{ "ticker": { "uuid": "1ec718aa-71c5-4dbb-bc8c-e034510db2bb", "symbol": "RHLD", "name": "Resolute Holdings Management, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/1ec718aa-71c5-4dbb-bc8c-e034510db2bb/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ec718aa-71c5-4dbb-bc8c-e034510db2bb/" }, "ticker_metadata": { "id": 3368, "uuid": "1ec718aa-71c5-4dbb-bc8c-e034510db2bb", "symbol": "RHLD", "name": "Resolute Holdings Management, Inc.", "asset_type": "equity", "market_cap": 982470000, "stock_exchange_id": 3, "industry": "Specialty Business Services", "sector": "Industrials", "description": "Resolute Holdings Management, Inc. (RHLD) stands out as a forward-looking investment firm adept at maximizing returns through a diversified strategy that spans real estate, private equity, and venture capital. The firm employs sophisticated analytical frameworks and boasts deep industry expertise to uncover and cultivate high-potential investment opportunities, thereby enhancing asset performance for its stakeholders. Committed to sustainable investment principles, RHLD not only seeks financial excellence but also prioritizes generating positive social impact, solidifying its reputation as a leader in delivering exceptional investment solutions in a dynamic market environment.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1ec718aa-71c5-4dbb-bc8c-e034510db2bb", "symbol": "RHLD", "name": "Resolute Holdings Management, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/1ec718aa-71c5-4dbb-bc8c-e034510db2bb/", "api_url": "https://sharemaestro.com/factors/api/tickers/1ec718aa-71c5-4dbb-bc8c-e034510db2bb/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.28, "value": 0.18, "quality": 0.21, "momentum": 0.97, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 118.68, "market_cap": 1014414214.32, "pe_ratio": 10.4745, "earnings_yield": 0.0955, "ebitda_to_ev": 0.0289, "shareholder_yield": 0, "roe": 3.1962, "piotroski_f_score": 5, "momentum_12_1": 2.0554, "volatility_252d": 1.583 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:24.423568+00:00", "batch_id": "" }, "size": { "price_close": 118.68, "market_cap": 1014414214.32, "market_cap_usd": 1014414214.32, "enterprise_value": 3088614214.32, "shares_outstanding": 8547474, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.4745, "pb_ratio": 33.479, "ptbv_ratio": null, "ps_ratio": 1.3244, "pcf_ratio": 16.6521, "pfcf_ratio": 13.6546, "ev_ebitda": 34.6525, "ev_ebit": 135.7394, "ev_sales": 4.0323, "ev_fcf": 41.5745, "earnings_yield": 0.0955, "fcf_yield": 0.0241, "price_to_sales": 1.3244, "price_to_book": 33.479, "price_to_cashflow": 16.6521, "ebitda_to_ev": 0.0289, "sales_yield": 0.248 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4716, "operating_margin": 0.0297, "net_margin": 0.1264, "ebitda_margin": 0.1164, "fcf_margin": 0.097, "roe": 3.1962, "roa": 0.0156, "roic": 0.0081, "roc_greenblatt": null, "asset_turnover": 0.1232, "cash_conversion": 0.7671, "accruals_ratio": 0.0058, "sbc_to_revenue": 0.0301, "piotroski_f_score": 5, "altman_z_score": 0.4089, "earnings_stability_5y": 1.2888, "revenue_stability_5y": 0.1886, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0581, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 103.4191, "net_debt_to_ebitda": 23.2714, "debt_to_assets": 0.3519, "interest_coverage": 0.4258, "current_ratio": 1.5928, "quick_ratio": 0.8943, "net_debt": 2074200000, "local_beta": 0.0072, "volatility_252d": 1.583, "volatility_60d": 3.9663, "max_drawdown_12m": -0.5276, "risk_adjusted_momentum": 1.2984 }, "growth": { "revenue_growth_1y": 0.8218, "revenue_growth_3y_cagr": 0.0688, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.3218, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4999, "book_value_growth_1y": null, "revenue_growth": 0.8218, "earnings_growth": -0.3218 }, "momentum": { "price_return_1m": 0.0698, "price_return_3m": -0.2731, "price_return_6m": -0.3947, "price_return_9m": 0.7922, "price_return_12m": 2.2685, "price_return_12m_ex1m": 2.0554, "momentum_6m": -0.3947, "momentum_12m": 2.2685, "momentum_12_1": 2.0554, "distance_from_52w_high": -0.4546, "distance_from_52w_low": 2.8014, "relative_strength": 2.1686 }, "raw_ttm": { "revenue_ttm": 765966000, "gross_profit_ttm": 361265000, "ebit_ttm": 22754000, "ebitda_ttm": 89131000, "net_income_ttm": 96846000, "eps_diluted_ttm": 11.3304, "operating_cash_flow_ttm": 60918000, "capital_expenditure_ttm": 13373000, "fcf_ttm": 74291000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53434000, "cash_and_equivalents": 113100000, "total_current_assets": 937500000, "total_current_liabilities": 588600000, "net_ppe": null, "total_assets": 6215000000, "total_debt": 2187300000, "total_equity": 30300000, "net_working_capital": 244800000, "book_value_per_share": 3.5449, "retained_earnings": 53200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4635700000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 21, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 35, "rank_pcf": 69, "rank_ev_ebitda": 89, "rank_ev_ebit": 98, "rank_earnings_yield": 21, "rank_fcf_yield": 79, "rank_dividend_yield": 90, "rank_shareholder_yield": 89, "rank_total_yield": 90, "rank_roe": 2, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 48, "rank_fcf_margin": 70, "rank_piotroski": 62, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 4 }, "composites": { "value_composite": 82, "quality_composite": 79, "momentum_composite": 3, "growth_composite": 30, "yield_composite": 93, "svqf_composite": 11, "vc1_composite": 80, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 72, "quality_value_composite": 0.1944, "os_score": 0.28, "value_percentile": 0.18, "quality_percentile": 0.21, "momentum_percentile": 0.97, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 87, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4846, "ticker_id": 3368, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:24.423568+00:00", "batch_id": "", "os_score_delta": null, "price_close": 118.68, "market_cap": 1014414214.32, "market_cap_usd": 1014414214.32, "enterprise_value": 3088614214.32, "shares_outstanding": 8547474, "fx_rate_to_usd": null, "pe_ratio": 10.47450813, "pb_ratio": 33.47901697, "ptbv_ratio": null, "ps_ratio": 1.32435932, "pcf_ratio": 16.65212604, "pfcf_ratio": 13.65460438, "ev_ebitda": 34.6525251, "ev_ebit": 135.7393959, "ev_sales": 4.03231242, "ev_fcf": 41.57454085, "earnings_yield": 0.09546988, "fcf_yield": 0.02405318, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.47164626, "operating_margin": 0.02970628, "net_margin": 0.12643642, "ebitda_margin": 0.11636417, "fcf_margin": 0.09698994, "roe": 3.19623762, "roa": 0.01558262, "roic": 0.00810905, "roc_greenblatt": null, "asset_turnover": 0.12324473, "cash_conversion": 0.76710448, "accruals_ratio": 0.00578085, "sbc_to_revenue": 0.03009664, "debt_to_equity": 103.41914191, "net_debt_to_ebitda": 23.27136462, "debt_to_assets": 0.35193886, "interest_coverage": 0.42583374, "current_ratio": 1.59276249, "quick_ratio": 0.89432552, "net_debt": 2074200000, "revenue_growth_1y": 0.82177667, "revenue_growth_3y_cagr": 0.0687721, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.32176873, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.49988556, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.40890946, "earnings_stability_5y": 1.288767, "revenue_stability_5y": 0.188598, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06976744, "price_return_3m": -0.2731059, "price_return_6m": -0.39470597, "price_return_9m": 0.79220779, "price_return_12m": 2.26852107, "price_return_12m_ex1m": 2.05535665, "distance_from_52w_high": -0.45462065, "distance_from_52w_low": 2.80140935, "relative_strength": 2.16855749, "local_beta": 0.0072, "volatility_252d": 1.582978, "volatility_60d": 3.966324, "max_drawdown_12m": -0.52759524, "revenue_ttm": 765966000, "gross_profit_ttm": 361265000, "ebit_ttm": 22754000, "ebitda_ttm": 89131000, "net_income_ttm": 96846000, "eps_diluted_ttm": 11.33036497, "operating_cash_flow_ttm": 60918000, "capital_expenditure_ttm": 13373000, "fcf_ttm": 74291000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53434000, "cash_and_equivalents": 113100000, "total_current_assets": 937500000, "total_current_liabilities": 588600000, "net_ppe": null, "total_assets": 6215000000, "total_debt": 2187300000, "total_equity": 30300000, "net_working_capital": 244800000, "book_value_per_share": 3.54490695, "retained_earnings": 53200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4635700000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 21, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 35, "rank_pcf": 69, "rank_ev_ebitda": 89, "rank_ev_ebit": 98, "rank_earnings_yield": 21, "rank_fcf_yield": 79, "rank_dividend_yield": 90, "rank_shareholder_yield": 89, "rank_total_yield": 90, "rank_roe": 2, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 48, "rank_fcf_margin": 70, "rank_piotroski": 62, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 4, "value_composite": 82, "quality_composite": 79, "momentum_composite": 3, "growth_composite": 30, "yield_composite": 93, "svqf_composite": 11, "vc1_composite": 80, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 87, "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": 118.68, "os": 0.28, "value": 0.18, "quality": 0.21, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.4745, "earnings_yield": 0.0955, "shareholder_yield": 0, "roe": 3.1962, "momentum_12_1": 2.0554, "complete_fields": { "id": 4846, "ticker_id": 3368, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:24.423568+00:00", "batch_id": "", "os_score_delta": null, "price_close": 118.68, "market_cap": 1014414214.32, "market_cap_usd": 1014414214.32, "enterprise_value": 3088614214.32, "shares_outstanding": 8547474, "fx_rate_to_usd": null, "pe_ratio": 10.47450813, "pb_ratio": 33.47901697, "ptbv_ratio": null, "ps_ratio": 1.32435932, "pcf_ratio": 16.65212604, "pfcf_ratio": 13.65460438, "ev_ebitda": 34.6525251, "ev_ebit": 135.7393959, "ev_sales": 4.03231242, "ev_fcf": 41.57454085, "earnings_yield": 0.09546988, "fcf_yield": 0.02405318, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.47164626, "operating_margin": 0.02970628, "net_margin": 0.12643642, "ebitda_margin": 0.11636417, "fcf_margin": 0.09698994, "roe": 3.19623762, "roa": 0.01558262, "roic": 0.00810905, "roc_greenblatt": null, "asset_turnover": 0.12324473, "cash_conversion": 0.76710448, "accruals_ratio": 0.00578085, "sbc_to_revenue": 0.03009664, "debt_to_equity": 103.41914191, "net_debt_to_ebitda": 23.27136462, "debt_to_assets": 0.35193886, "interest_coverage": 0.42583374, "current_ratio": 1.59276249, "quick_ratio": 0.89432552, "net_debt": 2074200000, "revenue_growth_1y": 0.82177667, "revenue_growth_3y_cagr": 0.0687721, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.32176873, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.49988556, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 0.40890946, "earnings_stability_5y": 1.288767, "revenue_stability_5y": 0.188598, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.06976744, "price_return_3m": -0.2731059, "price_return_6m": -0.39470597, "price_return_9m": 0.79220779, "price_return_12m": 2.26852107, "price_return_12m_ex1m": 2.05535665, "distance_from_52w_high": -0.45462065, "distance_from_52w_low": 2.80140935, "relative_strength": 2.16855749, "local_beta": 0.0072, "volatility_252d": 1.582978, "volatility_60d": 3.966324, "max_drawdown_12m": -0.52759524, "revenue_ttm": 765966000, "gross_profit_ttm": 361265000, "ebit_ttm": 22754000, "ebitda_ttm": 89131000, "net_income_ttm": 96846000, "eps_diluted_ttm": 11.33036497, "operating_cash_flow_ttm": 60918000, "capital_expenditure_ttm": 13373000, "fcf_ttm": 74291000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53434000, "cash_and_equivalents": 113100000, "total_current_assets": 937500000, "total_current_liabilities": 588600000, "net_ppe": null, "total_assets": 6215000000, "total_debt": 2187300000, "total_equity": 30300000, "net_working_capital": 244800000, "book_value_per_share": 3.54490695, "retained_earnings": 53200000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -4635700000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 21, "rank_pb": 98, "rank_ptbv": 50, "rank_ps": 35, "rank_pcf": 69, "rank_ev_ebitda": 89, "rank_ev_ebit": 98, "rank_earnings_yield": 21, "rank_fcf_yield": 79, "rank_dividend_yield": 90, "rank_shareholder_yield": 89, "rank_total_yield": 90, "rank_roe": 2, "rank_roc": 50, "rank_roic": 77, "rank_gross_margin": 48, "rank_fcf_margin": 70, "rank_piotroski": 62, "rank_accruals": 87, "rank_sue": 50, "rank_eps_growth_1y": 85, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 6, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 5, "rank_relative_strength": 4, "value_composite": 82, "quality_composite": 79, "momentum_composite": 3, "growth_composite": 30, "yield_composite": 93, "svqf_composite": 11, "vc1_composite": 80, "vc2_composite": 86, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 87, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 462055000, "cost_of_revenue": 201843000, "gross_profit": 260212000, "ebit": 148101000, "ebitda": 157478000, "pretax_income": 134903000, "tax_provision": 885000, "net_income": -5923000, "net_income_to_common": -5923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161369000, "total_current_assets": 