOfRevenue": "15679000", "interestIncome": "24000", "incomeBeforeTax": "283000", "interestExpense": "811000", "operatingIncome": "2235000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-82000", "reportedCurrency": "USD", "netInterestIncome": "-787000", "nonInterestIncome": "None", "operatingExpenses": "19619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5681000", "sellingGeneralAndAdministrative": "19619000", "netIncomeFromContinuingOperations": "365000" }, "balance": { "goodwill": "3076000", "inventory": "14609000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "166874000", "longTermDebt": "19167000", "shortTermDebt": "9133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "7962000", "reportedCurrency": "USD", "retainedEarnings": "-3105000", "totalLiabilities": "74074000", "otherCurrentAssets": "2702000", "totalCurrentAssets": "60834000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "1617000", "currentNetReceivables": "35122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "106040000", "currentAccountsPayable": "14014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46114000", "totalShareholderEquity": "92800000", "capitalLeaseObligations": "21947000", "otherCurrentLiabilities": "4929000", "totalCurrentLiabilities": "30866000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43208000", "cashAndShortTermInvestments": "6784000", "commonStockSharesOutstanding": "30873436", "intangibleAssetsExcludingGoodwill": "7962000", "cashAndCashEquivalentsAtCarryingValue": "6784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "366000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2885000", "operatingCashflow": "1079000", "capitalExpenditures": "10084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1116000", "cashflowFromInvestment": "-7143000", "stockBasedCompensation": "856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37533000, "cost_of_revenue": 15679000, "gross_profit": 21854000, "research_and_development": null, "selling_general_admin": 19619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1094000, "depreciation_amortisation": 5681000, "ebitda": 6775000, "interest_expense": 811000, "interest_income": null, "other_non_operating": null, "pretax_income": 283000, "tax_provision": -82000, "effective_tax_rate": null, "net_income": 365000, "net_income_continuing_ops": 365000, "net_income_to_common": 365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6784000, "short_term_investments": 1617000, "net_receivables": 35122000, "inventory": 14609000, "other_current_assets": null, "total_current_assets": 60834000, "net_ppe": null, "goodwill": 3076000, "intangible_assets": 7962000, "goodwill_and_intangibles": 11038000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 106040000, "total_assets": 166874000, "short_term_debt": 9133000, "accounts_payable": 14014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30866000, "long_term_debt": 19167000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43208000, "total_liabilities": 74074000, "total_debt": 28300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3105000, "total_equity": 92800000, "shares_outstanding": 30873436, "operating_cash_flow": 1079000, "stock_based_compensation": 856000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7143000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1116000, "free_cash_flow": 11163000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1094000", "ebitda": "6775000", "netIncome": "365000", "grossProfit": "21854000", "depreciation": "None", "totalRevenue": "37533000", "costOfRevenue": "15679000", "interestIncome": "24000", "incomeBeforeTax": "283000", "interestExpense": "811000", "operatingIncome": "2235000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-82000", "reportedCurrency": "USD", "netInterestIncome": "-787000", "nonInterestIncome": "None", "operatingExpenses": "19619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15679000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5681000", "sellingGeneralAndAdministrative": "19619000", "netIncomeFromContinuingOperations": "365000" }, "balance": { "goodwill": "3076000", "inventory": "14609000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "166874000", "longTermDebt": "19167000", "shortTermDebt": "9133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "7962000", "reportedCurrency": "USD", "retainedEarnings": "-3105000", "totalLiabilities": "74074000", "otherCurrentAssets": "2702000", "totalCurrentAssets": "60834000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "1617000", "currentNetReceivables": "35122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "106040000", "currentAccountsPayable": "14014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46114000", "totalShareholderEquity": "92800000", "capitalLeaseObligations": "21947000", "otherCurrentLiabilities": "4929000", "totalCurrentLiabilities": "30866000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "43208000", "cashAndShortTermInvestments": "6784000", "commonStockSharesOutstanding": "30873436", "intangibleAssetsExcludingGoodwill": "7962000", "cashAndCashEquivalentsAtCarryingValue": "6784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "366000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2885000", "operatingCashflow": "1079000", "capitalExpenditures": "10084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1116000", "cashflowFromInvestment": "-7143000", "stockBasedCompensation": "856000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 36974000, "cost_of_revenue": 13902000, "gross_profit": 23072000, "ebit": 4245000, "ebitda": 9610000, "pretax_income": 4063000, "tax_provision": 937000, "net_income": 3126000, "net_income_to_common": 3126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14050000, "total_current_assets": 65589000, "total_assets": 166951000, "short_term_debt": 8965000, "long_term_debt": 20000000, "total_debt": 28965000, "total_liabilities": 75438000, "total_equity": 91513000, "shares_outstanding": 29768568, "goodwill_and_intangibles": 10614000 }, "cash_flow": { "operating_cash_flow": 3312000, "capital_expenditure": 6228000, "free_cash_flow": 9540000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59584, "ticker_id": 5733, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4245000", "ebitda": "9610000", "netIncome": "3126000", "grossProfit": "23072000", "depreciation": "None", "totalRevenue": "36974000", "costOfRevenue": "13902000", "interestIncome": "11000", "incomeBeforeTax": "4063000", "interestExpense": "182000", "operatingIncome": "5130000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "937000", "reportedCurrency": "USD", "netInterestIncome": "-182000", "nonInterestIncome": "None", "operatingExpenses": "17942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5365000", "sellingGeneralAndAdministrative": "17941000", "netIncomeFromContinuingOperations": "3126000" }, "balance": { "goodwill": "2556000", "inventory": "11441000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "166951000", "longTermDebt": "20000000", "shortTermDebt": "8965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "8058000", "reportedCurrency": "USD", "retainedEarnings": "-3180000", "totalLiabilities": "75438000", "otherCurrentAssets": "3231000", "totalCurrentAssets": "65589000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "1137000", "currentNetReceivables": "35730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "101362000", "currentAccountsPayable": "16736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43367000", "totalShareholderEquity": "91513000", "capitalLeaseObligations": "18367000", "otherCurrentLiabilities": "6740000", "totalCurrentLiabilities": "34143000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "41295000", "cashAndShortTermInvestments": "14050000", "commonStockSharesOutstanding": "29768568", "intangibleAssetsExcludingGoodwill": "8058000", "cashAndCashEquivalentsAtCarryingValue": "14050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3126000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2836000", "operatingCashflow": "3312000", "capitalExpenditures": "6228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24611000", "cashflowFromInvestment": "-19585000", "stockBasedCompensation": "208000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36974000, "cost_of_revenue": 13902000, "gross_profit": 23072000, "research_and_development": null, "selling_general_admin": 17941000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4245000, "depreciation_amortisation": 5365000, "ebitda": 9610000, "interest_expense": 182000, "interest_income": null, "other_non_operating": null, "pretax_income": 4063000, "tax_provision": 937000, "effective_tax_rate": null, "net_income": 3126000, "net_income_continuing_ops": 3126000, "net_income_to_common": 3126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14050000, "short_term_investments": 1137000, "net_receivables": 35730000, "inventory": 11441000, "other_current_assets": null, "total_current_assets": 65589000, "net_ppe": null, "goodwill": 2556000, "intangible_assets": 8058000, "goodwill_and_intangibles": 10614000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 101362000, "total_assets": 166951000, "short_term_debt": 8965000, "accounts_payable": 16736000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34143000, "long_term_debt": 20000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41295000, "total_liabilities": 75438000, "total_debt": 28965000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3180000, "total_equity": 91513000, "shares_outstanding": 29768568, "operating_cash_flow": 3312000, "stock_based_compensation": 208000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6228000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19585000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24611000, "free_cash_flow": 