297651000, "total_assets": 333415000, "short_term_debt": 17239000, "long_term_debt": 169791000, "total_debt": 187030000, "total_liabilities": 255649000, "total_equity": 6523000, "shares_outstanding": 8523000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 196086000, "capital_expenditure": 6857000, "free_cash_flow": 202943000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322076, "ticker_id": 3368, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148101000", "ebitda": "157478000", "netIncome": "-5923000", "grossProfit": "260212000", "depreciation": "None", "totalRevenue": "462055000", "costOfRevenue": "201843000", "interestIncome": "5471000", "incomeBeforeTax": "134903000", "interestExpense": "13198000", "operatingIncome": "143259000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "885000", "reportedCurrency": "USD", "netInterestIncome": "-8356000", "nonInterestIncome": "None", "operatingExpenses": "116953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9377000", "sellingGeneralAndAdministrative": "116953000", "netIncomeFromContinuingOperations": "134018000" }, "balance": { "goodwill": "None", "inventory": "44214000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "333415000", "longTermDebt": "169791000", "shortTermDebt": "17239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8257000", "totalLiabilities": "255649000", "otherCurrentAssets": "3722000", "totalCurrentAssets": "297651000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "44126000", "currentNetReceivables": "44220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35764000", "currentAccountsPayable": "11925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "195361000", "totalShareholderEquity": "6523000", "capitalLeaseObligations": "10570000", "otherCurrentLiabilities": "48363000", "totalCurrentLiabilities": "77527000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "178122000", "cashAndShortTermInvestments": "161369000", "commonStockSharesOutstanding": "8523000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "161369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135788000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "619000", "operatingCashflow": "196086000", "capitalExpenditures": "6857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54922000", "cashflowFromInvestment": "-51384000", "stockBasedCompensation": "26799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 462055000, "cost_of_revenue": 201843000, "gross_profit": 260212000, "research_and_development": null, "selling_general_admin": 116953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148101000, "depreciation_amortisation": 9377000, "ebitda": 157478000, "interest_expense": 13198000, "interest_income": null, "other_non_operating": null, "pretax_income": 134903000, "tax_provision": 885000, "effective_tax_rate": null, "net_income": -5923000, "net_income_continuing_ops": 134018000, "net_income_to_common": -5923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161369000, "short_term_investments": 44126000, "net_receivables": 44220000, "inventory": 44214000, "other_current_assets": null, "total_current_assets": 297651000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35764000, "total_assets": 333415000, "short_term_debt": 17239000, "accounts_payable": 11925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77527000, "long_term_debt": 169791000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 178122000, "total_liabilities": 255649000, "total_debt": 187030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8257000, "total_equity": 6523000, "shares_outstanding": 8523000, "operating_cash_flow": 196086000, "stock_based_compensation": 26799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6857000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51384000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54922000, "free_cash_flow": 202943000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148101000", "ebitda": "157478000", "netIncome": "-5923000", "grossProfit": "260212000", "depreciation": "None", "totalRevenue": "462055000", "costOfRevenue": "201843000", "interestIncome": "5471000", "incomeBeforeTax": "134903000", "interestExpense": "13198000", "operatingIncome": "143259000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "885000", "reportedCurrency": "USD", "netInterestIncome": "-8356000", "nonInterestIncome": "None", "operatingExpenses": "116953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9377000", "sellingGeneralAndAdministrative": "116953000", "netIncomeFromContinuingOperations": "134018000" }, "balance": { "goodwill": "None", "inventory": "44214000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "333415000", "longTermDebt": "169791000", "shortTermDebt": "17239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8257000", "totalLiabilities": "255649000", "otherCurrentAssets": "3722000", "totalCurrentAssets": "297651000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "44126000", "currentNetReceivables": "44220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35764000", "currentAccountsPayable": "11925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "195361000", "totalShareholderEquity": "6523000", "capitalLeaseObligations": "10570000", "otherCurrentLiabilities": "48363000", "totalCurrentLiabilities": "77527000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "178122000", "cashAndShortTermInvestments": "161369000", "commonStockSharesOutstanding": "8523000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "161369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135788000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "619000", "operatingCashflow": "196086000", "capitalExpenditures": "6857000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54922000", "cashflowFromInvestment": "-51384000", "stockBasedCompensation": "26799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4103000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 420571000, "cost_of_revenue": 201344000, "gross_profit": 219227000, "ebit": 131538000, "ebitda": 140712000, "pretax_income": 110258000, "tax_provision": null, "net_income": 110258000, "net_income_to_common": 110258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98000, "total_current_assets": 98000, "total_assets": 24653000, "short_term_debt": 13363000, "long_term_debt": 184389000, "total_debt": 197752000, "total_liabilities": 814112000, "total_equity": -789459000, "shares_outstanding": 8486415, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 152100000, "capital_expenditure": 8445000, "free_cash_flow": 160545000, "dividends_paid": 15573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322081, "ticker_id": 3368, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131538000", "ebitda": "140712000", "netIncome": "110258000", "grossProfit": "219227000", "depreciation": "None", "totalRevenue": "420571000", "costOfRevenue": "201344000", "interestIncome": "4579000", "incomeBeforeTax": "110258000", "interestExpense": "21280000", "operatingIncome": "126682000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16701000", "nonInterestIncome": "None", "operatingExpenses": "92545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9174000", "sellingGeneralAndAdministrative": "92545000", "netIncomeFromContinuingOperations": "110258000" }, "balance": { "goodwill": "None", "inventory": "44833000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24653000", "longTermDebt": "184389000", "shortTermDebt": "13363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2333618000", "totalLiabilities": "814112000", "otherCurrentAssets": "-92282000", "totalCurrentAssets": "98000", "currentLongTermDebt": "11250000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "47449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24555000", "currentAccountsPayable": "5691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "201640000", "totalShareholderEquity": "-789459000", "capitalLeaseObligations": "6001000", "otherCurrentLiabilities": "795058000", "totalCurrentLiabilities": "814112000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "188277000", "cashAndShortTermInvestments": "98000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110258000", "profitLoss": "None", "dividendPayout": "15573000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8001000", "operatingCashflow": "152100000", "capitalExpenditures": "8445000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108757000", "cashflowFromInvestment": "-9945000", "stockBasedCompensation": "19894000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 420571000, "cost_of_revenue": 201344000, "gross_profit": 219227000, "research_and_development": null, "selling_general_admin": 92545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131538000, "depreciation_amortisation": 9174000, "ebitda": 140712000, "interest_expense": 21280000, "interest_income": null, "other_non_operating": null, "pretax_income": 110258000, "tax_provision": null, "effective_tax_rate": null, "net_income": 110258000, "net_income_continuing_ops": 110258000, "net_income_to_common": 110258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98000, "short_term_investments": 0, "net_receivables": 47449000, "inventory": 44833000, "other_current_assets": null, "total_current_assets": 98000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24555000, "total_assets": 24653000, "short_term_debt": 13363000, "accounts_payable": 5691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 814112000, "long_term_debt": 184389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 188277000, "total_liabilities": 814112000, "total_debt": 197752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2333618000, "total_equity": -789459000, "shares_outstanding": 8486415, "operating_cash_flow": 152100000, "stock_based_compensation": 19894000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8445000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9945000, "dividends_paid": 15573000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108757000, "free_cash_flow": 160545000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "131538000", "ebitda": "140712000", "netIncome": "110258000", "grossProfit": "219227000", "depreciation": "None", "totalRevenue": "420571000", "costOfRevenue": "201344000", "interestIncome": "4579000", "incomeBeforeTax": "110258000", "interestExpense": "21280000", "operatingIncome": "126682000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-16701000", "nonInterestIncome": "None", "operatingExpenses": "92545000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9174000", "sellingGeneralAndAdministrative": "92545000", "netIncomeFromContinuingOperations": "110258000" }, "balance": { "goodwill": "None", "inventory": "44833000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24653000", "longTermDebt": "184389000", "shortTermDebt": "13363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2333618000", "totalLiabilities": "814112000", "otherCurrentAssets": "-92282000", "totalCurrentAssets": "98000", "currentLongTermDebt": "11250000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "47449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24555000", "currentAccountsPayable": "5691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "201640000", "totalShareholderEquity": "-789459000", "capitalLeaseObligations": "6001000", "otherCurrentLiabilities": "795058000", "totalCurrentLiabilities": "814112000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "188277000", "cashAndShortTermInvestments": "98000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "110258000", "profitLoss": "None", "dividendPayout": "15573000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8001000", "operatingCashflow": "152100000", "capitalExpenditures": "8445000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108757000", "cashflowFromInvestment": "-9945000", "stockBasedCompensation": "19894000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15573000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 390629000, "cost_of_revenue": 181547000, "gross_profit": 209082000, "ebit": 103716000, "ebitda": 112103000, "pretax_income": 79522000, "tax_provision": -6179000, "net_income": -3183000, "net_income_to_common": -3183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38191000, "total_current_assets": 136260000, "total_assets": 214007000, "short_term_debt": 12261000, "long_term_debt": 326163000, "total_debt": 338424000, "total_liabilities": 372811000, "total_equity": -158804000, "shares_outstanding": 8486415, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 117018000, "capital_expenditure": 10944000, "free_cash_flow": 127962000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322086, "ticker_id": 