9540000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4245000", "ebitda": "9610000", "netIncome": "3126000", "grossProfit": "23072000", "depreciation": "None", "totalRevenue": "36974000", "costOfRevenue": "13902000", "interestIncome": "11000", "incomeBeforeTax": "4063000", "interestExpense": "182000", "operatingIncome": "5130000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "937000", "reportedCurrency": "USD", "netInterestIncome": "-182000", "nonInterestIncome": "None", "operatingExpenses": "17942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13902000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5365000", "sellingGeneralAndAdministrative": "17941000", "netIncomeFromContinuingOperations": "3126000" }, "balance": { "goodwill": "2556000", "inventory": "11441000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "166951000", "longTermDebt": "20000000", "shortTermDebt": "8965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "8058000", "reportedCurrency": "USD", "retainedEarnings": "-3180000", "totalLiabilities": "75438000", "otherCurrentAssets": "3231000", "totalCurrentAssets": "65589000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "1137000", "currentNetReceivables": "35730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "101362000", "currentAccountsPayable": "16736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "43367000", "totalShareholderEquity": "91513000", "capitalLeaseObligations": "18367000", "otherCurrentLiabilities": "6740000", "totalCurrentLiabilities": "34143000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "41295000", "cashAndShortTermInvestments": "14050000", "commonStockSharesOutstanding": "29768568", "intangibleAssetsExcludingGoodwill": "8058000", "cashAndCashEquivalentsAtCarryingValue": "14050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3126000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2836000", "operatingCashflow": "3312000", "capitalExpenditures": "6228000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24611000", "cashflowFromInvestment": "-19585000", "stockBasedCompensation": "208000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 35189000, "cost_of_revenue": 13396000, "gross_profit": 21793000, "ebit": 3776000, "ebitda": 9093000, "pretax_income": 3668000, "tax_provision": -155000, "net_income": 3823000, "net_income_to_common": 3823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6003000, "total_current_assets": 46408000, "total_assets": 132498000, "short_term_debt": 3958000, "long_term_debt": null, "total_debt": 3958000, "total_liabilities": 43808000, "total_equity": 88690000, "shares_outstanding": 29768568, "goodwill_and_intangibles": 216000 }, "cash_flow": { "operating_cash_flow": 5850000, "capital_expenditure": 6974000, "free_cash_flow": 12824000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59585, "ticker_id": 5733, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3776000", "ebitda": "9093000", "netIncome": "3823000", "grossProfit": "21793000", "depreciation": "None", "totalRevenue": "35189000", "costOfRevenue": "13396000", "interestIncome": "0", "incomeBeforeTax": "3668000", "interestExpense": "108000", "operatingIncome": "4528000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-155000", "reportedCurrency": "USD", "netInterestIncome": "-108000", "nonInterestIncome": "None", "operatingExpenses": "17265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5317000", "sellingGeneralAndAdministrative": "17265000", "netIncomeFromContinuingOperations": "3823000" }, "balance": { "goodwill": "0", "inventory": "5034000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "132498000", "longTermDebt": "None", "shortTermDebt": "3958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "216000", "reportedCurrency": "USD", "retainedEarnings": "-6306000", "totalLiabilities": "43808000", "otherCurrentAssets": "4554000", "totalCurrentAssets": "46408000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "888000", "currentNetReceivables": "29929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86090000", "currentAccountsPayable": "7751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18851000", "totalShareholderEquity": "88690000", "capitalLeaseObligations": "18851000", "otherCurrentLiabilities": "7820000", "totalCurrentLiabilities": "22288000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21520000", "cashAndShortTermInvestments": "6003000", "commonStockSharesOutstanding": "29768568", "intangibleAssetsExcludingGoodwill": "216000", "cashAndCashEquivalentsAtCarryingValue": "6003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3823000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1160000", "operatingCashflow": "5850000", "capitalExpenditures": "6974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2000", "cashflowFromInvestment": "-3837000", "stockBasedCompensation": "-10609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35189000, "cost_of_revenue": 13396000, "gross_profit": 21793000, "research_and_development": null, "selling_general_admin": 17265000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3776000, "depreciation_amortisation": 5317000, "ebitda": 9093000, "interest_expense": 108000, "interest_income": null, "other_non_operating": null, "pretax_income": 3668000, "tax_provision": -155000, "effective_tax_rate": null, "net_income": 3823000, "net_income_continuing_ops": 3823000, "net_income_to_common": 3823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6003000, "short_term_investments": 888000, "net_receivables": 29929000, "inventory": 5034000, "other_current_assets": null, "total_current_assets": 46408000, "net_ppe": null, "goodwill": 0, "intangible_assets": 216000, "goodwill_and_intangibles": 216000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 86090000, "total_assets": 132498000, "short_term_debt": 3958000, "accounts_payable": 7751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22288000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21520000, "total_liabilities": 