3368, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103716000", "ebitda": "112103000", "netIncome": "-3183000", "grossProfit": "209082000", "depreciation": "None", "totalRevenue": "390629000", "costOfRevenue": "181547000", "interestIncome": "4939000", "incomeBeforeTax": "79522000", "interestExpense": "24194000", "operatingIncome": "103855000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6179000", "reportedCurrency": "USD", "netInterestIncome": "-24194000", "nonInterestIncome": "None", "operatingExpenses": "105227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8387000", "sellingGeneralAndAdministrative": "105227000", "netIncomeFromContinuingOperations": "85701000" }, "balance": { "goodwill": "None", "inventory": "52540000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "214007000", "longTermDebt": "326163000", "shortTermDebt": "12261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-246224000", "totalLiabilities": "372811000", "otherCurrentAssets": "5041000", "totalCurrentAssets": "136260000", "currentLongTermDebt": "10313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77747000", "currentAccountsPayable": "5170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344644000", "totalShareholderEquity": "-158804000", "capitalLeaseObligations": "8168000", "otherCurrentLiabilities": "22572000", "totalCurrentLiabilities": "40003000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "332808000", "cashAndShortTermInvestments": "38191000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101202000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8984000", "operatingCashflow": "117018000", "capitalExpenditures": "10944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76147000", "cashflowFromInvestment": "-10944000", "stockBasedCompensation": "16648000", "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": "8387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390629000, "cost_of_revenue": 181547000, "gross_profit": 209082000, "research_and_development": null, "selling_general_admin": 105227000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103716000, "depreciation_amortisation": 8387000, "ebitda": 112103000, "interest_expense": 24194000, "interest_income": null, "other_non_operating": null, "pretax_income": 79522000, "tax_provision": -6179000, "effective_tax_rate": null, "net_income": -3183000, "net_income_continuing_ops": 85701000, "net_income_to_common": -3183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38191000, "short_term_investments": null, "net_receivables": 40488000, "inventory": 52540000, "other_current_assets": null, "total_current_assets": 136260000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77747000, "total_assets": 214007000, "short_term_debt": 12261000, "accounts_payable": 5170000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40003000, "long_term_debt": 326163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 332808000, "total_liabilities": 372811000, "total_debt": 338424000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246224000, "total_equity": -158804000, "shares_outstanding": 8486415, "operating_cash_flow": 117018000, "stock_based_compensation": 16648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10944000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10944000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76147000, "free_cash_flow": 127962000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103716000", "ebitda": "112103000", "netIncome": "-3183000", "grossProfit": "209082000", "depreciation": "None", "totalRevenue": "390629000", "costOfRevenue": "181547000", "interestIncome": "4939000", "incomeBeforeTax": "79522000", "interestExpense": "24194000", "operatingIncome": "103855000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6179000", "reportedCurrency": "USD", "netInterestIncome": "-24194000", "nonInterestIncome": "None", "operatingExpenses": "105227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181547000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8387000", "sellingGeneralAndAdministrative": "105227000", "netIncomeFromContinuingOperations": "85701000" }, "balance": { "goodwill": "None", "inventory": "52540000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "214007000", "longTermDebt": "326163000", "shortTermDebt": "12261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-246224000", "totalLiabilities": "372811000", "otherCurrentAssets": "5041000", "totalCurrentAssets": "136260000", "currentLongTermDebt": "10313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77747000", "currentAccountsPayable": "5170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344644000", "totalShareholderEquity": "-158804000", "capitalLeaseObligations": "8168000", "otherCurrentLiabilities": "22572000", "totalCurrentLiabilities": "40003000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "332808000", "cashAndShortTermInvestments": "38191000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101202000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-8984000", "operatingCashflow": "117018000", "capitalExpenditures": "10944000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76147000", "cashflowFromInvestment": "-10944000", "stockBasedCompensation": "16648000", "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": "8387000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 378476000, "cost_of_revenue": 158832000, "gross_profit": 219644000, "ebit": 125238000, "ebitda": 133813000, "pretax_income": 102694000, "tax_provision": null, "net_income": 102694000, "net_income_to_common": 102694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8264000, "total_current_assets": 90304000, "total_assets": 175201000, "short_term_debt": 16218000, "long_term_debt": 343624000, "total_debt": 359842000, "total_liabilities": 395381000, "total_equity": -220180000, "shares_outstanding": 8486415, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 95613000, "capital_expenditure": 9053000, "free_cash_flow": 104666000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322089, "ticker_id": 3368, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125238000", "ebitda": "133813000", "netIncome": "102694000", "grossProfit": "219644000", "depreciation": "None", "totalRevenue": "378476000", "costOfRevenue": "158832000", "interestIncome": "None", "incomeBeforeTax": "102694000", "interestExpense": "22544000", "operatingIncome": "123681000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-22544000", "nonInterestIncome": "None", "operatingExpenses": "95963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8575000", "sellingGeneralAndAdministrative": "95963000", "netIncomeFromContinuingOperations": "102694000" }, "balance": { "goodwill": "None", "inventory": "42374000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "175201000", "longTermDebt": "343624000", "shortTermDebt": "16218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-297471000", "totalLiabilities": "395381000", "otherCurrentAssets": "2394000", "totalCurrentAssets": "90304000", "currentLongTermDebt": "14372000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84897000", "currentAccountsPayable": "7124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367608000", "totalShareholderEquity": "-220180000", "capitalLeaseObligations": "9612000", "otherCurrentLiabilities": "20364000", "totalCurrentLiabilities": "43706000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "351675000", "cashAndShortTermInvestments": "8264000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102694000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-18237000", "operatingCashflow": "95613000", "capitalExpenditures": "9053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100145000", "cashflowFromInvestment": "-9053000", "stockBasedCompensation": "10513000", "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": "8575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 378476000, "cost_of_revenue": 158832000, "gross_profit": 219644000, "research_and_development": null, "selling_general_admin": 95963000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125238000, "depreciation_amortisation": 8575000, "ebitda": 133813000, "interest_expense": 22544000, "interest_income": null, "other_non_operating": null, "pretax_income": 102694000, "tax_provision": null, "effective_tax_rate": null, "net_income": 102694000, "net_income_continuing_ops": 102694000, "net_income_to_common": 102694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8264000, "short_term_investments": null, "net_receivables": 37272000, "inventory": 42374000, "other_current_assets": null, "total_current_assets": 90304000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84897000, "total_assets": 175201000, "short_term_debt": 16218000, "accounts_payable": 7124000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43706000, "long_term_debt": 343624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 351675000, "total_liabilities": 395381000, "total_debt": 359842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -297471000, "total_equity": -220180000, "shares_outstanding": 8486415, "operating_cash_flow": 95613000, "stock_based_compensation": 10513000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9053000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9053000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -100145000, "free_cash_flow": 104666000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125238000", "ebitda": "133813000", "netIncome": "102694000", "grossProfit": "219644000", "depreciation": "None", "totalRevenue": "378476000", "costOfRevenue": "158832000", "interestIncome": "None", "incomeBeforeTax": "102694000", "interestExpense": "22544000", "operatingIncome": "123681000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-22544000", "nonInterestIncome": "None", "operatingExpenses": "95963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8575000", "sellingGeneralAndAdministrative": "95963000", "netIncomeFromContinuingOperations": "102694000" }, "balance": { "goodwill": "None", "inventory": "42374000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "175201000", "longTermDebt": "343624000", "shortTermDebt": "16218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-297471000", "totalLiabilities": "395381000", "otherCurrentAssets": "2394000", "totalCurrentAssets": "90304000", "currentLongTermDebt": "14372000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37272000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84897000", "currentAccountsPayable": "7124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "367608000", "totalShareholderEquity": "-220180000", "capitalLeaseObligations": "9612000", "otherCurrentLiabilities": "20364000", "totalCurrentLiabilities": "43706000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "351675000", "cashAndShortTermInvestments": "8264000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102694000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-18237000", "operatingCashflow": "95613000", "capitalExpenditures": "9053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-100145000", "cashflowFromInvestment": "-9053000", "stockBasedCompensation": "10513000", "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": "8575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 267948000, "cost_of_revenue": 123099000, "gross_profit": 144849000, "ebit": 94485000, "ebitda": 104913000, "pretax_income": 82557000, "tax_provision": -857000, "net_income": 3154000, "net_income_to_common": 3154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 8486415, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 77780000, "capital_expenditure": 4746000, "free_cash_flow": 82526000, "dividends_paid": 22334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322090, "ticker_id": 3368, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94485000", "ebitda": "104913000", "netIncome": "3154000", "grossProfit": "144849000", "depreciation": "None", "totalRevenue": "267948000", "costOfRevenue": "123099000", "interestIncome": "None", "incomeBeforeTax": "82557000", "interestExpense": "11928000", "operatingIncome": "81425000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-857000", "reportedCurrency": "USD", "netInterestIncome": "-11928000", "nonInterestIncome": "None", "operatingExpenses": "63424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10428000", "sellingGeneralAndAdministrative": "63424000", "netIncomeFromContinuingOperations": "83414000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83414000", "profitLoss": "None", "dividendPayout": "22334000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3792000", "operatingCashflow": "77780000", "capitalExpenditures": "4746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64512000", "cashflowFromInvestment": "-4746000", "stockBasedCompensation": "6113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 267948000, "cost_of_revenue": 123099000, "gross_profit": 144849000, "research_and_development": null, "selling_general_admin": 63424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94485000, "depreciation_amortisation": 10428000, "ebitda": 104913000, "interest_expense": 11928000, "interest_income": null, "other_non_operating": null, "pretax_income": 82557000, "tax_provision": -857000, "effective_tax_rate": null, "net_income": 3154000, "net_income_continuing_ops": 83414000, "net_income_to_common": 3154000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 8486415, "operating_cash_flow": 77780000, "stock_based_compensation": 6113000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4746000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4746000, "dividends_paid": 22334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64512000, "free_cash_flow": 