43808000, "total_debt": 3958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6306000, "total_equity": 88690000, "shares_outstanding": 29768568, "operating_cash_flow": 5850000, "stock_based_compensation": -10609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6974000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3837000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2000, "free_cash_flow": 12824000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3776000", "ebitda": "9093000", "netIncome": "3823000", "grossProfit": "21793000", "depreciation": "None", "totalRevenue": "35189000", "costOfRevenue": "13396000", "interestIncome": "0", "incomeBeforeTax": "3668000", "interestExpense": "108000", "operatingIncome": "4528000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-155000", "reportedCurrency": "USD", "netInterestIncome": "-108000", "nonInterestIncome": "None", "operatingExpenses": "17265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5317000", "sellingGeneralAndAdministrative": "17265000", "netIncomeFromContinuingOperations": "3823000" }, "balance": { "goodwill": "0", "inventory": "5034000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "132498000", "longTermDebt": "None", "shortTermDebt": "3958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "216000", "reportedCurrency": "USD", "retainedEarnings": "-6306000", "totalLiabilities": "43808000", "otherCurrentAssets": "4554000", "totalCurrentAssets": "46408000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "888000", "currentNetReceivables": "29929000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86090000", "currentAccountsPayable": "7751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18851000", "totalShareholderEquity": "88690000", "capitalLeaseObligations": "18851000", "otherCurrentLiabilities": "7820000", "totalCurrentLiabilities": "22288000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21520000", "cashAndShortTermInvestments": "6003000", "commonStockSharesOutstanding": "29768568", "intangibleAssetsExcludingGoodwill": "216000", "cashAndCashEquivalentsAtCarryingValue": "6003000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3823000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1160000", "operatingCashflow": "5850000", "capitalExpenditures": "6974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2000", "cashflowFromInvestment": "-3837000", "stockBasedCompensation": "-10609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5317000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 38138000, "cost_of_revenue": 14454000, "gross_profit": 23684000, "ebit": 6462000, "ebitda": 11765000, "pretax_income": 6389000, "tax_provision": 2102000, "net_income": 4287000, "net_income_to_common": 4287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3989000, "total_current_assets": 45619000, "total_assets": 131436000, "short_term_debt": 3940000, "long_term_debt": null, "total_debt": 3940000, "total_liabilities": 46572000, "total_equity": 84864000, "shares_outstanding": 30043546, "goodwill_and_intangibles": 228000 }, "cash_flow": { "operating_cash_flow": 3423000, "capital_expenditure": 12159000, "free_cash_flow": 15582000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59587, "ticker_id": 5733, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6462000", "ebitda": "11765000", "netIncome": "4287000", "grossProfit": "23684000", "depreciation": "None", "totalRevenue": "38138000", "costOfRevenue": "14454000", "interestIncome": "0", "incomeBeforeTax": "6389000", "interestExpense": "73000", "operatingIncome": "7132000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2102000", "reportedCurrency": "USD", "netInterestIncome": "-73000", "nonInterestIncome": "None", "operatingExpenses": "16552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5303000", "sellingGeneralAndAdministrative": "16552000", "netIncomeFromContinuingOperations": "4287000" }, "balance": { "goodwill": "None", "inventory": "6586000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "131436000", "longTermDebt": "None", "shortTermDebt": "3940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "228000", "reportedCurrency": "USD", "retainedEarnings": "-10129000", "totalLiabilities": "46572000", "otherCurrentAssets": "4976000", "totalCurrentAssets": "45619000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "995000", "currentNetReceivables": "29073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85817000", "currentAccountsPayable": "8089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19693000", "totalShareholderEquity": "84864000", "capitalLeaseObligations": "19693000", "otherCurrentLiabilities": "8696000", "totalCurrentLiabilities": "23893000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22679000", "cashAndShortTermInvestments": "3989000", "commonStockSharesOutstanding": "30043546", "intangibleAssetsExcludingGoodwill": "228000", "cashAndCashEquivalentsAtCarryingValue": "3989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4287000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4285000", "operatingCashflow": "3423000", "capitalExpenditures": "12159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41000", "cashflowFromInvestment": "-6639000", "stockBasedCompensation": "-4144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5303000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38138000, "cost_of_revenue": 