82526000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94485000", "ebitda": "104913000", "netIncome": "3154000", "grossProfit": "144849000", "depreciation": "None", "totalRevenue": "267948000", "costOfRevenue": "123099000", "interestIncome": "None", "incomeBeforeTax": "82557000", "interestExpense": "11928000", "operatingIncome": "81425000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-857000", "reportedCurrency": "USD", "netInterestIncome": "-11928000", "nonInterestIncome": "None", "operatingExpenses": "63424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10428000", "sellingGeneralAndAdministrative": "63424000", "netIncomeFromContinuingOperations": "83414000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83414000", "profitLoss": "None", "dividendPayout": "22334000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3792000", "operatingCashflow": "77780000", "capitalExpenditures": "4746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64512000", "cashflowFromInvestment": "-4746000", "stockBasedCompensation": "6113000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 407800000, "cost_of_revenue": 252200000, "gross_profit": 155600000, "ebit": -112300000, "ebitda": -53000000, "pretax_income": -142400000, "tax_provision": -49800000, "net_income": 61500000, "net_income_to_common": 61500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113100000, "total_current_assets": 937500000, "total_assets": 6215000000, "short_term_debt": 9000000, "long_term_debt": 2178300000, "total_debt": 2187300000, "total_liabilities": 3133600000, "total_equity": 30300000, "shares_outstanding": 8547474, "goodwill_and_intangibles": 4666000000 }, "cash_flow": { "operating_cash_flow": -116800000, "capital_expenditure": 7400000, "free_cash_flow": -109400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322074, "ticker_id": 3368, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-112300000", "ebitda": "-53000000", "netIncome": "61500000", "grossProfit": "155600000", "depreciation": "None", "totalRevenue": "407800000", "costOfRevenue": "252200000", "interestIncome": "300000", "incomeBeforeTax": "-142400000", "interestExpense": "30100000", "operatingIncome": "-7000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-49800000", "reportedCurrency": "USD", "netInterestIncome": "-29800000", "nonInterestIncome": "None", "operatingExpenses": "162600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59300000", "sellingGeneralAndAdministrative": "162600000", "netIncomeFromContinuingOperations": "-92600000" }, "balance": { "goodwill": "3041900000", "inventory": "411100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6215000000", "longTermDebt": "2178300000", "shortTermDebt": "9000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1624100000", "reportedCurrency": "USD", "retainedEarnings": "53200000", "totalLiabilities": "3133600000", "otherCurrentAssets": "101600000", "totalCurrentAssets": "937500000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "311700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5277500000", "currentAccountsPayable": "100000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2187300000", "totalShareholderEquity": "30300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270500000", "totalCurrentLiabilities": "588600000", "otherNonCurrentLiabilities": "43000000", "totalNonCurrentLiabilities": "2545000000", "cashAndShortTermInvestments": "113100000", "commonStockSharesOutstanding": "8547474", "intangibleAssetsExcludingGoodwill": "1624100000", "cashAndCashEquivalentsAtCarryingValue": "113100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-24900000", "operatingCashflow": "-116800000", "capitalExpenditures": "7400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "711000000", "cashflowFromInvestment": "-632600000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-495400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 407800000, "cost_of_revenue": 252200000, "gross_profit": 155600000, "research_and_development": null, "selling_general_admin": 162600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -112300000, "depreciation_amortisation": 59300000, "ebitda": -53000000, "interest_expense": 30100000, "interest_income": null, "other_non_operating": null, "pretax_income": -142400000, "tax_provision": -49800000, "effective_tax_rate": null, "net_income": 61500000, "net_income_continuing_ops": -92600000, "net_income_to_common": 61500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113100000, "short_term_investments": 0, "net_receivables": 311700000, "inventory": 411100000, "other_current_assets": null, "total_current_assets": 937500000, "net_ppe": null, "goodwill": 3041900000, "intangible_assets": 1624100000, "goodwill_and_intangibles": 4666000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5277500000, "total_assets": 6215000000, "short_term_debt": 9000000, "accounts_payable": 100000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 588600000, "long_term_debt": 2178300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2545000000, "total_liabilities": 3133600000, "total_debt": 2187300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 53200000, "total_equity": 30300000, "shares_outstanding": 8547474, "operating_cash_flow": -116800000, "stock_based_compensation": 2300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -632600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 711000000, "free_cash_flow": -109400000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-112300000", "ebitda": "-53000000", "netIncome": "61500000", "grossProfit": "155600000", "depreciation": "None", "totalRevenue": "407800000", "costOfRevenue": "252200000", "interestIncome": "300000", "incomeBeforeTax": "-142400000", "interestExpense": "30100000", "operatingIncome": "-7000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-49800000", "reportedCurrency": "USD", "netInterestIncome": "-29800000", "nonInterestIncome": "None", "operatingExpenses": "162600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59300000", "sellingGeneralAndAdministrative": "162600000", "netIncomeFromContinuingOperations": "-92600000" }, "balance": { "goodwill": "3041900000", "inventory": "411100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6215000000", "longTermDebt": "2178300000", "shortTermDebt": "9000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1624100000", "reportedCurrency": "USD", "retainedEarnings": "53200000", "totalLiabilities": "3133600000", "otherCurrentAssets": "101600000", "totalCurrentAssets": "937500000", "currentLongTermDebt": "9000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "311700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5277500000", "currentAccountsPayable": "100000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2187300000", "totalShareholderEquity": "30300000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "270500000", "totalCurrentLiabilities": "588600000", "otherNonCurrentLiabilities": "43000000", "totalNonCurrentLiabilities": "2545000000", "cashAndShortTermInvestments": "113100000", "commonStockSharesOutstanding": "8547474", "intangibleAssetsExcludingGoodwill": "1624100000", "cashAndCashEquivalentsAtCarryingValue": "113100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-92600000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-24900000", "operatingCashflow": "-116800000", "capitalExpenditures": "7400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "711000000", "cashflowFromInvestment": "-632600000", "stockBasedCompensation": "2300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-495400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 117709000, "cost_of_revenue": 52171000, "gross_profit": 65538000, "ebit": 36719000, "ebitda": 39194000, "pretax_income": 33655000, "tax_provision": -45000, "net_income": -1715000, "net_income_to_common": -1715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161369000, "total_current_assets": 297651000, "total_assets": 333415000, "short_term_debt": 17239000, "long_term_debt": 169791000, "total_debt": 187030000, "total_liabilities": 255649000, "total_equity": 6523000, "shares_outstanding": 8523000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 69207000, "capital_expenditure": 4178000, "free_cash_flow": 73385000, "dividends_paid": 15933000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322075, "ticker_id": 3368, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36719000", "ebitda": "39194000", "netIncome": "-1715000", "grossProfit": "65538000", "depreciation": "None", "totalRevenue": "117709000", "costOfRevenue": "52171000", "interestIncome": "1335000", "incomeBeforeTax": "33655000", "interestExpense": "3064000", "operatingIncome": "35550000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-45000", "reportedCurrency": "USD", "netInterestIncome": "-1895000", "nonInterestIncome": "None", "operatingExpenses": "29988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2475000", "sellingGeneralAndAdministrative": "29988000", "netIncomeFromContinuingOperations": "33700000" }, "balance": { "goodwill": "None", "inventory": "44214000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "333415000", "longTermDebt": "169791000", "shortTermDebt": "17239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8257000", "totalLiabilities": "255649000", "otherCurrentAssets": "3722000", "totalCurrentAssets": "297651000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "44126000", "currentNetReceivables": "44220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35764000", "currentAccountsPayable": "11925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25570000", "totalShareholderEquity": "6523000", "capitalLeaseObligations": "10570000", "otherCurrentLiabilities": "48363000", "totalCurrentLiabilities": "77527000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "178122000", "cashAndShortTermInvestments": "161369000", "commonStockSharesOutstanding": "8523000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "161369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33700000", "profitLoss": "None", "dividendPayout": "15933000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-468000", "operatingCashflow": "69207000", "capitalExpenditures": "4178000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7906000", "cashflowFromInvestment": "1821000", "stockBasedCompensation": "7254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15933000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117709000, "cost_of_revenue": 52171000, "gross_profit": 65538000, "research_and_development": null, "selling_general_admin": 29988000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36719000, "depreciation_amortisation": 2475000, "ebitda": 39194000, "interest_expense": 3064000, "interest_income": null, "other_non_operating": null, "pretax_income": 33655000, "tax_provision": -45000, "effective_tax_rate": null, "net_income": -1715000, "net_income_continuing_ops": 33700000, "net_income_to_common": -1715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161369000, "short_term_investments": 44126000, "net_receivables": 44220000, "inventory": 44214000, "other_current_assets": null, "total_current_assets": 297651000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 35764000, "total_assets": 333415000, "short_term_debt": 17239000, "accounts_payable": 11925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77527000, "long_term_debt": 169791000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 178122000, "total_liabilities": 255649000, "total_debt": 187030000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8257000, "total_equity": 6523000, "shares_outstanding": 8523000, "operating_cash_flow": 69207000, "stock_based_compensation": 7254000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4178000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1821000, "dividends_paid": 15933000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7906000, "free_cash_flow": 73385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36719000", "ebitda": "39194000", "netIncome": "-1715000", "grossProfit": "65538000", "depreciation": "None", "totalRevenue": "117709000", "costOfRevenue": "52171000", "interestIncome": "1335000", "incomeBeforeTax": "33655000", "interestExpense": "3064000", "operatingIncome": "35550000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-45000", "reportedCurrency": "USD", "netInterestIncome": "-1895000", "nonInterestIncome": "None", "operatingExpenses": "29988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2475000", "sellingGeneralAndAdministrative": "29988000", "netIncomeFromContinuingOperations": "33700000" }, "balance": { "goodwill": "None", "inventory": "44214000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "333415000", "longTermDebt": "169791000", "shortTermDebt": "17239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-8257000", "totalLiabilities": "255649000", "otherCurrentAssets": "3722000", "totalCurrentAssets": "297651000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "44126000", "currentNetReceivables": "44220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "35764000", "currentAccountsPayable": "11925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25570000", "totalShareholderEquity": "6523000", "capitalLeaseObligations": "10570000", "otherCurrentLiabilities": "48363000", "totalCurrentLiabilities": "77527000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "178122000", "cashAndShortTermInvestments": "161369000", "commonStockSharesOutstanding": "8523000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "161369000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33700000", "profitLoss": "None", "dividendPayout": "15933000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-468000", "operatingCashflow": "69207000", "capitalExpenditures": "4178000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7906000", "cashflowFromInvestment": "1821000", "stockBasedCompensation": "7254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15933000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 120865000, "cost_of_revenue": 49538000, "gross_profit": 71327000, "ebit": 56363000, "ebitda": 58651000, "pretax_income": 39469000, "tax_provision": 1797000, "net_income": 37672000, "net_income_to_common": 37672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98247000, "total_current_assets": 259186000, "total_assets": 293173000, "short_term_debt": 17208000, "long_term_debt": null, "total_debt": 17208000, "total_liabilities": 251592000, "total_equity": 10831000, "shares_outstanding": 8526000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 59591000, "capital_expenditure": 153000, "free_cash_flow": 59744000, "dividends_paid": 15933000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322077, "ticker_id": 3368, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56363000", "ebitda": "58651000", "netIncome": "37672000", "grossProfit": "71327000", "depreciation": "None", "totalRevenue": "120865000", "costOfRevenue": "49538000", "interestIncome": "None", "incomeBeforeTax": "39469000", "interestExpense": "16894000", "operatingIncome": "41455000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1797000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "29872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2288000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "43746000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "293173000", "longTermDebt": "None", "shortTermDebt": "17208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-6542000", "totalLiabilities": "251592000", "otherCurrentAssets": "3294000", "totalCurrentAssets": "259186000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "49727000", "currentNetReceivables": "64172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33987000", "currentAccountsPayable": "12727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24841000", "totalShareholderEquity": "10831000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40593000", "totalCurrentLiabilities": "70528000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "181064000", "cashAndShortTermInvestments": "98247000", "commonStockSharesOutstanding": "8526000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39406000", "profitLoss": "None", "dividendPayout": "15933000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "493000", "operatingCashflow": "59591000", "capitalExpenditures": "153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10799000", "cashflowFromInvestment": "-50407000", "stockBasedCompensation": "7097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15933000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120865000, "cost_of_revenue": 49538000, "gross_profit": 71327000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56363000, "depreciation_amortisation": 2288000, "ebitda": 58651000, "interest_expense": 16894000, "interest_income": null, "other_non_operating": null, "pretax_income": 39469000, "tax_provision": 1797000, "effective_tax_rate": null, "net_income": 37672000, "net_income_continuing_ops": null, "net_income_to_common": 37672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98247000, "short_term_investments": 49727000, "net_receivables": 64172000, "inventory": 43746000, "other_current_assets": null, "total_current_assets": 259186000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 33987000, "total_assets": 293173000, "short_term_debt": 17208000, "accounts_payable": 12727000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70528000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181064000, "total_liabilities": 251592000, "total_debt": 17208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6542000, "total_equity": 10831000, "shares_outstanding": 8526000, "operating_cash_flow": 59591000, "stock_based_compensation": 7097000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50407000, "dividends_paid": 15933000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10799000, "free_cash_flow": 59744000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56363000", "ebitda": "58651000", "netIncome": "37672000", "grossProfit": "71327000", "depreciation": "None", "totalRevenue": "120865000", "costOfRevenue": "49538000", "interestIncome": "None", "incomeBeforeTax": "39469000", "interestExpense": "16894000", "operatingIncome": "41455000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1797000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "29872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2288000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "43746000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "293173000", "longTermDebt": "None", "shortTermDebt": "17208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "-6542000", "totalLiabilities": "251592000", "otherCurrentAssets": "3294000", "totalCurrentAssets": "259186000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "49727000", "currentNetReceivables": "64172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "33987000", "currentAccountsPayable": "12727000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24841000", "totalShareholderEquity": "10831000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "40593000", "totalCurrentLiabilities": "70528000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "181064000", "cashAndShortTermInvestments": "98247000", "commonStockSharesOutstanding": "8526000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98247000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39406000", "profitLoss": "None", "dividendPayout": "15933000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "None", "changeInInventory": "493000", "operatingCashflow": "59591000", "capitalExpenditures": "153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10799000", "cashflowFromInvestment": "-50407000", "stockBasedCompensation": "7097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15933000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 119592000, "cost_of_revenue": 50792000, "gross_profit": 68800000, "ebit": 41972000, "ebitda": 44286000, "pretax_income": 38596000, "tax_provision": 299000, "net_income": -611000, "net_income_to_common": -611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 99862000, "total_current_assets": 217066000, "total_assets": 253291000, "short_term_debt": 2160000, "long_term_debt": 177071000, "total_debt": 179231000, "total_liabilities": 249150000, "total_equity": 9611000, "shares_outstanding": 8526000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 48920000, "capital_expenditure": 1642000, "free_cash_flow": 50562000, "dividends_paid": 15933000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322078, "ticker_id": 3368, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41972000", "ebitda": "44286000", "netIncome": "-611000", "grossProfit": "68800000", "depreciation": "None", "totalRevenue": "119592000", "costOfRevenue": "50792000", "interestIncome": "1504000", "incomeBeforeTax": "38596000", "interestExpense": "3376000", "operatingIncome": "40633000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "299000", "reportedCurrency": "USD", "netInterestIncome": "-2037000", "nonInterestIncome": "None", "operatingExpenses": "28167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2314000", "sellingGeneralAndAdministrative": "28167000", "netIncomeFromContinuingOperations": "38297000" }, "balance": { "goodwill": "None", "inventory": "44239000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "253291000", "longTermDebt": "177071000", "shortTermDebt": "2160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6311000", "totalLiabilities": "249150000", "otherCurrentAssets": "3705000", "totalCurrentAssets": "217066000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36225000", "currentAccountsPayable": "14390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "187434000", "totalShareholderEquity": "9611000", "capitalLeaseObligations": "10363000", "otherCurrentLiabilities": "47326000", "totalCurrentLiabilities": "63876000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "185274000", "cashAndShortTermInvestments": "99862000", "commonStockSharesOutstanding": "8526000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "99862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38297000", "profitLoss": "None", "dividendPayout": "15933000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3262000", "operatingCashflow": "48920000", "capitalExpenditures": "1642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18433000", "cashflowFromInvestment": "-1642000", "stockBasedCompensation": "6402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15933000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119592000, "cost_of_revenue": 50792000, "gross_profit": 68800000, "research_and_development": null, "selling_general_admin": 28167000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41972000, "depreciation_amortisation": 2314000, "ebitda": 44286000, "interest_expense": 3376000, "interest_income": null, "other_non_operating": null, "pretax_income": 38596000, "tax_provision": 299000, "effective_tax_rate": null, "net_income": -611000, "net_income_continuing_ops": 38297000, "net_income_to_common": -611000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 99862000, "short_term_investments": null, "net_receivables": 69260000, "inventory": 44239000, "other_current_assets": null, "total_current_assets": 217066000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 36225000, "total_assets": 253291000, "short_term_debt": 2160000, "accounts_payable": 14390000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63876000, "long_term_debt": 177071000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 185274000, "total_liabilities": 249150000, "total_debt": 179231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6311000, "total_equity": 9611000, "shares_outstanding": 8526000, "operating_cash_flow": 48920000, "stock_based_compensation": 6402000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1642000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1642000, "dividends_paid": 15933000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18433000, "free_cash_flow": 50562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41972000", "ebitda": "44286000", "netIncome": "-611000", "grossProfit": "68800000", "depreciation": "None", "totalRevenue": "119592000", "costOfRevenue": "50792000", "interestIncome": "1504000", "incomeBeforeTax": "38596000", "interestExpense": "3376000", "operatingIncome": "40633000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "299000", "reportedCurrency": "USD", "netInterestIncome": "-2037000", "nonInterestIncome": "None", "operatingExpenses": "28167000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2314000", "sellingGeneralAndAdministrative": "28167000", "netIncomeFromContinuingOperations": "38297000" }, "balance": { "goodwill": "None", "inventory": "44239000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "253291000", "longTermDebt": "177071000", "shortTermDebt": "2160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6311000", "totalLiabilities": "249150000", "otherCurrentAssets": "3705000", "totalCurrentAssets": "217066000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69260000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "36225000", "currentAccountsPayable": "14390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "187434000", "totalShareholderEquity": "9611000", "capitalLeaseObligations": "10363000", "otherCurrentLiabilities": "47326000", "totalCurrentLiabilities": "63876000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "185274000", "cashAndShortTermInvestments": "99862000", "commonStockSharesOutstanding": "8526000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "99862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38297000", "profitLoss": "None", "dividendPayout": "15933000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3262000", "operatingCashflow": "48920000", "capitalExpenditures": "1642000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18433000", "cashflowFromInvestment": "-1642000", "stockBasedCompensation": "6402000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15933000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 103889000, "cost_of_revenue": 49342000, "gross_profit": 54547000, "ebit": 26567000, "ebitda": 28840000, "pretax_income": 23183000, "tax_provision": 568000, "net_income": -3366000, "net_income_to_common": -3366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71017000, "total_current_assets": 