14454000, "gross_profit": 23684000, "research_and_development": null, "selling_general_admin": 16552000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6462000, "depreciation_amortisation": 5303000, "ebitda": 11765000, "interest_expense": 73000, "interest_income": null, "other_non_operating": null, "pretax_income": 6389000, "tax_provision": 2102000, "effective_tax_rate": null, "net_income": 4287000, "net_income_continuing_ops": 4287000, "net_income_to_common": 4287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3989000, "short_term_investments": 995000, "net_receivables": 29073000, "inventory": 6586000, "other_current_assets": null, "total_current_assets": 45619000, "net_ppe": null, "goodwill": null, "intangible_assets": 228000, "goodwill_and_intangibles": 228000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 85817000, "total_assets": 131436000, "short_term_debt": 3940000, "accounts_payable": 8089000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23893000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 22679000, "total_liabilities": 46572000, "total_debt": 3940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10129000, "total_equity": 84864000, "shares_outstanding": 30043546, "operating_cash_flow": 3423000, "stock_based_compensation": -4144000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12159000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6639000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41000, "free_cash_flow": 15582000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6462000", "ebitda": "11765000", "netIncome": "4287000", "grossProfit": "23684000", "depreciation": "None", "totalRevenue": "38138000", "costOfRevenue": "14454000", "interestIncome": "0", "incomeBeforeTax": "6389000", "interestExpense": "73000", "operatingIncome": "7132000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2102000", "reportedCurrency": "USD", "netInterestIncome": "-73000", "nonInterestIncome": "None", "operatingExpenses": "16552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5303000", "sellingGeneralAndAdministrative": "16552000", "netIncomeFromContinuingOperations": "4287000" }, "balance": { "goodwill": "None", "inventory": "6586000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "131436000", "longTermDebt": "None", "shortTermDebt": "3940000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "228000", "reportedCurrency": "USD", "retainedEarnings": "-10129000", "totalLiabilities": "46572000", "otherCurrentAssets": "4976000", "totalCurrentAssets": "45619000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "995000", "currentNetReceivables": "29073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "85817000", "currentAccountsPayable": "8089000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "19693000", "totalShareholderEquity": "84864000", "capitalLeaseObligations": "19693000", "otherCurrentLiabilities": "8696000", "totalCurrentLiabilities": "23893000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "22679000", "cashAndShortTermInvestments": "3989000", "commonStockSharesOutstanding": "30043546", "intangibleAssetsExcludingGoodwill": "228000", "cashAndCashEquivalentsAtCarryingValue": "3989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4287000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-4285000", "operatingCashflow": "3423000", "capitalExpenditures": "12159000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41000", "cashflowFromInvestment": "-6639000", "stockBasedCompensation": "-4144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5303000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "income_statement": { "revenue": 37908000, "cost_of_revenue": 13566000, "gross_profit": 24342000, "ebit": 2661000, "ebitda": 7378000, "pretax_income": 2313000, "tax_provision": 1376000, "net_income": 937000, "net_income_to_common": 937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7156000, "total_current_assets": 51776000, "total_assets": 138297000, "short_term_debt": 3836000, "long_term_debt": null, "total_debt": 3836000, "total_liabilities": 57810000, "total_equity": 80487000, "shares_outstanding": 20746976, "goodwill_and_intangibles": 239000 }, "cash_flow": { "operating_cash_flow": 6972000, "capital_expenditure": 17550000, "free_cash_flow": 24522000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59588, "ticker_id": 5733, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:35.468637+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2661000", "ebitda": "7378000", "netIncome": "937000", "grossProfit": "24342000", "depreciation": "None", "totalRevenue": "37908000", "costOfRevenue": "13566000", "interestIncome": "0", "incomeBeforeTax": "2313000", "interestExpense": "348000", "operatingIncome": "6624000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1376000", "reportedCurrency": "USD", "netInterestIncome": "-348000", "nonInterestIncome": "None", "operatingExpenses": "17718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4717000", "sellingGeneralAndAdministrative": "20057000", "netIncomeFromContinuingOperations": "937000" }, "balance": { "goodwill": "None", "inventory": "5929000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "138297000", "longTermDebt": "None", "shortTermDebt": "3836000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "239000", "reportedCurrency": "USD", "retainedEarnings": "-14416000", "totalLiabilities": "57810000", "otherCurrentAssets": "6804000", "totalCurrentAssets": "51776000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1530000", "currentNetReceivables": "30357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86521000", "currentAccountsPayable": "19530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84847000", "shortLongTermDebtTotal": "20458000", "totalShareholderEquity": "80487000", "capitalLeaseObligations": "20458000", "otherCurrentLiabilities": "9620000", "totalCurrentLiabilities": "35995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21815000", "cashAndShortTermInvestments": "7156000", "commonStockSharesOutstanding": "20746976", "intangibleAssetsExcludingGoodwill": "239000", "cashAndCashEquivalentsAtCarryingValue": "7156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "937000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1293000", "operatingCashflow": "6972000", "capitalExpenditures": "17550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11791000", "cashflowFromInvestment": "-12220000", "stockBasedCompensation": "3986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37908000, "cost_of_revenue": 13566000, "gross_profit": 24342000, "research_and_development": null, "selling_general_admin": 20057000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2661000, "depreciation_amortisation": 4717000, "ebitda": 7378000, "interest_expense": 348000, "interest_income": null, "other_non_operating": null, "pretax_income": 2313000, "tax_provision": 1376000, "effective_tax_rate": null, "net_income": 937000, "net_income_continuing_ops": 937000, "net_income_to_common": 937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7156000, "short_term_investments": 1530000, "net_receivables": 30357000, "inventory": 5929000, "other_current_assets": null, "total_current_assets": 51776000, "net_ppe": null, "goodwill": null, "intangible_assets": 239000, "goodwill_and_intangibles": 239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 86521000, "total_assets": 138297000, "short_term_debt": 3836000, "accounts_payable": 19530000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35995000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 21815000, "total_liabilities": 57810000, "total_debt": 3836000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14416000, "total_equity": 80487000, "shares_outstanding": 20746976, "operating_cash_flow": 6972000, "stock_based_compensation": 3986000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17550000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12220000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11791000, "free_cash_flow": 24522000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2661000", "ebitda": "7378000", "netIncome": "937000", "grossProfit": "24342000", "depreciation": "None", "totalRevenue": "37908000", "costOfRevenue": "13566000", "interestIncome": "0", "incomeBeforeTax": "2313000", "interestExpense": "348000", "operatingIncome": "6624000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1376000", "reportedCurrency": "USD", "netInterestIncome": "-348000", "nonInterestIncome": "None", "operatingExpenses": "17718000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13566000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4717000", "sellingGeneralAndAdministrative": "20057000", "netIncomeFromContinuingOperations": "937000" }, "balance": { "goodwill": "None", "inventory": "5929000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "138297000", "longTermDebt": "None", "shortTermDebt": "3836000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "239000", "reportedCurrency": "USD", "retainedEarnings": "-14416000", "totalLiabilities": "57810000", "otherCurrentAssets": "6804000", "totalCurrentAssets": "51776000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1530000", "currentNetReceivables": "30357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86521000", "currentAccountsPayable": "19530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84847000", "shortLongTermDebtTotal": "20458000", "totalShareholderEquity": "80487000", "capitalLeaseObligations": "20458000", "otherCurrentLiabilities": "9620000", "totalCurrentLiabilities": "35995000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "21815000", "cashAndShortTermInvestments": "7156000", "commonStockSharesOutstanding": "20746976", "intangibleAssetsExcludingGoodwill": "239000", "cashAndCashEquivalentsAtCarryingValue": "7156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "937000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1293000", "operatingCashflow": "6972000", "capitalExpenditures": "17550000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11791000", "cashflowFromInvestment": "-12220000", "stockBasedCompensation": "3986000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4717000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "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" ] } } }