176180000, "total_assets": 214288000, "short_term_debt": 2110000, "long_term_debt": 180713000, "total_debt": 182823000, "total_liabilities": 238294000, "total_equity": 8869000, "shares_outstanding": 8526000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18368000, "capital_expenditure": 1156000, "free_cash_flow": 19524000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322079, "ticker_id": 3368, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26567000", "ebitda": "28840000", "netIncome": "-3366000", "grossProfit": "54547000", "depreciation": "None", "totalRevenue": "103889000", "costOfRevenue": "49342000", "interestIncome": "1077000", "incomeBeforeTax": "23183000", "interestExpense": "3384000", "operatingIncome": "25621000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "568000", "reportedCurrency": "USD", "netInterestIncome": "-2438000", "nonInterestIncome": "None", "operatingExpenses": "28926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2273000", "sellingGeneralAndAdministrative": "28926000", "netIncomeFromContinuingOperations": "22615000" }, "balance": { "goodwill": "None", "inventory": "47501000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "214288000", "longTermDebt": "180713000", "shortTermDebt": "2110000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5700000", "totalLiabilities": "238294000", "otherCurrentAssets": "3474000", "totalCurrentAssets": "176180000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38108000", "currentAccountsPayable": "11414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "191585000", "totalShareholderEquity": "8869000", "capitalLeaseObligations": "10872000", "otherCurrentLiabilities": "35295000", "totalCurrentLiabilities": "48819000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "189475000", "cashAndShortTermInvestments": "71017000", "commonStockSharesOutstanding": "8526000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22615000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2668000", "operatingCashflow": "18368000", "capitalExpenditures": "1156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17784000", "cashflowFromInvestment": "-1156000", "stockBasedCompensation": "6046000", "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": "2273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103889000, "cost_of_revenue": 49342000, "gross_profit": 54547000, "research_and_development": null, "selling_general_admin": 28926000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26567000, "depreciation_amortisation": 2273000, "ebitda": 28840000, "interest_expense": 3384000, "interest_income": null, "other_non_operating": null, "pretax_income": 23183000, "tax_provision": 568000, "effective_tax_rate": null, "net_income": -3366000, "net_income_continuing_ops": 22615000, "net_income_to_common": -3366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71017000, "short_term_investments": null, "net_receivables": 54188000, "inventory": 47501000, "other_current_assets": null, "total_current_assets": 176180000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 38108000, "total_assets": 214288000, "short_term_debt": 2110000, "accounts_payable": 11414000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48819000, "long_term_debt": 180713000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 189475000, "total_liabilities": 238294000, "total_debt": 182823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5700000, "total_equity": 8869000, "shares_outstanding": 8526000, "operating_cash_flow": 18368000, "stock_based_compensation": 6046000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1156000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1156000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17784000, "free_cash_flow": 19524000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26567000", "ebitda": "28840000", "netIncome": "-3366000", "grossProfit": "54547000", "depreciation": "None", "totalRevenue": "103889000", "costOfRevenue": "49342000", "interestIncome": "1077000", "incomeBeforeTax": "23183000", "interestExpense": "3384000", "operatingIncome": "25621000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "568000", "reportedCurrency": "USD", "netInterestIncome": "-2438000", "nonInterestIncome": "None", "operatingExpenses": "28926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2273000", "sellingGeneralAndAdministrative": "28926000", "netIncomeFromContinuingOperations": "22615000" }, "balance": { "goodwill": "None", "inventory": "47501000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "214288000", "longTermDebt": "180713000", "shortTermDebt": "2110000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-5700000", "totalLiabilities": "238294000", "otherCurrentAssets": "3474000", "totalCurrentAssets": "176180000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "38108000", "currentAccountsPayable": "11414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "191585000", "totalShareholderEquity": "8869000", "capitalLeaseObligations": "10872000", "otherCurrentLiabilities": "35295000", "totalCurrentLiabilities": "48819000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "189475000", "cashAndShortTermInvestments": "71017000", "commonStockSharesOutstanding": "8526000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "71017000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22615000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2668000", "operatingCashflow": "18368000", "capitalExpenditures": "1156000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17784000", "cashflowFromInvestment": "-1156000", "stockBasedCompensation": "6046000", "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": "2273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 100859000, "cost_of_revenue": 48325000, "gross_profit": 52534000, "ebit": 42185000, "ebitda": 44427000, "pretax_income": 37737000, "tax_provision": 2737000, "net_income": 107221000, "net_income_to_common": 107221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98000, "total_current_assets": 98000, "total_assets": 24653000, "short_term_debt": 13363000, "long_term_debt": 184389000, "total_debt": 197752000, "total_liabilities": 814112000, "total_equity": -789459000, "shares_outstanding": 8486415, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 53656000, "capital_expenditure": 2934000, "free_cash_flow": 56590000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322080, "ticker_id": 3368, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42185000", "ebitda": "44427000", "netIncome": "107221000", "grossProfit": "52534000", "depreciation": "None", "totalRevenue": "100859000", "costOfRevenue": "48325000", "interestIncome": "None", "incomeBeforeTax": "37737000", "interestExpense": "4448000", "operatingIncome": "37606000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2737000", "reportedCurrency": "USD", "netInterestIncome": "131000", "nonInterestIncome": "None", "operatingExpenses": "14928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2242000", "sellingGeneralAndAdministrative": "2333573000", "netIncomeFromContinuingOperations": "35000000" }, "balance": { "goodwill": "None", "inventory": "44833000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24653000", "longTermDebt": "184389000", "shortTermDebt": "13363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2333618000", "totalLiabilities": "814112000", "otherCurrentAssets": "-92282000", "totalCurrentAssets": "98000", "currentLongTermDebt": "11250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24555000", "currentAccountsPayable": "5691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "201640000", "totalShareholderEquity": "-789459000", "capitalLeaseObligations": "6001000", "otherCurrentLiabilities": "795058000", "totalCurrentLiabilities": "814112000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "188277000", "cashAndShortTermInvestments": "98000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28132000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10551000", "operatingCashflow": "53656000", "capitalExpenditures": "2934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22448000", "cashflowFromInvestment": "-4434000", "stockBasedCompensation": "5296000", "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": "2242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100859000, "cost_of_revenue": 48325000, "gross_profit": 52534000, "research_and_development": null, "selling_general_admin": 2333573000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42185000, "depreciation_amortisation": 2242000, "ebitda": 44427000, "interest_expense": 4448000, "interest_income": null, "other_non_operating": null, "pretax_income": 37737000, "tax_provision": 2737000, "effective_tax_rate": null, "net_income": 107221000, "net_income_continuing_ops": 35000000, "net_income_to_common": 107221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98000, "short_term_investments": null, "net_receivables": 47449000, "inventory": 44833000, "other_current_assets": null, "total_current_assets": 98000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 24555000, "total_assets": 24653000, "short_term_debt": 13363000, "accounts_payable": 5691000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 814112000, "long_term_debt": 184389000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 188277000, "total_liabilities": 814112000, "total_debt": 197752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2333618000, "total_equity": -789459000, "shares_outstanding": 8486415, "operating_cash_flow": 53656000, "stock_based_compensation": 5296000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4434000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22448000, "free_cash_flow": 56590000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42185000", "ebitda": "44427000", "netIncome": "107221000", "grossProfit": "52534000", "depreciation": "None", "totalRevenue": "100859000", "costOfRevenue": "48325000", "interestIncome": "None", "incomeBeforeTax": "37737000", "interestExpense": "4448000", "operatingIncome": "37606000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2737000", "reportedCurrency": "USD", "netInterestIncome": "131000", "nonInterestIncome": "None", "operatingExpenses": "14928000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2242000", "sellingGeneralAndAdministrative": "2333573000", "netIncomeFromContinuingOperations": "35000000" }, "balance": { "goodwill": "None", "inventory": "44833000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "24653000", "longTermDebt": "184389000", "shortTermDebt": "13363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-2333618000", "totalLiabilities": "814112000", "otherCurrentAssets": "-92282000", "totalCurrentAssets": "98000", "currentLongTermDebt": "11250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "24555000", "currentAccountsPayable": "5691000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "201640000", "totalShareholderEquity": "-789459000", "capitalLeaseObligations": "6001000", "otherCurrentLiabilities": "795058000", "totalCurrentLiabilities": "814112000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "188277000", "cashAndShortTermInvestments": "98000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "98000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28132000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10551000", "operatingCashflow": "53656000", "capitalExpenditures": "2934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22448000", "cashflowFromInvestment": "-4434000", "stockBasedCompensation": "5296000", "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": "2242000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 107135000, "cost_of_revenue": 51727000, "gross_profit": 55408000, "ebit": 33243000, "ebitda": 35574000, "pretax_income": 27838000, "tax_provision": 5921000, "net_income": 27838000, "net_income_to_common": 27838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44815000, "total_current_assets": 147310000, "total_assets": 231590000, "short_term_debt": 12070000, "long_term_debt": 316369000, "total_debt": 328439000, "total_liabilities": 379082000, "total_equity": -147492000, "shares_outstanding": 8486415, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 32444000, "capital_expenditure": 1984000, "free_cash_flow": 34428000, "dividends_paid": 6651000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322082, "ticker_id": 3368, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33243000", "ebitda": "35574000", "netIncome": "27838000", "grossProfit": "55408000", "depreciation": "None", "totalRevenue": "107135000", "costOfRevenue": "51727000", "interestIncome": "None", "incomeBeforeTax": "27838000", "interestExpense": "5405000", "operatingIncome": "32847000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5921000", "reportedCurrency": "USD", "netInterestIncome": "-5405000", "nonInterestIncome": "None", "operatingExpenses": "22561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2331000", "sellingGeneralAndAdministrative": "22561000", "netIncomeFromContinuingOperations": "27838000" }, "balance": { "goodwill": "None", "inventory": "55090000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "231590000", "longTermDebt": "316369000", "shortTermDebt": "12070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-238595000", "totalLiabilities": "379082000", "otherCurrentAssets": "3606000", "totalCurrentAssets": "147310000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84280000", "currentAccountsPayable": "8018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "334307000", "totalShareholderEquity": "-147492000", "capitalLeaseObligations": "7938000", "otherCurrentLiabilities": "36757000", "totalCurrentLiabilities": "56845000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "322237000", "cashAndShortTermInvestments": "44815000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31456000", "profitLoss": "None", "dividendPayout": "6651000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2424000", "operatingCashflow": "32444000", "capitalExpenditures": "1984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18011000", "cashflowFromInvestment": "-1984000", "stockBasedCompensation": "4963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6651000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 107135000, "cost_of_revenue": 51727000, "gross_profit": 55408000, "research_and_development": null, "selling_general_admin": 22561000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33243000, "depreciation_amortisation": 2331000, "ebitda": 35574000, "interest_expense": 5405000, "interest_income": null, "other_non_operating": null, "pretax_income": 27838000, "tax_provision": 5921000, "effective_tax_rate": null, "net_income": 27838000, "net_income_continuing_ops": 27838000, "net_income_to_common": 27838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44815000, "short_term_investments": null, "net_receivables": 43799000, "inventory": 55090000, "other_current_assets": null, "total_current_assets": 147310000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 84280000, "total_assets": 231590000, "short_term_debt": 12070000, "accounts_payable": 8018000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56845000, "long_term_debt": 316369000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 322237000, "total_liabilities": 379082000, "total_debt": 328439000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -238595000, "total_equity": -147492000, "shares_outstanding": 8486415, "operating_cash_flow": 32444000, "stock_based_compensation": 4963000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1984000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1984000, "dividends_paid": 6651000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18011000, "free_cash_flow": 34428000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33243000", "ebitda": "35574000", "netIncome": "27838000", "grossProfit": "55408000", "depreciation": "None", "totalRevenue": "107135000", "costOfRevenue": "51727000", "interestIncome": "None", "incomeBeforeTax": "27838000", "interestExpense": "5405000", "operatingIncome": "32847000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5921000", "reportedCurrency": "USD", "netInterestIncome": "-5405000", "nonInterestIncome": "None", "operatingExpenses": "22561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51727000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2331000", "sellingGeneralAndAdministrative": "22561000", "netIncomeFromContinuingOperations": "27838000" }, "balance": { "goodwill": "None", "inventory": "55090000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "231590000", "longTermDebt": "316369000", "shortTermDebt": "12070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-238595000", "totalLiabilities": "379082000", "otherCurrentAssets": "3606000", "totalCurrentAssets": "147310000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43799000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "84280000", "currentAccountsPayable": "8018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "334307000", "totalShareholderEquity": "-147492000", "capitalLeaseObligations": "7938000", "otherCurrentLiabilities": "36757000", "totalCurrentLiabilities": "56845000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "322237000", "cashAndShortTermInvestments": "44815000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44815000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31456000", "profitLoss": "None", "dividendPayout": "6651000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2424000", "operatingCashflow": "32444000", "capitalExpenditures": "1984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18011000", "cashflowFromInvestment": "-1984000", "stockBasedCompensation": "4963000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6651000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 108567000, "cost_of_revenue": 52495000, "gross_profit": 56072000, "ebit": 34337000, "ebitda": 36717000, "pretax_income": 27902000, "tax_provision": 258000, "net_income": 11099000, "net_income_to_common": 11099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35391000, "total_current_assets": 136481000, "total_assets": 213355000, "short_term_debt": 15466000, "long_term_debt": 314332000, "total_debt": 329798000, "total_liabilities": 422471000, "total_equity": -725605000, "shares_outstanding": 8486415, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36092000, "capital_expenditure": 1914000, "free_cash_flow": 38006000, "dividends_paid": 48123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322083, "ticker_id": 3368, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34337000", "ebitda": "36717000", "netIncome": "11099000", "grossProfit": "56072000", "depreciation": "None", "totalRevenue": "108567000", "costOfRevenue": "52495000", "interestIncome": "1100000", "incomeBeforeTax": "27902000", "interestExpense": "6435000", "operatingIncome": "33391000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "258000", "reportedCurrency": "USD", "netInterestIncome": "-5648000", "nonInterestIncome": "None", "operatingExpenses": "22681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2380000", "sellingGeneralAndAdministrative": "24279000", "netIncomeFromContinuingOperations": "33597000" }, "balance": { "goodwill": "None", "inventory": "57514000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "213355000", "longTermDebt": "314332000", "shortTermDebt": "15466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-766719000", "totalLiabilities": "422471000", "otherCurrentAssets": "3928000", "totalCurrentAssets": "136481000", "currentLongTermDebt": "13437000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76874000", "currentAccountsPayable": "9431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "334875000", "totalShareholderEquity": "-725605000", "capitalLeaseObligations": "7106000", "otherCurrentLiabilities": "22666000", "totalCurrentLiabilities": "48988000", "otherNonCurrentLiabilities": "383000", "totalNonCurrentLiabilities": "373483000", "cashAndShortTermInvestments": "35391000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27902000", "profitLoss": "None", "dividendPayout": "48123000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2317000", "operatingCashflow": "36092000", "capitalExpenditures": "1914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57374000", "cashflowFromInvestment": "-1914000", "stockBasedCompensation": "5043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108567000, "cost_of_revenue": 52495000, "gross_profit": 56072000, "research_and_development": null, "selling_general_admin": 24279000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34337000, "depreciation_amortisation": 2380000, "ebitda": 36717000, "interest_expense": 6435000, "interest_income": null, "other_non_operating": null, "pretax_income": 27902000, "tax_provision": 258000, "effective_tax_rate": null, "net_income": 11099000, "net_income_continuing_ops": 33597000, "net_income_to_common": 11099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35391000, "short_term_investments": null, "net_receivables": 39648000, "inventory": 57514000, "other_current_assets": null, "total_current_assets": 136481000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 76874000, "total_assets": 213355000, "short_term_debt": 15466000, "accounts_payable": 9431000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48988000, "long_term_debt": 314332000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 373483000, "total_liabilities": 422471000, "total_debt": 329798000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -766719000, "total_equity": -725605000, "shares_outstanding": 8486415, "operating_cash_flow": 36092000, "stock_based_compensation": 5043000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1914000, "dividends_paid": 48123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57374000, "free_cash_flow": 38006000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34337000", "ebitda": "36717000", "netIncome": "11099000", "grossProfit": "56072000", "depreciation": "None", "totalRevenue": "108567000", "costOfRevenue": "52495000", "interestIncome": "1100000", "incomeBeforeTax": "27902000", "interestExpense": "6435000", "operatingIncome": "33391000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "258000", "reportedCurrency": "USD", "netInterestIncome": "-5648000", "nonInterestIncome": "None", "operatingExpenses": "22681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2380000", "sellingGeneralAndAdministrative": "24279000", "netIncomeFromContinuingOperations": "33597000" }, "balance": { "goodwill": "None", "inventory": "57514000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "213355000", "longTermDebt": "314332000", "shortTermDebt": "15466000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-766719000", "totalLiabilities": "422471000", "otherCurrentAssets": "3928000", "totalCurrentAssets": "136481000", "currentLongTermDebt": "13437000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "76874000", "currentAccountsPayable": "9431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "334875000", "totalShareholderEquity": "-725605000", "capitalLeaseObligations": "7106000", "otherCurrentLiabilities": "22666000", "totalCurrentLiabilities": "48988000", "otherNonCurrentLiabilities": "383000", "totalNonCurrentLiabilities": "373483000", "cashAndShortTermInvestments": "35391000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27902000", "profitLoss": "None", "dividendPayout": "48123000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2317000", "operatingCashflow": "36092000", "capitalExpenditures": "1914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57374000", "cashflowFromInvestment": "-1914000", "stockBasedCompensation": "5043000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 104010000, "cost_of_revenue": 48797000, "gross_profit": 55213000, "ebit": 32923000, "ebitda": 35144000, "pretax_income": 26386000, "tax_provision": null, "net_income": -35900000, "net_income_to_common": -35900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 8486415, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35668000, "capital_expenditure": 1613000, "free_cash_flow": 37281000, "dividends_paid": 13422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322084, "ticker_id": 3368, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32923000", "ebitda": "35144000", "netIncome": "-35900000", "grossProfit": "55213000", "depreciation": "None", "totalRevenue": "104010000", "costOfRevenue": "48797000", "interestIncome": "1104000", "incomeBeforeTax": "26386000", "interestExpense": "6537000", "operatingIncome": "32443000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5760000", "nonInterestIncome": "None", "operatingExpenses": "22770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2221000", "sellingGeneralAndAdministrative": "22770000", "netIncomeFromContinuingOperations": "26386000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26386000", "profitLoss": "None", "dividendPayout": "13422000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2657000", "operatingCashflow": "35668000", "capitalExpenditures": "1613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21978000", "cashflowFromInvestment": "-1613000", "stockBasedCompensation": "4167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 104010000, "cost_of_revenue": 48797000, "gross_profit": 55213000, "research_and_development": null, "selling_general_admin": 22770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32923000, "depreciation_amortisation": 2221000, "ebitda": 35144000, "interest_expense": 6537000, "interest_income": null, "other_non_operating": null, "pretax_income": 26386000, "tax_provision": null, "effective_tax_rate": null, "net_income": -35900000, "net_income_continuing_ops": 26386000, "net_income_to_common": -35900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 8486415, "operating_cash_flow": 35668000, "stock_based_compensation": 4167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1613000, "dividends_paid": 13422000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21978000, "free_cash_flow": 37281000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32923000", "ebitda": "35144000", "netIncome": "-35900000", "grossProfit": "55213000", "depreciation": "None", "totalRevenue": "104010000", "costOfRevenue": "48797000", "interestIncome": "1104000", "incomeBeforeTax": "26386000", "interestExpense": "6537000", "operatingIncome": "32443000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5760000", "nonInterestIncome": "None", "operatingExpenses": "22770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48797000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2221000", "sellingGeneralAndAdministrative": "22770000", "netIncomeFromContinuingOperations": "26386000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26386000", "profitLoss": "None", "dividendPayout": "13422000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2657000", "operatingCashflow": "35668000", "capitalExpenditures": "1613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21978000", "cashflowFromInvestment": "-1613000", "stockBasedCompensation": "4167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13422000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2221000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 99900000, "cost_of_revenue": 47005000, "gross_profit": 52895000, "ebit": 10869000, "ebitda": 13007000, "pretax_income": 5054000, "tax_provision": -6179000, "net_income": -77651000, "net_income_to_common": -77651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38191000, "total_current_assets": 136260000, "total_assets": 214007000, "short_term_debt": 12261000, "long_term_debt": 326163000, "total_debt": 338424000, "total_liabilities": 372811000, "total_equity": 0, "shares_outstanding": 8486415, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27586000, "capital_expenditure": 4275000, "free_cash_flow": 31861000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322085, "ticker_id": 3368, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10869000", "ebitda": "13007000", "netIncome": "-77651000", "grossProfit": "52895000", "depreciation": "None", "totalRevenue": "99900000", "costOfRevenue": "47005000", "interestIncome": "None", "incomeBeforeTax": "5054000", "interestExpense": "5815000", "operatingIncome": "10644000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6179000", "reportedCurrency": "USD", "netInterestIncome": "-5815000", "nonInterestIncome": "None", "operatingExpenses": "42251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2138000", "sellingGeneralAndAdministrative": "42251000", "netIncomeFromContinuingOperations": "11233000" }, "balance": { "goodwill": "None", "inventory": "52540000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "214007000", "longTermDebt": "326163000", "shortTermDebt": "12261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-246224000", "totalLiabilities": "372811000", "otherCurrentAssets": "5041000", "totalCurrentAssets": "136260000", "currentLongTermDebt": "10313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77747000", "currentAccountsPayable": "5170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344644000", "totalShareholderEquity": "0", "capitalLeaseObligations": "8168000", "otherCurrentLiabilities": "22572000", "totalCurrentLiabilities": "40003000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "332808000", "cashAndShortTermInvestments": "38191000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "630000", "operatingCashflow": "27586000", "capitalExpenditures": "4275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4689000", "cashflowFromInvestment": "-4275000", "stockBasedCompensation": "4282000", "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": "2138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99900000, "cost_of_revenue": 47005000, "gross_profit": 52895000, "research_and_development": null, "selling_general_admin": 42251000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10869000, "depreciation_amortisation": 2138000, "ebitda": 13007000, "interest_expense": 5815000, "interest_income": null, "other_non_operating": null, "pretax_income": 5054000, "tax_provision": -6179000, "effective_tax_rate": null, "net_income": -77651000, "net_income_continuing_ops": 11233000, "net_income_to_common": -77651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38191000, "short_term_investments": null, "net_receivables": 40488000, "inventory": 52540000, "other_current_assets": null, "total_current_assets": 136260000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 77747000, "total_assets": 214007000, "short_term_debt": 12261000, "accounts_payable": 5170000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40003000, "long_term_debt": 326163000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 332808000, "total_liabilities": 372811000, "total_debt": 338424000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -246224000, "total_equity": 0, "shares_outstanding": 8486415, "operating_cash_flow": 27586000, "stock_based_compensation": 4282000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4275000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4275000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4689000, "free_cash_flow": 31861000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10869000", "ebitda": "13007000", "netIncome": "-77651000", "grossProfit": "52895000", "depreciation": "None", "totalRevenue": "99900000", "costOfRevenue": "47005000", "interestIncome": "None", "incomeBeforeTax": "5054000", "interestExpense": "5815000", "operatingIncome": "10644000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6179000", "reportedCurrency": "USD", "netInterestIncome": "-5815000", "nonInterestIncome": "None", "operatingExpenses": "42251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47005000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2138000", "sellingGeneralAndAdministrative": "42251000", "netIncomeFromContinuingOperations": "11233000" }, "balance": { "goodwill": "None", "inventory": "52540000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "214007000", "longTermDebt": "326163000", "shortTermDebt": "12261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-246224000", "totalLiabilities": "372811000", "otherCurrentAssets": "5041000", "totalCurrentAssets": "136260000", "currentLongTermDebt": "10313000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "40488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "77747000", "currentAccountsPayable": "5170000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344644000", "totalShareholderEquity": "0", "capitalLeaseObligations": "8168000", "otherCurrentLiabilities": "22572000", "totalCurrentLiabilities": "40003000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "332808000", "cashAndShortTermInvestments": "38191000", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38191000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "630000", "operatingCashflow": "27586000", "capitalExpenditures": "4275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4689000", "cashflowFromInvestment": "-4275000", "stockBasedCompensation": "4282000", "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": "2138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 96886000, "cost_of_revenue": 47990000, "gross_profit": 48896000, "ebit": 30388000, "ebitda": 32466000, "pretax_income": 24354000, "tax_provision": null, "net_income": 24354000, "net_income_to_common": 24354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 8486415, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36451000, "capital_expenditure": 972000, "free_cash_flow": 37423000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322087, "ticker_id": 3368, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30388000", "ebitda": "32466000", "netIncome": "24354000", "grossProfit": "48896000", "depreciation": "None", "totalRevenue": "96886000", "costOfRevenue": "47990000", "interestIncome": "None", "incomeBeforeTax": "24354000", "interestExpense": "6034000", "operatingIncome": "30239000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6034000", "nonInterestIncome": "None", "operatingExpenses": "18657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2078000", "sellingGeneralAndAdministrative": "18657000", "netIncomeFromContinuingOperations": "24354000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31021000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3099000", "operatingCashflow": "36451000", "capitalExpenditures": "972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33146000", "cashflowFromInvestment": "-972000", "stockBasedCompensation": "3951000", "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": "2078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 96886000, "cost_of_revenue": 47990000, "gross_profit": 48896000, "research_and_development": null, "selling_general_admin": 18657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30388000, "depreciation_amortisation": 2078000, "ebitda": 32466000, "interest_expense": 6034000, "interest_income": null, "other_non_operating": null, "pretax_income": 24354000, "tax_provision": null, "effective_tax_rate": null, "net_income": 24354000, "net_income_continuing_ops": 24354000, "net_income_to_common": 24354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 8486415, "operating_cash_flow": 36451000, "stock_based_compensation": 3951000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 972000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -972000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33146000, "free_cash_flow": 37423000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30388000", "ebitda": "32466000", "netIncome": "24354000", "grossProfit": "48896000", "depreciation": "None", "totalRevenue": "96886000", "costOfRevenue": "47990000", "interestIncome": "None", "incomeBeforeTax": "24354000", "interestExpense": "6034000", "operatingIncome": "30239000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-6034000", "nonInterestIncome": "None", "operatingExpenses": "18657000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2078000", "sellingGeneralAndAdministrative": "18657000", "netIncomeFromContinuingOperations": "24354000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31021000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3099000", "operatingCashflow": "36451000", "capitalExpenditures": "972000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33146000", "cashflowFromInvestment": "-972000", "stockBasedCompensation": "3951000", "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": "2078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "income_statement": { "revenue": 98527000, "cost_of_revenue": 44590000, "gross_profit": 53937000, "ebit": 30349000, "ebitda": 39529000, "pretax_income": 33680000, "tax_provision": 970000, "net_income": 5737000, "net_income_to_common": 5737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 8486415, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 322088, "ticker_id": 3368, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:13:36.742046+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "39529000", "netIncome": "5737000", "grossProfit": "53937000", "depreciation": "None", "totalRevenue": "98527000", "costOfRevenue": "44590000", "interestIncome": "None", "incomeBeforeTax": "33680000", "interestExpense": "5849000", "operatingIncome": "30349000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "970000", "reportedCurrency": "USD", "netInterestIncome": "-5849000", "nonInterestIncome": "None", "operatingExpenses": "23588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "23588000", "netIncomeFromContinuingOperations": "32710000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5737000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 98527000, "cost_of_revenue": 44590000, "gross_profit": 53937000, "research_and_development": null, "selling_general_admin": 23588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30349000, "depreciation_amortisation": null, "ebitda": 39529000, "interest_expense": 5849000, "interest_income": null, "other_non_operating": null, "pretax_income": 33680000, "tax_provision": 970000, "effective_tax_rate": null, "net_income": 5737000, "net_income_continuing_ops": 32710000, "net_income_to_common": 5737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 8486415, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 0, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "39529000", "netIncome": "5737000", "grossProfit": "53937000", "depreciation": "None", "totalRevenue": "98527000", "costOfRevenue": "44590000", "interestIncome": "None", "incomeBeforeTax": "33680000", "interestExpense": "5849000", "operatingIncome": "30349000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "970000", "reportedCurrency": "USD", "netInterestIncome": "-5849000", "nonInterestIncome": "None", "operatingExpenses": "23588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "44590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "23588000", "netIncomeFromContinuingOperations": "32710000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "8486415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5737000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "None", "capitalExpenditures": "0", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "None", "cashflowFromInvestment": "None", "stockBasedCompensation": "None", "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": "None", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }