{ "ticker": { "uuid": "233b4f45-51a7-45ef-a15a-5d17468ec7fe", "symbol": "MBUU", "name": "Malibu Boats Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/233b4f45-51a7-45ef-a15a-5d17468ec7fe/", "api_url": "https://sharemaestro.com/factors/api/tickers/233b4f45-51a7-45ef-a15a-5d17468ec7fe/" }, "ticker_metadata": { "id": 7069, "uuid": "233b4f45-51a7-45ef-a15a-5d17468ec7fe", "symbol": "MBUU", "name": "Malibu Boats Inc", "asset_type": "equity", "market_cap": 554550000, "stock_exchange_id": 2, "industry": "Recreational Vehicles", "sector": "Consumer Cyclical", "description": "Malibu Boats, Inc. designs, manufactures, distributes, markets and sells a variety of recreational boats. The company is headquartered in Loudon, Tennessee.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "233b4f45-51a7-45ef-a15a-5d17468ec7fe", "symbol": "MBUU", "name": "Malibu Boats Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/233b4f45-51a7-45ef-a15a-5d17468ec7fe/", "api_url": "https://sharemaestro.com/factors/api/tickers/233b4f45-51a7-45ef-a15a-5d17468ec7fe/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.37, "value": 0.69, "quality": 0.17, "momentum": 0.16, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 26.39, "market_cap": 505785250.88, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0679, "shareholder_yield": 0, "roe": -0.0017, "piotroski_f_score": 7, "momentum_12_1": -0.0442, "volatility_252d": 0.5234 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:01.382690+00:00", "batch_id": "" }, "size": { "price_close": 26.39, "market_cap": 505785250.88, "market_cap_usd": 505785250.88, "enterprise_value": 625462250.88, "shares_outstanding": 19165792, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.977, "ptbv_ratio": 4.014, "ps_ratio": 0.6123, "pcf_ratio": 8.2111, "pfcf_ratio": 6.0821, "ev_ebitda": 14.7199, "ev_ebit": 405.3547, "ev_sales": 0.7571, "ev_fcf": 7.5212, "earnings_yield": null, "fcf_yield": 0.133, "price_to_sales": 0.6123, "price_to_book": 0.977, "price_to_cashflow": 8.2111, "ebitda_to_ev": 0.0679, "sales_yield": 1.3208 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1497, "operating_margin": 0.0019, "net_margin": -0.0011, "ebitda_margin": 0.0514, "fcf_margin": 0.1007, "roe": -0.0017, "roa": -0.0009, "roic": 0.0018, "roc_greenblatt": null, "asset_turnover": 0.8205, "cash_conversion": -91.8895, "accruals_ratio": -0.0621, "sbc_to_revenue": 0.0072, "piotroski_f_score": 7, "altman_z_score": 2.2047, "earnings_stability_5y": 7.3942, "revenue_stability_5y": 0.2959, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1228, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9373, "net_debt_to_ebitda": 2.8165, "debt_to_assets": 0.1687, "interest_coverage": 0.7639, "current_ratio": 1.314, "quick_ratio": 0.4387, "net_debt": 119677000, "local_beta": 0.0007, "volatility_252d": 0.5234, "volatility_60d": 1.1389, "max_drawdown_12m": -0.3754, "risk_adjusted_momentum": -0.0844 }, "growth": { "revenue_growth_1y": 0.0881, "revenue_growth_3y_cagr": -0.1273, "revenue_growth_5y_cagr": 0.0434, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.5447, "eps_growth_5y_cagr": -0.2472, "fcf_growth_1y": -0.0173, "book_value_growth_1y": 0.0093, "revenue_growth": 0.0881, "earnings_growth": null }, "momentum": { "price_return_1m": -0.123, "price_return_3m": 0.0241, "price_return_6m": -0.076, "price_return_9m": -0.216, "price_return_12m": -0.1617, "price_return_12m_ex1m": -0.0442, "momentum_6m": -0.076, "momentum_12m": -0.1617, "momentum_12_1": -0.0442, "distance_from_52w_high": -0.3266, "distance_from_52w_low": 0.078, "relative_strength": -0.3196 }, "raw_ttm": { "revenue_ttm": 826092000, "gross_profit_ttm": 123644000, "ebit_ttm": 1543000, "ebitda_ttm": 42491000, "net_income_ttm": -905000, "eps_diluted_ttm": -0.0472, "operating_cash_flow_ttm": 61598000, "capital_expenditure_ttm": 21562000, "fcf_ttm": 83160000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2020000, "cash_and_equivalents": 50167000, "total_current_assets": 307282000, "total_current_liabilities": 233846000, "net_ppe": null, "total_assets": 1006801000, "total_debt": 169844000, "total_equity": 517671000, "net_working_capital": 28113000, "book_value_per_share": 27.0102, "retained_earnings": 479085000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 126005000, "tangible_book_per_share": 6.5745 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 63, "rank_ps": 18, "rank_pcf": 34, "rank_ev_ebitda": 62, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 29, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 72, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 88, "rank_fcf_margin": 70, "rank_piotroski": 23, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 96, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 79 }, "composites": { "value_composite": 31, "quality_composite": 83, "momentum_composite": 84, "growth_composite": 85, "yield_composite": 98, "svqf_composite": 57, "vc1_composite": 19, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 63, "quality_value_composite": 0.3425, "os_score": 0.37, "value_percentile": 0.69, "quality_percentile": 0.17, "momentum_percentile": 0.16, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 38, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1874, "ticker_id": 7069, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:01.382690+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.39, "market_cap": 505785250.88, "market_cap_usd": 505785250.88, "enterprise_value": 625462250.88, "shares_outstanding": 19165792, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.97703996, "ptbv_ratio": 4.01400937, "ps_ratio": 0.61226262, "pcf_ratio": 8.21106612, "pfcf_ratio": 6.08207372, "ev_ebitda": 14.71987599, "ev_ebit": 405.3546668, "ev_sales": 0.75713389, "ev_fcf": 7.52119109, "earnings_yield": null, "fcf_yield": 0.13295766, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1496734, "operating_margin": 0.00186783, "net_margin": -0.00109552, "ebitda_margin": 0.05143616, "fcf_margin": 0.10066675, "roe": -0.00174821, "roa": -0.00089889, "roic": 0.00181573, "roc_greenblatt": null, "asset_turnover": 0.8205117, "cash_conversion": -91.88950276, "accruals_ratio": -0.06208079, "sbc_to_revenue": 0.00720622, "debt_to_equity": 0.93728256, "net_debt_to_ebitda": 2.81652585, "debt_to_assets": 0.16869669, "interest_coverage": 0.76386139, "current_ratio": 1.31403573, "quick_ratio": 0.43868187, "net_debt": 119677000, "revenue_growth_1y": 0.08805981, "revenue_growth_3y_cagr": -0.12726778, "revenue_growth_5y_cagr": 0.04335176, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.54468728, "eps_growth_5y_cagr": -0.2472475, "fcf_growth_1y": -0.01728844, "book_value_growth_1y": 0.00932932, "piotroski_f_score": 7, "altman_z_score": 2.20473602, "earnings_stability_5y": 7.394241, "revenue_stability_5y": 0.295941, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12296444, "price_return_3m": 0.02405898, "price_return_6m": -0.07598039, "price_return_9m": -0.21598336, "price_return_12m": -0.16168996, "price_return_12m_ex1m": -0.04415502, "distance_from_52w_high": -0.32661393, "distance_from_52w_low": 0.07802288, "relative_strength": -0.31963101, "local_beta": 0.0007, "volatility_252d": 0.523412, "volatility_60d": 1.138915, "max_drawdown_12m": -0.37535085, "revenue_ttm": 826092000, "gross_profit_ttm": 123644000, "ebit_ttm": 1543000, "ebitda_ttm": 42491000, "net_income_ttm": -905000, "eps_diluted_ttm": -0.04721955, "operating_cash_flow_ttm": 61598000, "capital_expenditure_ttm": 21562000, "fcf_ttm": 83160000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2020000, "cash_and_equivalents": 50167000, "total_current_assets": 307282000, "total_current_liabilities": 233846000, "net_ppe": null, "total_assets": 1006801000, "total_debt": 169844000, "total_equity": 517671000, "net_working_capital": 28113000, "book_value_per_share": 27.01015434, "retained_earnings": 479085000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 126005000, "tangible_book_per_share": 6.57447394, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 63, "rank_ps": 18, "rank_pcf": 34, "rank_ev_ebitda": 62, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 29, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 72, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 88, "rank_fcf_margin": 70, "rank_piotroski": 23, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 96, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 79, "value_composite": 31, "quality_composite": 83, "momentum_composite": 84, "growth_composite": 85, "yield_composite": 98, "svqf_composite": 57, "vc1_composite": 19, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 38, "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": 26.39, "os": 0.37, "value": 0.69, "quality": 0.17, "momentum": 0.16, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0017, "momentum_12_1": -0.0442, "complete_fields": { "id": 1874, "ticker_id": 7069, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:01.382690+00:00", "batch_id": "", "os_score_delta": null, "price_close": 26.39, "market_cap": 505785250.88, "market_cap_usd": 505785250.88, "enterprise_value": 625462250.88, "shares_outstanding": 19165792, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.97703996, "ptbv_ratio": 4.01400937, "ps_ratio": 0.61226262, "pcf_ratio": 8.21106612, "pfcf_ratio": 6.08207372, "ev_ebitda": 14.71987599, "ev_ebit": 405.3546668, "ev_sales": 0.75713389, "ev_fcf": 7.52119109, "earnings_yield": null, "fcf_yield": 0.13295766, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.1496734, "operating_margin": 0.00186783, "net_margin": -0.00109552, "ebitda_margin": 0.05143616, "fcf_margin": 0.10066675, "roe": -0.00174821, "roa": -0.00089889, "roic": 0.00181573, "roc_greenblatt": null, "asset_turnover": 0.8205117, "cash_conversion": -91.88950276, "accruals_ratio": -0.06208079, "sbc_to_revenue": 0.00720622, "debt_to_equity": 0.93728256, "net_debt_to_ebitda": 2.81652585, "debt_to_assets": 0.16869669, "interest_coverage": 0.76386139, "current_ratio": 1.31403573, "quick_ratio": 0.43868187, "net_debt": 119677000, "revenue_growth_1y": 0.08805981, "revenue_growth_3y_cagr": -0.12726778, "revenue_growth_5y_cagr": 0.04335176, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.54468728, "eps_growth_5y_cagr": -0.2472475, "fcf_growth_1y": -0.01728844, "book_value_growth_1y": 0.00932932, "piotroski_f_score": 7, "altman_z_score": 2.20473602, "earnings_stability_5y": 7.394241, "revenue_stability_5y": 0.295941, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12296444, "price_return_3m": 0.02405898, "price_return_6m": -0.07598039, "price_return_9m": -0.21598336, "price_return_12m": -0.16168996, "price_return_12m_ex1m": -0.04415502, "distance_from_52w_high": -0.32661393, "distance_from_52w_low": 0.07802288, "relative_strength": -0.31963101, "local_beta": 0.0007, "volatility_252d": 0.523412, "volatility_60d": 1.138915, "max_drawdown_12m": -0.37535085, "revenue_ttm": 826092000, "gross_profit_ttm": 123644000, "ebit_ttm": 1543000, "ebitda_ttm": 42491000, "net_income_ttm": -905000, "eps_diluted_ttm": -0.04721955, "operating_cash_flow_ttm": 61598000, "capital_expenditure_ttm": 21562000, "fcf_ttm": 83160000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 2020000, "cash_and_equivalents": 50167000, "total_current_assets": 307282000, "total_current_liabilities": 233846000, "net_ppe": null, "total_assets": 1006801000, "total_debt": 169844000, "total_equity": 517671000, "net_working_capital": 28113000, "book_value_per_share": 27.01015434, "retained_earnings": 479085000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 126005000, "tangible_book_per_share": 6.57447394, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 21, "rank_ptbv": 63, "rank_ps": 18, "rank_pcf": 34, "rank_ev_ebitda": 62, "rank_ev_ebit": 99, "rank_earnings_yield": 50, "rank_fcf_yield": 29, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 72, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 88, "rank_fcf_margin": 70, "rank_piotroski": 23, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 96, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 77, "rank_momentum_12m_ex1m": 69, "rank_relative_strength": 79, "value_composite": 31, "quality_composite": 83, "momentum_composite": 84, "growth_composite": 85, "yield_composite": 98, "svqf_composite": 57, "vc1_composite": 19, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 38, "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": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 807561000, "cost_of_revenue": 663470000, "gross_profit": 144091000, "ebit": 22146000, "ebitda": 60739000, "pretax_income": 20263000, "tax_provision": 5023000, "net_income": 14879000, "net_income_to_common": 14879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37002000, "total_current_assets": 219892000, "total_assets": 734578000, "short_term_debt": 2408000, "long_term_debt": 18000000, "total_debt": 20408000, "total_liabilities": 214745000, "total_equity": 515461000, "shares_outstanding": 19694677, "goodwill_and_intangibles": 219940000 }, "cash_flow": { "operating_cash_flow": 56506000, "capital_expenditure": 27917000, "free_cash_flow": 84423000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117534, "ticker_id": 7069, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22146000", "ebitda": "60739000", "netIncome": "14879000", "grossProfit": "144091000", "depreciation": "None", "totalRevenue": "807561000", "costOfRevenue": "663470000", "interestIncome": "None", "incomeBeforeTax": "20263000", "interestExpense": "1883000", "operatingIncome": "21761000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5023000", "reportedCurrency": "USD", "netInterestIncome": "-1883000", "nonInterestIncome": "None", "operatingExpenses": "122330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38593000", "sellingGeneralAndAdministrative": "92460000", "netIncomeFromContinuingOperations": "15240000" }, "balance": { "goodwill": "51306000", "inventory": "142163000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "734578000", "longTermDebt": "18000000", "shortTermDebt": "2408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "168634000", "reportedCurrency": "USD", "retainedEarnings": "484664000", "totalLiabilities": "214745000", "otherCurrentAssets": "7316000", "totalCurrentAssets": "219892000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "514686000", "currentAccountsPayable": "24420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25323000", "totalShareholderEquity": "515461000", "capitalLeaseObligations": "2408000", "otherCurrentLiabilities": "100036000", "totalCurrentLiabilities": "134612000", "otherNonCurrentLiabilities": "7297000", "totalNonCurrentLiabilities": "80133000", "cashAndShortTermInvestments": "37002000", "commonStockSharesOutstanding": "19694677", "intangibleAssetsExcludingGoodwill": "168634000", "cashAndCashEquivalentsAtCarryingValue": "37002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15240000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3373000", "operatingCashflow": "56506000", "capitalExpenditures": "27917000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18820000", "cashflowFromInvestment": "-27374000", "stockBasedCompensation": "7007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 807561000, "cost_of_revenue": 663470000, "gross_profit": 144091000, "research_and_development": null, "selling_general_admin": 92460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22146000, "depreciation_amortisation": 38593000, "ebitda": 60739000, "interest_expense": 1883000, "interest_income": null, "other_non_operating": null, "pretax_income": 20263000, "tax_provision": 5023000, "effective_tax_rate": null, "net_income": 14879000, "net_income_continuing_ops": 15240000, "net_income_to_common": 14879000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37002000, "short_term_investments": null, "net_receivables": 33411000, "inventory": 142163000, "other_current_assets": null, "total_current_assets": 219892000, "net_ppe": null, "goodwill": 51306000, "intangible_assets": 168634000, "goodwill_and_intangibles": 219940000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 514686000, "total_assets": 734578000, "short_term_debt": 2408000, "accounts_payable": 24420000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134612000, "long_term_debt": 18000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 80133000, "total_liabilities": 214745000, "total_debt": 20408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 484664000, "total_equity": 515461000, "shares_outstanding": 19694677, "operating_cash_flow": 56506000, "stock_based_compensation": 7007000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27917000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27374000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18820000, "free_cash_flow": 84423000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22146000", "ebitda": "60739000", "netIncome": "14879000", "grossProfit": "144091000", "depreciation": "None", "totalRevenue": "807561000", "costOfRevenue": "663470000", "interestIncome": "None", "incomeBeforeTax": "20263000", "interestExpense": "1883000", "operatingIncome": "21761000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5023000", "reportedCurrency": "USD", "netInterestIncome": "-1883000", "nonInterestIncome": "None", "operatingExpenses": "122330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38593000", "sellingGeneralAndAdministrative": "92460000", "netIncomeFromContinuingOperations": "15240000" }, "balance": { "goodwill": "51306000", "inventory": "142163000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "734578000", "longTermDebt": "18000000", "shortTermDebt": "2408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "168634000", "reportedCurrency": "USD", "retainedEarnings": "484664000", "totalLiabilities": "214745000", "otherCurrentAssets": "7316000", "totalCurrentAssets": "219892000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "514686000", "currentAccountsPayable": "24420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25323000", "totalShareholderEquity": "515461000", "capitalLeaseObligations": "2408000", "otherCurrentLiabilities": "100036000", "totalCurrentLiabilities": "134612000", "otherNonCurrentLiabilities": "7297000", "totalNonCurrentLiabilities": "80133000", "cashAndShortTermInvestments": "37002000", "commonStockSharesOutstanding": "19694677", "intangibleAssetsExcludingGoodwill": "168634000", "cashAndCashEquivalentsAtCarryingValue": "37002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15240000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "3373000", "operatingCashflow": "56506000", "capitalExpenditures": "27917000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18820000", "cashflowFromInvestment": "-27374000", "stockBasedCompensation": "7007000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-35955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 829035000, "cost_of_revenue": 681940000, "gross_profit": 147095000, "ebit": -55943000, "ebitda": -22954000, "pretax_income": -57785000, "tax_provision": -1342000, "net_income": -55912000, "net_income_to_common": -55912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26945000, "total_current_assets": 202129000, "total_assets": 739624000, "short_term_debt": 2177000, "long_term_debt": null, "total_debt": 2177000, "total_liabilities": 204905000, "total_equity": 530009000, "shares_outstanding": 20439449, "goodwill_and_intangibles": 226864000 }, "cash_flow": { "operating_cash_flow": 55558000, "capital_expenditure": 75962000, "free_cash_flow": 131520000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117539, "ticker_id": 7069, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55943000", "ebitda": "-22954000", "netIncome": "-55912000", "grossProfit": "147095000", "depreciation": "None", "totalRevenue": "829035000", "costOfRevenue": "681940000", "interestIncome": "None", "incomeBeforeTax": "-57785000", "interestExpense": "1842000", "operatingIncome": "-55947000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1342000", "reportedCurrency": "USD", "netInterestIncome": "-1842000", "nonInterestIncome": "None", "operatingExpenses": "203042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "681940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32989000", "sellingGeneralAndAdministrative": "76323000", "netIncomeFromContinuingOperations": "-56443000" }, "balance": { "goodwill": "51415000", "inventory": "145573000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "739624000", "longTermDebt": "None", "shortTermDebt": "2177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "175449000", "reportedCurrency": "USD", "retainedEarnings": "469785000", "totalLiabilities": "204905000", "otherCurrentAssets": "5808000", "totalCurrentAssets": "202129000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537495000", "currentAccountsPayable": "19152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2177000", "totalShareholderEquity": "530009000", "capitalLeaseObligations": "2177000", "otherCurrentLiabilities": "107116000", "totalCurrentLiabilities": "138586000", "otherNonCurrentLiabilities": "8045000", "totalNonCurrentLiabilities": "66319000", "cashAndShortTermInvestments": "26945000", "commonStockSharesOutstanding": "20439449", "intangibleAssetsExcludingGoodwill": "175449000", "cashAndCashEquivalentsAtCarryingValue": "26945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55912000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "25702000", "operatingCashflow": "55558000", "capitalExpenditures": "75962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31695000", "cashflowFromInvestment": "-75842000", "stockBasedCompensation": "6447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 829035000, "cost_of_revenue": 681940000, "gross_profit": 147095000, "research_and_development": null, "selling_general_admin": 76323000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55943000, "depreciation_amortisation": 32989000, "ebitda": -22954000, "interest_expense": 1842000, "interest_income": null, "other_non_operating": null, "pretax_income": -57785000, "tax_provision": -1342000, "effective_tax_rate": null, "net_income": -55912000, "net_income_continuing_ops": -56443000, "net_income_to_common": -55912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26945000, "short_term_investments": null, "net_receivables": 23803000, "inventory": 145573000, "other_current_assets": null, "total_current_assets": 202129000, "net_ppe": null, "goodwill": 51415000, "intangible_assets": 175449000, "goodwill_and_intangibles": 226864000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 537495000, "total_assets": 739624000, "short_term_debt": 2177000, "accounts_payable": 19152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138586000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 66319000, "total_liabilities": 204905000, "total_debt": 2177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 469785000, "total_equity": 530009000, "shares_outstanding": 20439449, "operating_cash_flow": 55558000, "stock_based_compensation": 6447000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75842000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31695000, "free_cash_flow": 131520000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55943000", "ebitda": "-22954000", "netIncome": "-55912000", "grossProfit": "147095000", "depreciation": "None", "totalRevenue": "829035000", "costOfRevenue": "681940000", "interestIncome": "None", "incomeBeforeTax": "-57785000", "interestExpense": "1842000", "operatingIncome": "-55947000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1342000", "reportedCurrency": "USD", "netInterestIncome": "-1842000", "nonInterestIncome": "None", "operatingExpenses": "203042000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "681940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32989000", "sellingGeneralAndAdministrative": "76323000", "netIncomeFromContinuingOperations": "-56443000" }, "balance": { "goodwill": "51415000", "inventory": "145573000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "739624000", "longTermDebt": "None", "shortTermDebt": "2177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "175449000", "reportedCurrency": "USD", "retainedEarnings": "469785000", "totalLiabilities": "204905000", "otherCurrentAssets": "5808000", "totalCurrentAssets": "202129000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537495000", "currentAccountsPayable": "19152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2177000", "totalShareholderEquity": "530009000", "capitalLeaseObligations": "2177000", "otherCurrentLiabilities": "107116000", "totalCurrentLiabilities": "138586000", "otherNonCurrentLiabilities": "8045000", "totalNonCurrentLiabilities": "66319000", "cashAndShortTermInvestments": "26945000", "commonStockSharesOutstanding": "20439449", "intangibleAssetsExcludingGoodwill": "175449000", "cashAndCashEquivalentsAtCarryingValue": "26945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-55912000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "25702000", "operatingCashflow": "55558000", "capitalExpenditures": "75962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31695000", "cashflowFromInvestment": "-75842000", "stockBasedCompensation": "6447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 1388365000, "cost_of_revenue": 1037070000, "gross_profit": 351295000, "ebit": 144453000, "ebitda": 173173000, "pretax_income": 141491000, "tax_provision": 33581000, "net_income": 104513000, "net_income_to_common": 104513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78937000, "total_current_assets": 326334000, "total_assets": 925924000, "short_term_debt": 2324000, "long_term_debt": null, "total_debt": 2324000, "total_liabilities": 310171000, "total_equity": 607882000, "shares_outstanding": 20641173, "goodwill_and_intangibles": 322035000 }, "cash_flow": { "operating_cash_flow": 184733000, "capital_expenditure": 54840000, "free_cash_flow": 239573000, "dividends_paid": 1317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117544, "ticker_id": 7069, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144453000", "ebitda": "173173000", "netIncome": "104513000", "grossProfit": "351295000", "depreciation": "None", "totalRevenue": "1388365000", "costOfRevenue": "1037070000", "interestIncome": "None", "incomeBeforeTax": "141491000", "interestExpense": "2962000", "operatingIncome": "144784000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "33581000", "reportedCurrency": "USD", "netInterestIncome": "-2962000", "nonInterestIncome": "None", "operatingExpenses": "206511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3293000", "costofGoodsAndServicesSold": "1037070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28720000", "sellingGeneralAndAdministrative": "175694000", "netIncomeFromContinuingOperations": "104539000" }, "balance": { "goodwill": "100577000", "inventory": "171189000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "925924000", "longTermDebt": "None", "shortTermDebt": "2324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "221458000", "reportedCurrency": "USD", "retainedEarnings": "525697000", "totalLiabilities": "310171000", "otherCurrentAssets": "7827000", "totalCurrentAssets": "326334000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "599590000", "currentAccountsPayable": "40402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "204792000", "shortLongTermDebtTotal": "2324000", "totalShareholderEquity": "607882000", "capitalLeaseObligations": "2324000", "otherCurrentLiabilities": "184811000", "totalCurrentLiabilities": "232438000", "otherNonCurrentLiabilities": "49280000", "totalNonCurrentLiabilities": "77733000", "cashAndShortTermInvestments": "78937000", "commonStockSharesOutstanding": "20641173", "intangibleAssetsExcludingGoodwill": "221458000", "cashAndCashEquivalentsAtCarryingValue": "78937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107910000", "profitLoss": "None", "dividendPayout": "1317000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-14362000", "operatingCashflow": "184733000", "capitalExpenditures": "54840000", "changeInReceivables": "-16804000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134574000", "cashflowFromInvestment": "-54638000", "stockBasedCompensation": "7030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4479000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7868000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1388365000, "cost_of_revenue": 1037070000, "gross_profit": 351295000, "research_and_development": null, "selling_general_admin": 175694000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144453000, "depreciation_amortisation": 28720000, "ebitda": 173173000, "interest_expense": 2962000, "interest_income": null, "other_non_operating": null, "pretax_income": 141491000, "tax_provision": 33581000, "effective_tax_rate": null, "net_income": 104513000, "net_income_continuing_ops": 104539000, "net_income_to_common": 104513000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78937000, "short_term_investments": null, "net_receivables": 68381000, "inventory": 171189000, "other_current_assets": null, "total_current_assets": 326334000, "net_ppe": null, "goodwill": 100577000, "intangible_assets": 221458000, "goodwill_and_intangibles": 322035000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 599590000, "total_assets": 925924000, "short_term_debt": 2324000, "accounts_payable": 40402000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 232438000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 77733000, "total_liabilities": 310171000, "total_debt": 2324000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 525697000, "total_equity": 607882000, "shares_outstanding": 20641173, "operating_cash_flow": 184733000, "stock_based_compensation": 7030000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54840000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54638000, "dividends_paid": 1317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134574000, "free_cash_flow": 239573000, "net_change_in_cash": -4479000 }, "raw_data": { "income": { "ebit": "144453000", "ebitda": "173173000", "netIncome": "104513000", "grossProfit": "351295000", "depreciation": "None", "totalRevenue": "1388365000", "costOfRevenue": "1037070000", "interestIncome": "None", "incomeBeforeTax": "141491000", "interestExpense": "2962000", "operatingIncome": "144784000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "33581000", "reportedCurrency": "USD", "netInterestIncome": "-2962000", "nonInterestIncome": "None", "operatingExpenses": "206511000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3293000", "costofGoodsAndServicesSold": "1037070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28720000", "sellingGeneralAndAdministrative": "175694000", "netIncomeFromContinuingOperations": "104539000" }, "balance": { "goodwill": "100577000", "inventory": "171189000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "925924000", "longTermDebt": "None", "shortTermDebt": "2324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "221458000", "reportedCurrency": "USD", "retainedEarnings": "525697000", "totalLiabilities": "310171000", "otherCurrentAssets": "7827000", "totalCurrentAssets": "326334000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "599590000", "currentAccountsPayable": "40402000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "204792000", "shortLongTermDebtTotal": "2324000", "totalShareholderEquity": "607882000", "capitalLeaseObligations": "2324000", "otherCurrentLiabilities": "184811000", "totalCurrentLiabilities": "232438000", "otherNonCurrentLiabilities": "49280000", "totalNonCurrentLiabilities": "77733000", "cashAndShortTermInvestments": "78937000", "commonStockSharesOutstanding": "20641173", "intangibleAssetsExcludingGoodwill": "221458000", "cashAndCashEquivalentsAtCarryingValue": "78937000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107910000", "profitLoss": "None", "dividendPayout": "1317000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-14362000", "operatingCashflow": "184733000", "capitalExpenditures": "54840000", "changeInReceivables": "-16804000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134574000", "cashflowFromInvestment": "-54638000", "stockBasedCompensation": "7030000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4479000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7868000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 1214877000, "cost_of_revenue": 904826000, "gross_profit": 310051000, "ebit": 213823000, "ebitda": 240145000, "pretax_income": 209965000, "tax_provision": 46535000, "net_income": 157632000, "net_income_to_common": 157632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83744000, "total_current_assets": 298499000, "total_assets": 851326000, "short_term_debt": 3684000, "long_term_debt": 118054000, "total_debt": 121738000, "total_liabilities": 337758000, "total_equity": 503174000, "shares_outstanding": 20986256, "goodwill_and_intangibles": 329108000 }, "cash_flow": { "operating_cash_flow": 164846000, "capital_expenditure": 55064000, "free_cash_flow": 219910000, "dividends_paid": 2717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117549, "ticker_id": 7069, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213823000", "ebitda": "240145000", "netIncome": "157632000", "grossProfit": "310051000", "depreciation": "None", "totalRevenue": "1214877000", "costOfRevenue": "904826000", "interestIncome": "None", "incomeBeforeTax": "209965000", "interestExpense": "2875000", "operatingIncome": "213823000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "46535000", "reportedCurrency": "USD", "netInterestIncome": "-2875000", "nonInterestIncome": "None", "operatingExpenses": "96228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "904826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26322000", "sellingGeneralAndAdministrative": "66371000", "netIncomeFromContinuingOperations": "157699000" }, "balance": { "goodwill": "100804000", "inventory": "157002000", "commonStock": "203000", "currentDebt": "None", "investments": "None", "totalAssets": "851326000", "longTermDebt": "118054000", "shortTermDebt": "3684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "228304000", "reportedCurrency": "USD", "retainedEarnings": "421184000", "totalLiabilities": "337758000", "otherCurrentAssets": "6155000", "totalCurrentAssets": "298499000", "currentLongTermDebt": "1563000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552827000", "currentAccountsPayable": "44368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170718000", "shortLongTermDebtTotal": "121738000", "totalShareholderEquity": "503174000", "capitalLeaseObligations": "2121000", "otherCurrentLiabilities": "84728000", "totalCurrentLiabilities": "139301000", "otherNonCurrentLiabilities": "53438000", "totalNonCurrentLiabilities": "198457000", "cashAndShortTermInvestments": "83744000", "commonStockSharesOutstanding": "20986256", "intangibleAssetsExcludingGoodwill": "228304000", "cashAndCashEquivalentsAtCarryingValue": "83744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163430000", "profitLoss": "None", "dividendPayout": "2717000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-38050000", "operatingCashflow": "164846000", "capitalExpenditures": "55064000", "changeInReceivables": "-1777000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60380000", "cashflowFromInvestment": "-61621000", "stockBasedCompensation": "7396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "42845000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1214877000, "cost_of_revenue": 904826000, "gross_profit": 310051000, "research_and_development": null, "selling_general_admin": 66371000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213823000, "depreciation_amortisation": 26322000, "ebitda": 240145000, "interest_expense": 2875000, "interest_income": null, "other_non_operating": null, "pretax_income": 209965000, "tax_provision": 46535000, "effective_tax_rate": null, "net_income": 157632000, "net_income_continuing_ops": 157699000, "net_income_to_common": 157632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83744000, "short_term_investments": null, "net_receivables": 51598000, "inventory": 157002000, "other_current_assets": null, "total_current_assets": 298499000, "net_ppe": null, "goodwill": 100804000, "intangible_assets": 228304000, "goodwill_and_intangibles": 329108000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 552827000, "total_assets": 851326000, "short_term_debt": 3684000, "accounts_payable": 44368000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139301000, "long_term_debt": 118054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 198457000, "total_liabilities": 337758000, "total_debt": 121738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 421184000, "total_equity": 503174000, "shares_outstanding": 20986256, "operating_cash_flow": 164846000, "stock_based_compensation": 7396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61621000, "dividends_paid": 2717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60380000, "free_cash_flow": 219910000, "net_change_in_cash": 42845000 }, "raw_data": { "income": { "ebit": "213823000", "ebitda": "240145000", "netIncome": "157632000", "grossProfit": "310051000", "depreciation": "None", "totalRevenue": "1214877000", "costOfRevenue": "904826000", "interestIncome": "None", "incomeBeforeTax": "209965000", "interestExpense": "2875000", "operatingIncome": "213823000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "46535000", "reportedCurrency": "USD", "netInterestIncome": "-2875000", "nonInterestIncome": "None", "operatingExpenses": "96228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "904826000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26322000", "sellingGeneralAndAdministrative": "66371000", "netIncomeFromContinuingOperations": "157699000" }, "balance": { "goodwill": "100804000", "inventory": "157002000", "commonStock": "203000", "currentDebt": "None", "investments": "None", "totalAssets": "851326000", "longTermDebt": "118054000", "shortTermDebt": "3684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "228304000", "reportedCurrency": "USD", "retainedEarnings": "421184000", "totalLiabilities": "337758000", "otherCurrentAssets": "6155000", "totalCurrentAssets": "298499000", "currentLongTermDebt": "1563000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552827000", "currentAccountsPayable": "44368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170718000", "shortLongTermDebtTotal": "121738000", "totalShareholderEquity": "503174000", "capitalLeaseObligations": "2121000", "otherCurrentLiabilities": "84728000", "totalCurrentLiabilities": "139301000", "otherNonCurrentLiabilities": "53438000", "totalNonCurrentLiabilities": "198457000", "cashAndShortTermInvestments": "83744000", "commonStockSharesOutstanding": "20986256", "intangibleAssetsExcludingGoodwill": "228304000", "cashAndCashEquivalentsAtCarryingValue": "83744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "163430000", "profitLoss": "None", "dividendPayout": "2717000", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-38050000", "operatingCashflow": "164846000", "capitalExpenditures": "55064000", "changeInReceivables": "-1777000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60380000", "cashflowFromInvestment": "-61621000", "stockBasedCompensation": "7396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "42845000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 926515000, "cost_of_revenue": 690030000, "gross_profit": 236485000, "ebit": 160704000, "ebitda": 183595000, "pretax_income": 148261000, "tax_provision": 33979000, "net_income": 109841000, "net_income_to_common": 109841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83744000, "total_current_assets": 298499000, "total_assets": 851326000, "short_term_debt": 3684000, "long_term_debt": 139025000, "total_debt": 142709000, "total_liabilities": 337758000, "total_equity": 503174000, "shares_outstanding": 21011087, "goodwill_and_intangibles": 329108000 }, "cash_flow": { "operating_cash_flow": 131314000, "capital_expenditure": 30677000, "free_cash_flow": 161991000, "dividends_paid": 833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117554, "ticker_id": 7069, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "160704000", "ebitda": "183595000", "netIncome": "109841000", "grossProfit": "236485000", "depreciation": "None", "totalRevenue": "926515000", "costOfRevenue": "690030000", "interestIncome": "None", "incomeBeforeTax": "148261000", "interestExpense": "2529000", "operatingIncome": "149775000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "33979000", "reportedCurrency": "USD", "netInterestIncome": "-2529000", "nonInterestIncome": "None", "operatingExpenses": "86710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1514000", "costofGoodsAndServicesSold": "690030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22891000", "sellingGeneralAndAdministrative": "61915000", "netIncomeFromContinuingOperations": "114282000" }, "balance": { "goodwill": "100804000", "inventory": "157002000", "commonStock": "203000", "currentDebt": "None", "investments": "None", "totalAssets": "851326000", "longTermDebt": "139025000", "shortTermDebt": "3684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "228304000", "reportedCurrency": "USD", "retainedEarnings": "421184000", "totalLiabilities": "337758000", "otherCurrentAssets": "6155000", "totalCurrentAssets": "298499000", "currentLongTermDebt": "4250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552827000", "currentAccountsPayable": "44368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "132913000", "shortLongTermDebtTotal": "121738000", "totalShareholderEquity": "503174000", "capitalLeaseObligations": "2027000", "otherCurrentLiabilities": "84728000", "totalCurrentLiabilities": "139301000", "otherNonCurrentLiabilities": "15892000", "totalNonCurrentLiabilities": "198457000", "cashAndShortTermInvestments": "83744000", "commonStockSharesOutstanding": "21011087", "intangibleAssetsExcludingGoodwill": "228304000", "cashAndCashEquivalentsAtCarryingValue": "83744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109841000", "profitLoss": "None", "dividendPayout": "833000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-35555000", "operatingCashflow": "131314000", "capitalExpenditures": "30677000", "changeInReceivables": "-32860000", "changeInExchangeRate": "None", "cashflowFromFinancing": "57346000", "cashflowFromInvestment": "-181095000", "stockBasedCompensation": "7396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7565000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 926515000, "cost_of_revenue": 690030000, "gross_profit": 236485000, "research_and_development": null, "selling_general_admin": 61915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 160704000, "depreciation_amortisation": 22891000, "ebitda": 183595000, "interest_expense": 2529000, "interest_income": null, "other_non_operating": null, "pretax_income": 148261000, "tax_provision": 33979000, "effective_tax_rate": null, "net_income": 109841000, "net_income_continuing_ops": 114282000, "net_income_to_common": 109841000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83744000, "short_term_investments": null, "net_receivables": 51598000, "inventory": 157002000, "other_current_assets": null, "total_current_assets": 298499000, "net_ppe": null, "goodwill": 100804000, "intangible_assets": 228304000, "goodwill_and_intangibles": 329108000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 552827000, "total_assets": 851326000, "short_term_debt": 3684000, "accounts_payable": 44368000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139301000, "long_term_debt": 139025000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 198457000, "total_liabilities": 337758000, "total_debt": 142709000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 421184000, "total_equity": 503174000, "shares_outstanding": 21011087, "operating_cash_flow": 131314000, "stock_based_compensation": 7396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30677000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181095000, "dividends_paid": 833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57346000, "free_cash_flow": 161991000, "net_change_in_cash": 7565000 }, "raw_data": { "income": { "ebit": "160704000", "ebitda": "183595000", "netIncome": "109841000", "grossProfit": "236485000", "depreciation": "None", "totalRevenue": "926515000", "costOfRevenue": "690030000", "interestIncome": "None", "incomeBeforeTax": "148261000", "interestExpense": "2529000", "operatingIncome": "149775000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "33979000", "reportedCurrency": "USD", "netInterestIncome": "-2529000", "nonInterestIncome": "None", "operatingExpenses": "86710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1514000", "costofGoodsAndServicesSold": "690030000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22891000", "sellingGeneralAndAdministrative": "61915000", "netIncomeFromContinuingOperations": "114282000" }, "balance": { "goodwill": "100804000", "inventory": "157002000", "commonStock": "203000", "currentDebt": "None", "investments": "None", "totalAssets": "851326000", "longTermDebt": "139025000", "shortTermDebt": "3684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "228304000", "reportedCurrency": "USD", "retainedEarnings": "421184000", "totalLiabilities": "337758000", "otherCurrentAssets": "6155000", "totalCurrentAssets": "298499000", "currentLongTermDebt": "4250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "552827000", "currentAccountsPayable": "44368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "132913000", "shortLongTermDebtTotal": "121738000", "totalShareholderEquity": "503174000", "capitalLeaseObligations": "2027000", "otherCurrentLiabilities": "84728000", "totalCurrentLiabilities": "139301000", "otherNonCurrentLiabilities": "15892000", "totalNonCurrentLiabilities": "198457000", "cashAndShortTermInvestments": "83744000", "commonStockSharesOutstanding": "21011087", "intangibleAssetsExcludingGoodwill": "228304000", "cashAndCashEquivalentsAtCarryingValue": "83744000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109841000", "profitLoss": "None", "dividendPayout": "833000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "-35555000", "operatingCashflow": "131314000", "capitalExpenditures": "30677000", "changeInReceivables": "-32860000", "changeInExchangeRate": "None", "cashflowFromFinancing": "57346000", "cashflowFromInvestment": "-181095000", "stockBasedCompensation": "7396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7565000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 653163000, "cost_of_revenue": 503893000, "gross_profit": 149270000, "ebit": 87620000, "ebitda": 106000000, "pretax_income": 83732000, "tax_provision": 19076000, "net_income": 61562000, "net_income_to_common": 61562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33787000, "total_current_assets": 124454000, "total_assets": 477346000, "short_term_debt": 2006000, "long_term_debt": 82839000, "total_debt": 84845000, "total_liabilities": 215819000, "total_equity": 254580000, "shares_outstanding": 20852361, "goodwill_and_intangibles": 191165000 }, "cash_flow": { "operating_cash_flow": 94141000, "capital_expenditure": 41291000, "free_cash_flow": 135432000, "dividends_paid": 377000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117559, "ticker_id": 7069, "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87620000", "ebitda": "106000000", "netIncome": "61562000", "grossProfit": "149270000", "depreciation": "None", "totalRevenue": "653163000", "costOfRevenue": "503893000", "interestIncome": "None", "incomeBeforeTax": "83732000", "interestExpense": "3888000", "operatingIncome": "85310000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "19076000", "reportedCurrency": "USD", "netInterestIncome": "-3888000", "nonInterestIncome": "None", "operatingExpenses": "63960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18380000", "sellingGeneralAndAdministrative": "39912000", "netIncomeFromContinuingOperations": "64656000" }, "balance": { "goodwill": "51273000", "inventory": "72946000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "477346000", "longTermDebt": "82839000", "shortTermDebt": "2006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "139892000", "reportedCurrency": "USD", "retainedEarnings": "153711000", "totalLiabilities": "215819000", "otherCurrentAssets": "3954000", "totalCurrentAssets": "124454000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "352892000", "currentAccountsPayable": "15846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "108625000", "shortLongTermDebtTotal": "84845000", "totalShareholderEquity": "254580000", "capitalLeaseObligations": "2006000", "otherCurrentLiabilities": "51009000", "totalCurrentLiabilities": "70163000", "otherNonCurrentLiabilities": "16727000", "totalNonCurrentLiabilities": "145656000", "cashAndShortTermInvestments": "33787000", "commonStockSharesOutstanding": "20852361", "intangibleAssetsExcludingGoodwill": "139892000", "cashAndCashEquivalentsAtCarryingValue": "33787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64656000", "profitLoss": "None", "dividendPayout": "377000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-5263000", "operatingCashflow": "94141000", "capitalExpenditures": "41291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47323000", "cashflowFromInvestment": "-40394000", "stockBasedCompensation": "3871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "377000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13833000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 653163000, "cost_of_revenue": 503893000, "gross_profit": 149270000, "research_and_development": null, "selling_general_admin": 39912000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87620000, "depreciation_amortisation": 18380000, "ebitda": 106000000, "interest_expense": 3888000, "interest_income": null, "other_non_operating": null, "pretax_income": 83732000, "tax_provision": 19076000, "effective_tax_rate": null, "net_income": 61562000, "net_income_continuing_ops": 64656000, "net_income_to_common": 61562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33787000, "short_term_investments": null, "net_receivables": 13767000, "inventory": 72946000, "other_current_assets": null, "total_current_assets": 124454000, "net_ppe": null, "goodwill": 51273000, "intangible_assets": 139892000, "goodwill_and_intangibles": 191165000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 352892000, "total_assets": 477346000, "short_term_debt": 2006000, "accounts_payable": 15846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70163000, "long_term_debt": 82839000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 145656000, "total_liabilities": 215819000, "total_debt": 84845000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 153711000, "total_equity": 254580000, "shares_outstanding": 20852361, "operating_cash_flow": 94141000, "stock_based_compensation": 3871000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41291000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40394000, "dividends_paid": 377000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47323000, "free_cash_flow": 135432000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87620000", "ebitda": "106000000", "netIncome": "61562000", "grossProfit": "149270000", "depreciation": "None", "totalRevenue": "653163000", "costOfRevenue": "503893000", "interestIncome": "None", "incomeBeforeTax": "83732000", "interestExpense": "3888000", "operatingIncome": "85310000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "19076000", "reportedCurrency": "USD", "netInterestIncome": "-3888000", "nonInterestIncome": "None", "operatingExpenses": "63960000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18380000", "sellingGeneralAndAdministrative": "39912000", "netIncomeFromContinuingOperations": "64656000" }, "balance": { "goodwill": "51273000", "inventory": "72946000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "477346000", "longTermDebt": "82839000", "shortTermDebt": "2006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "139892000", "reportedCurrency": "USD", "retainedEarnings": "153711000", "totalLiabilities": "215819000", "otherCurrentAssets": "3954000", "totalCurrentAssets": "124454000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "352892000", "currentAccountsPayable": "15846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "108625000", "shortLongTermDebtTotal": "84845000", "totalShareholderEquity": "254580000", "capitalLeaseObligations": "2006000", "otherCurrentLiabilities": "51009000", "totalCurrentLiabilities": "70163000", "otherNonCurrentLiabilities": "16727000", "totalNonCurrentLiabilities": "145656000", "cashAndShortTermInvestments": "33787000", "commonStockSharesOutstanding": "20852361", "intangibleAssetsExcludingGoodwill": "139892000", "cashAndCashEquivalentsAtCarryingValue": "33787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64656000", "profitLoss": "None", "dividendPayout": "377000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-5263000", "operatingCashflow": "94141000", "capitalExpenditures": "41291000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47323000", "cashflowFromInvestment": "-40394000", "stockBasedCompensation": "3871000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "377000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13833000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 684016000, "cost_of_revenue": 517746000, "gross_profit": 166270000, "ebit": 98261000, "ebitda": 114221000, "pretax_income": 91797000, "tax_provision": 22096000, "net_income": 66066000, "net_income_to_common": 66066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27392000, "total_current_assets": 127651000, "total_assets": 451314000, "short_term_debt": null, "long_term_debt": 113633000, "total_debt": 113633000, "total_liabilities": 240961000, "total_equity": 204235000, "shares_outstanding": 20966539, "goodwill_and_intangibles": 197465000 }, "cash_flow": { "operating_cash_flow": 81500000, "capital_expenditure": 17938000, "free_cash_flow": 99438000, "dividends_paid": 470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117564, "ticker_id": 7069, "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98261000", "ebitda": "114221000", "netIncome": "66066000", "grossProfit": "166270000", "depreciation": "None", "totalRevenue": "684016000", "costOfRevenue": "517746000", "interestIncome": "6464000", "incomeBeforeTax": "91797000", "interestExpense": "6464000", "operatingIncome": "98112000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "22096000", "reportedCurrency": "USD", "netInterestIncome": "-6464000", "nonInterestIncome": "None", "operatingExpenses": "68158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3186000", "otherNonOperatingIncome": "-6315000", "costofGoodsAndServicesSold": "517746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15960000", "sellingGeneralAndAdministrative": "44256000", "netIncomeFromContinuingOperations": "66110000" }, "balance": { "goodwill": "51404000", "inventory": "67768000", "commonStock": "207000", "currentDebt": "None", "investments": "None", "totalAssets": "451314000", "longTermDebt": "113633000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "146061000", "reportedCurrency": "USD", "retainedEarnings": "93852000", "totalLiabilities": "240961000", "otherCurrentAssets": "4530000", "totalCurrentAssets": "127651000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323663000", "currentAccountsPayable": "21174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "65756000", "shortLongTermDebtTotal": "113633000", "totalShareholderEquity": "204235000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "52689000", "totalCurrentLiabilities": "75332000", "otherNonCurrentLiabilities": "51851000", "totalNonCurrentLiabilities": "165629000", "cashAndShortTermInvestments": "27392000", "commonStockSharesOutstanding": "20966539", "intangibleAssetsExcludingGoodwill": "146061000", "cashAndCashEquivalentsAtCarryingValue": "27392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69701000", "profitLoss": "None", "dividendPayout": "470000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-15410000", "operatingCashflow": "81500000", "capitalExpenditures": "17938000", "changeInReceivables": "-3041000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2375000", "cashflowFromInvestment": "-118011000", "stockBasedCompensation": "3398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34136000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1219000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 684016000, "cost_of_revenue": 517746000, "gross_profit": 166270000, "research_and_development": 3186000, "selling_general_admin": 44256000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98261000, "depreciation_amortisation": 15960000, "ebitda": 114221000, "interest_expense": 6464000, "interest_income": null, "other_non_operating": null, "pretax_income": 91797000, "tax_provision": 22096000, "effective_tax_rate": null, "net_income": 66066000, "net_income_continuing_ops": 66110000, "net_income_to_common": 66066000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27392000, "short_term_investments": null, "net_receivables": 28019000, "inventory": 67768000, "other_current_assets": null, "total_current_assets": 127651000, "net_ppe": null, "goodwill": 51404000, "intangible_assets": 146061000, "goodwill_and_intangibles": 197465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 323663000, "total_assets": 451314000, "short_term_debt": null, "accounts_payable": 21174000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75332000, "long_term_debt": 113633000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165629000, "total_liabilities": 240961000, "total_debt": 113633000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 93852000, "total_equity": 204235000, "shares_outstanding": 20966539, "operating_cash_flow": 81500000, "stock_based_compensation": 3398000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118011000, "dividends_paid": 470000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2375000, "free_cash_flow": 99438000, "net_change_in_cash": -34136000 }, "raw_data": { "income": { "ebit": "98261000", "ebitda": "114221000", "netIncome": "66066000", "grossProfit": "166270000", "depreciation": "None", "totalRevenue": "684016000", "costOfRevenue": "517746000", "interestIncome": "6464000", "incomeBeforeTax": "91797000", "interestExpense": "6464000", "operatingIncome": "98112000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "22096000", "reportedCurrency": "USD", "netInterestIncome": "-6464000", "nonInterestIncome": "None", "operatingExpenses": "68158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3186000", "otherNonOperatingIncome": "-6315000", "costofGoodsAndServicesSold": "517746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15960000", "sellingGeneralAndAdministrative": "44256000", "netIncomeFromContinuingOperations": "66110000" }, "balance": { "goodwill": "51404000", "inventory": "67768000", "commonStock": "207000", "currentDebt": "None", "investments": "None", "totalAssets": "451314000", "longTermDebt": "113633000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "146061000", "reportedCurrency": "USD", "retainedEarnings": "93852000", "totalLiabilities": "240961000", "otherCurrentAssets": "4530000", "totalCurrentAssets": "127651000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28019000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323663000", "currentAccountsPayable": "21174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "65756000", "shortLongTermDebtTotal": "113633000", "totalShareholderEquity": "204235000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "52689000", "totalCurrentLiabilities": "75332000", "otherNonCurrentLiabilities": "51851000", "totalNonCurrentLiabilities": "165629000", "cashAndShortTermInvestments": "27392000", "commonStockSharesOutstanding": "20966539", "intangibleAssetsExcludingGoodwill": "146061000", "cashAndCashEquivalentsAtCarryingValue": "27392000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69701000", "profitLoss": "None", "dividendPayout": "470000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-15410000", "operatingCashflow": "81500000", "capitalExpenditures": "17938000", "changeInReceivables": "-3041000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2375000", "cashflowFromInvestment": "-118011000", "stockBasedCompensation": "3398000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "470000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34136000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1219000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 497002000, "cost_of_revenue": 376660000, "gross_profit": 120342000, "ebit": 77823000, "ebitda": 90677000, "pretax_income": 89387000, "tax_provision": 58418000, "net_income": 27613000, "net_income_to_common": 27613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61623000, "total_current_assets": 133914000, "total_assets": 365768000, "short_term_debt": 108487000, "long_term_debt": 108487000, "total_debt": 216974000, "total_liabilities": 225897000, "total_equity": 139871000, "shares_outstanding": 20281210, "goodwill_and_intangibles": 126451000 }, "cash_flow": { "operating_cash_flow": 58455000, "capital_expenditure": 10449000, "free_cash_flow": 68904000, "dividends_paid": 1626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117569, "ticker_id": 7069, "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77823000", "ebitda": "90677000", "netIncome": "27613000", "grossProfit": "120342000", "depreciation": "None", "totalRevenue": "497002000", "costOfRevenue": "376660000", "interestIncome": "5385000", "incomeBeforeTax": "89387000", "interestExpense": "5385000", "operatingIncome": "70067000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "58418000", "reportedCurrency": "USD", "netInterestIncome": "-5385000", "nonInterestIncome": "None", "operatingExpenses": "50275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4871000", "otherNonOperatingIncome": "19320000", "costofGoodsAndServicesSold": "376660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12854000", "sellingGeneralAndAdministrative": "31359000", "netIncomeFromContinuingOperations": "27641000" }, "balance": { "goodwill": "32230000", "inventory": "44268000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "365768000", "longTermDebt": "108487000", "shortTermDebt": "108487000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "94221000", "reportedCurrency": "USD", "retainedEarnings": "27789000", "totalLiabilities": "225897000", "otherCurrentAssets": "3298000", "totalCurrentAssets": "133914000", "currentLongTermDebt": "108487000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "24625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "231854000", "currentAccountsPayable": "24349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "40845000", "shortLongTermDebtTotal": "108487000", "totalShareholderEquity": "139871000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41037000", "totalCurrentLiabilities": "65386000", "otherNonCurrentLiabilities": "51683000", "totalNonCurrentLiabilities": "160511000", "cashAndShortTermInvestments": "61623000", "commonStockSharesOutstanding": "20281210", "intangibleAssetsExcludingGoodwill": "94221000", "cashAndCashEquivalentsAtCarryingValue": "61623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30969000", "profitLoss": "None", "dividendPayout": "1626000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "-6336000", "operatingCashflow": "58455000", "capitalExpenditures": "10449000", "changeInReceivables": "-12181000", "changeInExchangeRate": "None", "cashflowFromFinancing": "106202000", "cashflowFromInvestment": "-135856000", "stockBasedCompensation": "2807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "28801000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 497002000, "cost_of_revenue": 376660000, "gross_profit": 120342000, "research_and_development": 4871000, "selling_general_admin": 31359000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77823000, "depreciation_amortisation": 12854000, "ebitda": 90677000, "interest_expense": 5385000, "interest_income": null, "other_non_operating": null, "pretax_income": 89387000, "tax_provision": 58418000, "effective_tax_rate": null, "net_income": 27613000, "net_income_continuing_ops": 27641000, "net_income_to_common": 27613000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61623000, "short_term_investments": 0, "net_receivables": 24625000, "inventory": 44268000, "other_current_assets": null, "total_current_assets": 133914000, "net_ppe": null, "goodwill": 32230000, "intangible_assets": 94221000, "goodwill_and_intangibles": 126451000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 231854000, "total_assets": 365768000, "short_term_debt": 108487000, "accounts_payable": 24349000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65386000, "long_term_debt": 108487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 160511000, "total_liabilities": 225897000, "total_debt": 216974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27789000, "total_equity": 139871000, "shares_outstanding": 20281210, "operating_cash_flow": 58455000, "stock_based_compensation": 2807000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135856000, "dividends_paid": 1626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 106202000, "free_cash_flow": 68904000, "net_change_in_cash": 28801000 }, "raw_data": { "income": { "ebit": "77823000", "ebitda": "90677000", "netIncome": "27613000", "grossProfit": "120342000", "depreciation": "None", "totalRevenue": "497002000", "costOfRevenue": "376660000", "interestIncome": "5385000", "incomeBeforeTax": "89387000", "interestExpense": "5385000", "operatingIncome": "70067000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "58418000", "reportedCurrency": "USD", "netInterestIncome": "-5385000", "nonInterestIncome": "None", "operatingExpenses": "50275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4871000", "otherNonOperatingIncome": "19320000", "costofGoodsAndServicesSold": "376660000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12854000", "sellingGeneralAndAdministrative": "31359000", "netIncomeFromContinuingOperations": "27641000" }, "balance": { "goodwill": "32230000", "inventory": "44268000", "commonStock": "204000", "currentDebt": "None", "investments": "None", "totalAssets": "365768000", "longTermDebt": "108487000", "shortTermDebt": "108487000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "94221000", "reportedCurrency": "USD", "retainedEarnings": "27789000", "totalLiabilities": "225897000", "otherCurrentAssets": "3298000", "totalCurrentAssets": "133914000", "currentLongTermDebt": "108487000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "24625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "231854000", "currentAccountsPayable": "24349000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "40845000", "shortLongTermDebtTotal": "108487000", "totalShareholderEquity": "139871000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41037000", "totalCurrentLiabilities": "65386000", "otherNonCurrentLiabilities": "51683000", "totalNonCurrentLiabilities": "160511000", "cashAndShortTermInvestments": "61623000", "commonStockSharesOutstanding": "20281210", "intangibleAssetsExcludingGoodwill": "94221000", "cashAndCashEquivalentsAtCarryingValue": "61623000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30969000", "profitLoss": "None", "dividendPayout": "1626000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "-6336000", "operatingCashflow": "58455000", "capitalExpenditures": "10449000", "changeInReceivables": "-12181000", "changeInExchangeRate": "None", "cashflowFromFinancing": "106202000", "cashflowFromInvestment": "-135856000", "stockBasedCompensation": "2807000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "28801000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-691000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12854000", "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": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 235698000, "cost_of_revenue": 194421000, "gross_profit": 41277000, "ebit": -2173000, "ebitda": 9001000, "pretax_income": -3069000, "tax_provision": -631000, "net_income": -2415000, "net_income_to_common": -2415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50167000, "total_current_assets": 307282000, "total_assets": 1006801000, "short_term_debt": 4844000, "long_term_debt": 165000000, "total_debt": 169844000, "total_liabilities": 485204000, "total_equity": 517671000, "shares_outstanding": 19165792, "goodwill_and_intangibles": 391666000 }, "cash_flow": { "operating_cash_flow": 21377000, "capital_expenditure": 5888000, "free_cash_flow": 27265000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117530, "ticker_id": 7069, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2173000", "ebitda": "9001000", "netIncome": "-2415000", "grossProfit": "41277000", "depreciation": "None", "totalRevenue": "235698000", "costOfRevenue": "194421000", "interestIncome": "None", "incomeBeforeTax": "-3069000", "interestExpense": "896000", "operatingIncome": "-1906000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-631000", "reportedCurrency": "USD", "netInterestIncome": "-896000", "nonInterestIncome": "None", "operatingExpenses": "43183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11174000", "sellingGeneralAndAdministrative": "31761000", "netIncomeFromContinuingOperations": "-2438000" }, "balance": { "goodwill": "84819000", "inventory": "204698000", "commonStock": "194000", "currentDebt": "None", "investments": "None", "totalAssets": "1006801000", "longTermDebt": "165000000", "shortTermDebt": "4844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "306847000", "reportedCurrency": "USD", "retainedEarnings": "479085000", "totalLiabilities": "485204000", "otherCurrentAssets": "10148000", "totalCurrentAssets": "307282000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "699519000", "currentAccountsPayable": "62550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "169844000", "totalShareholderEquity": "517671000", "capitalLeaseObligations": "4844000", "otherCurrentLiabilities": "118957000", "totalCurrentLiabilities": "233846000", "otherNonCurrentLiabilities": "34425000", "totalNonCurrentLiabilities": "251358000", "cashAndShortTermInvestments": "50167000", "commonStockSharesOutstanding": "19165792", "intangibleAssetsExcludingGoodwill": "306847000", "cashAndCashEquivalentsAtCarryingValue": "50167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "673000", "operatingCashflow": "21377000", "capitalExpenditures": "5888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131895999", "cashflowFromInvestment": "-131679000", "stockBasedCompensation": "1449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13061000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235698000, "cost_of_revenue": 194421000, "gross_profit": 41277000, "research_and_development": null, "selling_general_admin": 31761000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2173000, "depreciation_amortisation": 11174000, "ebitda": 9001000, "interest_expense": 896000, "interest_income": null, "other_non_operating": null, "pretax_income": -3069000, "tax_provision": -631000, "effective_tax_rate": null, "net_income": -2415000, "net_income_continuing_ops": -2438000, "net_income_to_common": -2415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50167000, "short_term_investments": null, "net_receivables": 42269000, "inventory": 204698000, "other_current_assets": null, "total_current_assets": 307282000, "net_ppe": null, "goodwill": 84819000, "intangible_assets": 306847000, "goodwill_and_intangibles": 391666000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 699519000, "total_assets": 1006801000, "short_term_debt": 4844000, "accounts_payable": 62550000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233846000, "long_term_debt": 165000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 251358000, "total_liabilities": 485204000, "total_debt": 169844000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 479085000, "total_equity": 517671000, "shares_outstanding": 19165792, "operating_cash_flow": 21377000, "stock_based_compensation": 1449000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5888000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 131895999, "free_cash_flow": 27265000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2173000", "ebitda": "9001000", "netIncome": "-2415000", "grossProfit": "41277000", "depreciation": "None", "totalRevenue": "235698000", "costOfRevenue": "194421000", "interestIncome": "None", "incomeBeforeTax": "-3069000", "interestExpense": "896000", "operatingIncome": "-1906000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-631000", "reportedCurrency": "USD", "netInterestIncome": "-896000", "nonInterestIncome": "None", "operatingExpenses": "43183000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11174000", "sellingGeneralAndAdministrative": "31761000", "netIncomeFromContinuingOperations": "-2438000" }, "balance": { "goodwill": "84819000", "inventory": "204698000", "commonStock": "194000", "currentDebt": "None", "investments": "None", "totalAssets": "1006801000", "longTermDebt": "165000000", "shortTermDebt": "4844000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "306847000", "reportedCurrency": "USD", "retainedEarnings": "479085000", "totalLiabilities": "485204000", "otherCurrentAssets": "10148000", "totalCurrentAssets": "307282000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42269000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "699519000", "currentAccountsPayable": "62550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "169844000", "totalShareholderEquity": "517671000", "capitalLeaseObligations": "4844000", "otherCurrentLiabilities": "118957000", "totalCurrentLiabilities": "233846000", "otherNonCurrentLiabilities": "34425000", "totalNonCurrentLiabilities": "251358000", "cashAndShortTermInvestments": "50167000", "commonStockSharesOutstanding": "19165792", "intangibleAssetsExcludingGoodwill": "306847000", "cashAndCashEquivalentsAtCarryingValue": "50167000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "673000", "operatingCashflow": "21377000", "capitalExpenditures": "5888000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131895999", "cashflowFromInvestment": "-131679000", "stockBasedCompensation": "1449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13061000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11174000", "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": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 188622000, "cost_of_revenue": 165213000, "gross_profit": 23409000, "ebit": -3496000, "ebitda": 6337000, "pretax_income": -3811000, "tax_provision": -1300000, "net_income": -2462000, "net_income_to_common": -2462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28209000, "total_current_assets": 214706000, "total_assets": 715705000, "short_term_debt": 2458000, "long_term_debt": 20000000, "total_debt": 22458000, "total_liabilities": 216437000, "total_equity": 495043000, "shares_outstanding": 19118136, "goodwill_and_intangibles": 216642000 }, "cash_flow": { "operating_cash_flow": 12647000, "capital_expenditure": 4413000, "free_cash_flow": 17060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117531, "ticker_id": 7069, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3496000", "ebitda": "6337000", "netIncome": "-2462000", "grossProfit": "23409000", "depreciation": "None", "totalRevenue": "188622000", "costOfRevenue": "165213000", "interestIncome": "None", "incomeBeforeTax": "-3811000", "interestExpense": "324000", "operatingIncome": "-3496000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1300000", "reportedCurrency": "USD", "netInterestIncome": "-324000", "nonInterestIncome": "None", "operatingExpenses": "26905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9833000", "sellingGeneralAndAdministrative": "20836000", "netIncomeFromContinuingOperations": "-2511000" }, "balance": { "goodwill": "51425000", "inventory": "146851000", "commonStock": "184000", "currentDebt": "None", "investments": "None", "totalAssets": "715705000", "longTermDebt": "20000000", "shortTermDebt": "2458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "165217000", "reportedCurrency": "USD", "retainedEarnings": "481500000", "totalLiabilities": "216437000", "otherCurrentAssets": "13003000", "totalCurrentAssets": "214706000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "500999000", "currentAccountsPayable": "21327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29858000", "totalShareholderEquity": "495043000", "capitalLeaseObligations": "2458000", "otherCurrentLiabilities": "113386000", "totalCurrentLiabilities": "137746000", "otherNonCurrentLiabilities": "6231000", "totalNonCurrentLiabilities": "78691000", "cashAndShortTermInvestments": "28209000", "commonStockSharesOutstanding": "19118136", "intangibleAssetsExcludingGoodwill": "165217000", "cashAndCashEquivalentsAtCarryingValue": "28209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1776000", "operatingCashflow": "12647000", "capitalExpenditures": "4413000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24300000", "cashflowFromInvestment": "-4405000", "stockBasedCompensation": "1221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188622000, "cost_of_revenue": 165213000, "gross_profit": 23409000, "research_and_development": null, "selling_general_admin": 20836000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3496000, "depreciation_amortisation": 9833000, "ebitda": 6337000, "interest_expense": 324000, "interest_income": null, "other_non_operating": null, "pretax_income": -3811000, "tax_provision": -1300000, "effective_tax_rate": null, "net_income": -2462000, "net_income_continuing_ops": -2511000, "net_income_to_common": -2462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28209000, "short_term_investments": null, "net_receivables": 26643000, "inventory": 146851000, "other_current_assets": null, "total_current_assets": 214706000, "net_ppe": null, "goodwill": 51425000, "intangible_assets": 165217000, "goodwill_and_intangibles": 216642000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 500999000, "total_assets": 715705000, "short_term_debt": 2458000, "accounts_payable": 21327000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137746000, "long_term_debt": 20000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 78691000, "total_liabilities": 216437000, "total_debt": 22458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 481500000, "total_equity": 495043000, "shares_outstanding": 19118136, "operating_cash_flow": 12647000, "stock_based_compensation": 1221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4413000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4405000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24300000, "free_cash_flow": 17060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3496000", "ebitda": "6337000", "netIncome": "-2462000", "grossProfit": "23409000", "depreciation": "None", "totalRevenue": "188622000", "costOfRevenue": "165213000", "interestIncome": "None", "incomeBeforeTax": "-3811000", "interestExpense": "324000", "operatingIncome": "-3496000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1300000", "reportedCurrency": "USD", "netInterestIncome": "-324000", "nonInterestIncome": "None", "operatingExpenses": "26905000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9833000", "sellingGeneralAndAdministrative": "20836000", "netIncomeFromContinuingOperations": "-2511000" }, "balance": { "goodwill": "51425000", "inventory": "146851000", "commonStock": "184000", "currentDebt": "None", "investments": "None", "totalAssets": "715705000", "longTermDebt": "20000000", "shortTermDebt": "2458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "165217000", "reportedCurrency": "USD", "retainedEarnings": "481500000", "totalLiabilities": "216437000", "otherCurrentAssets": "13003000", "totalCurrentAssets": "214706000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26643000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "500999000", "currentAccountsPayable": "21327000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "29858000", "totalShareholderEquity": "495043000", "capitalLeaseObligations": "2458000", "otherCurrentLiabilities": "113386000", "totalCurrentLiabilities": "137746000", "otherNonCurrentLiabilities": "6231000", "totalNonCurrentLiabilities": "78691000", "cashAndShortTermInvestments": "28209000", "commonStockSharesOutstanding": "19118136", "intangibleAssetsExcludingGoodwill": "165217000", "cashAndCashEquivalentsAtCarryingValue": "28209000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1776000", "operatingCashflow": "12647000", "capitalExpenditures": "4413000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24300000", "cashflowFromInvestment": "-4405000", "stockBasedCompensation": "1221000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8120000", "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": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 194733000, "cost_of_revenue": 168515000, "gross_profit": 26218000, "ebit": 24000, "ebitda": 9875000, "pretax_income": -399000, "tax_provision": 311000, "net_income": -702000, "net_income_to_common": -702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44105000, "total_current_assets": 247930000, "total_assets": 755614000, "short_term_debt": 2432000, "long_term_debt": 23000000, "total_debt": 25432000, "total_liabilities": 234987000, "total_equity": 516357000, "shares_outstanding": 19335990, "goodwill_and_intangibles": 218281000 }, "cash_flow": { "operating_cash_flow": 6535000, "capital_expenditure": 4307000, "free_cash_flow": 10842000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117532, "ticker_id": 7069, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24000", "ebitda": "9875000", "netIncome": "-702000", "grossProfit": "26218000", "depreciation": "None", "totalRevenue": "194733000", "costOfRevenue": "168515000", "interestIncome": "None", "incomeBeforeTax": "-399000", "interestExpense": "423000", "operatingIncome": "-842000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "311000", "reportedCurrency": "USD", "netInterestIncome": "-423000", "nonInterestIncome": "None", "operatingExpenses": "27060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9851000", "sellingGeneralAndAdministrative": "20767000", "netIncomeFromContinuingOperations": "-710000" }, "balance": { "goodwill": "51356000", "inventory": "145038000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "755614000", "longTermDebt": "23000000", "shortTermDebt": "2432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "166925000", "reportedCurrency": "USD", "retainedEarnings": "483962000", "totalLiabilities": "234987000", "otherCurrentAssets": "13389000", "totalCurrentAssets": "247930000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507684000", "currentAccountsPayable": "39263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25432000", "totalShareholderEquity": "516357000", "capitalLeaseObligations": "2432000", "otherCurrentLiabilities": "101753000", "totalCurrentLiabilities": "152031000", "otherNonCurrentLiabilities": "6772000", "totalNonCurrentLiabilities": "82956000", "cashAndShortTermInvestments": "44105000", "commonStockSharesOutstanding": "19335990", "intangibleAssetsExcludingGoodwill": "166925000", "cashAndCashEquivalentsAtCarryingValue": "44105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-710000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2871000", "operatingCashflow": "6535000", "capitalExpenditures": "4307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4637000", "cashflowFromInvestment": "-4225000", "stockBasedCompensation": "1587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8138000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194733000, "cost_of_revenue": 168515000, "gross_profit": 26218000, "research_and_development": null, "selling_general_admin": 20767000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24000, "depreciation_amortisation": 9851000, "ebitda": 9875000, "interest_expense": 423000, "interest_income": null, "other_non_operating": null, "pretax_income": -399000, "tax_provision": 311000, "effective_tax_rate": null, "net_income": -702000, "net_income_continuing_ops": -710000, "net_income_to_common": -702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44105000, "short_term_investments": null, "net_receivables": 45398000, "inventory": 145038000, "other_current_assets": null, "total_current_assets": 247930000, "net_ppe": null, "goodwill": 51356000, "intangible_assets": 166925000, "goodwill_and_intangibles": 218281000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 507684000, "total_assets": 755614000, "short_term_debt": 2432000, "accounts_payable": 39263000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152031000, "long_term_debt": 23000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 82956000, "total_liabilities": 234987000, "total_debt": 25432000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 483962000, "total_equity": 516357000, "shares_outstanding": 19335990, "operating_cash_flow": 6535000, "stock_based_compensation": 1587000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4307000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4637000, "free_cash_flow": 10842000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24000", "ebitda": "9875000", "netIncome": "-702000", "grossProfit": "26218000", "depreciation": "None", "totalRevenue": "194733000", "costOfRevenue": "168515000", "interestIncome": "None", "incomeBeforeTax": "-399000", "interestExpense": "423000", "operatingIncome": "-842000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "311000", "reportedCurrency": "USD", "netInterestIncome": "-423000", "nonInterestIncome": "None", "operatingExpenses": "27060000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9851000", "sellingGeneralAndAdministrative": "20767000", "netIncomeFromContinuingOperations": "-710000" }, "balance": { "goodwill": "51356000", "inventory": "145038000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "755614000", "longTermDebt": "23000000", "shortTermDebt": "2432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "166925000", "reportedCurrency": "USD", "retainedEarnings": "483962000", "totalLiabilities": "234987000", "otherCurrentAssets": "13389000", "totalCurrentAssets": "247930000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "45398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507684000", "currentAccountsPayable": "39263000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25432000", "totalShareholderEquity": "516357000", "capitalLeaseObligations": "2432000", "otherCurrentLiabilities": "101753000", "totalCurrentLiabilities": "152031000", "otherNonCurrentLiabilities": "6772000", "totalNonCurrentLiabilities": "82956000", "cashAndShortTermInvestments": "44105000", "commonStockSharesOutstanding": "19335990", "intangibleAssetsExcludingGoodwill": "166925000", "cashAndCashEquivalentsAtCarryingValue": "44105000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-710000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-2871000", "operatingCashflow": "6535000", "capitalExpenditures": "4307000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4637000", "cashflowFromInvestment": "-4225000", "stockBasedCompensation": "1587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8138000", "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": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 207039000, "cost_of_revenue": 174299000, "gross_profit": 32740000, "ebit": 7188000, "ebitda": 17278000, "pretax_income": 6811000, "tax_provision": 2018000, "net_income": 4674000, "net_income_to_common": 4674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37002000, "total_current_assets": 219892000, "total_assets": 734578000, "short_term_debt": 2408000, "long_term_debt": 18000000, "total_debt": 20408000, "total_liabilities": 214745000, "total_equity": 515461000, "shares_outstanding": 19351452, "goodwill_and_intangibles": 219940000 }, "cash_flow": { "operating_cash_flow": 21039000, "capital_expenditure": 6954000, "free_cash_flow": 27993000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117533, "ticker_id": 7069, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7188000", "ebitda": "17278000", "netIncome": "4674000", "grossProfit": "32740000", "depreciation": "None", "totalRevenue": "207039000", "costOfRevenue": "174299000", "interestIncome": "None", "incomeBeforeTax": "6811000", "interestExpense": "377000", "operatingIncome": "6829000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2018000", "reportedCurrency": "USD", "netInterestIncome": "-377000", "nonInterestIncome": "None", "operatingExpenses": "25911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10090000", "sellingGeneralAndAdministrative": "18826000", "netIncomeFromContinuingOperations": "4793000" }, "balance": { "goodwill": "51306000", "inventory": "142163000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "734578000", "longTermDebt": "18000000", "shortTermDebt": "2408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "168634000", "reportedCurrency": "USD", "retainedEarnings": "484664000", "totalLiabilities": "214745000", "otherCurrentAssets": "7316000", "totalCurrentAssets": "219892000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "514686000", "currentAccountsPayable": "24420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25323000", "totalShareholderEquity": "515461000", "capitalLeaseObligations": "2408000", "otherCurrentLiabilities": "100036000", "totalCurrentLiabilities": "134612000", "otherNonCurrentLiabilities": "7297000", "totalNonCurrentLiabilities": "80133000", "cashAndShortTermInvestments": "37002000", "commonStockSharesOutstanding": "19351452", "intangibleAssetsExcludingGoodwill": "168634000", "cashAndCashEquivalentsAtCarryingValue": "37002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5878000", "operatingCashflow": "21039000", "capitalExpenditures": "6954000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15965000", "cashflowFromInvestment": "-6799000", "stockBasedCompensation": "1696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207039000, "cost_of_revenue": 174299000, "gross_profit": 32740000, "research_and_development": null, "selling_general_admin": 18826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7188000, "depreciation_amortisation": 10090000, "ebitda": 17278000, "interest_expense": 377000, "interest_income": null, "other_non_operating": null, "pretax_income": 6811000, "tax_provision": 2018000, "effective_tax_rate": null, "net_income": 4674000, "net_income_continuing_ops": 4793000, "net_income_to_common": 4674000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37002000, "short_term_investments": null, "net_receivables": 33411000, "inventory": 142163000, "other_current_assets": null, "total_current_assets": 219892000, "net_ppe": null, "goodwill": 51306000, "intangible_assets": 168634000, "goodwill_and_intangibles": 219940000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 514686000, "total_assets": 734578000, "short_term_debt": 2408000, "accounts_payable": 24420000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134612000, "long_term_debt": 18000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 80133000, "total_liabilities": 214745000, "total_debt": 20408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 484664000, "total_equity": 515461000, "shares_outstanding": 19351452, "operating_cash_flow": 21039000, "stock_based_compensation": 1696000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6954000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6799000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15965000, "free_cash_flow": 27993000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7188000", "ebitda": "17278000", "netIncome": "4674000", "grossProfit": "32740000", "depreciation": "None", "totalRevenue": "207039000", "costOfRevenue": "174299000", "interestIncome": "None", "incomeBeforeTax": "6811000", "interestExpense": "377000", "operatingIncome": "6829000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2018000", "reportedCurrency": "USD", "netInterestIncome": "-377000", "nonInterestIncome": "None", "operatingExpenses": "25911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "174299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10090000", "sellingGeneralAndAdministrative": "18826000", "netIncomeFromContinuingOperations": "4793000" }, "balance": { "goodwill": "51306000", "inventory": "142163000", "commonStock": "190000", "currentDebt": "None", "investments": "None", "totalAssets": "734578000", "longTermDebt": "18000000", "shortTermDebt": "2408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "168634000", "reportedCurrency": "USD", "retainedEarnings": "484664000", "totalLiabilities": "214745000", "otherCurrentAssets": "7316000", "totalCurrentAssets": "219892000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "514686000", "currentAccountsPayable": "24420000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25323000", "totalShareholderEquity": "515461000", "capitalLeaseObligations": "2408000", "otherCurrentLiabilities": "100036000", "totalCurrentLiabilities": "134612000", "otherNonCurrentLiabilities": "7297000", "totalNonCurrentLiabilities": "80133000", "cashAndShortTermInvestments": "37002000", "commonStockSharesOutstanding": "19351452", "intangibleAssetsExcludingGoodwill": "168634000", "cashAndCashEquivalentsAtCarryingValue": "37002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5878000", "operatingCashflow": "21039000", "capitalExpenditures": "6954000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15965000", "cashflowFromInvestment": "-6799000", "stockBasedCompensation": "1696000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5656000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10090000", "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": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 228662000, "cost_of_revenue": 182938000, "gross_profit": 45724000, "ebit": 17374000, "ebitda": 27251000, "pretax_income": 16849000, "tax_provision": 3676000, "net_income": 12890000, "net_income_to_common": 12890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38713000, "total_current_assets": 237938000, "total_assets": 758766000, "short_term_debt": 2373000, "long_term_debt": 28000000, "total_debt": 30373000, "total_liabilities": 240830000, "total_equity": 513008000, "shares_outstanding": 19581407, "goodwill_and_intangibles": 221340000 }, "cash_flow": { "operating_cash_flow": 15462000, "capital_expenditure": 6692000, "free_cash_flow": 22154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117535, "ticker_id": 7069, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17374000", "ebitda": "27251000", "netIncome": "12890000", "grossProfit": "45724000", "depreciation": "None", "totalRevenue": "228662000", "costOfRevenue": "182938000", "interestIncome": "None", "incomeBeforeTax": "16849000", "interestExpense": "525000", "operatingIncome": "17367000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3676000", "reportedCurrency": "USD", "netInterestIncome": "-525000", "nonInterestIncome": "None", "operatingExpenses": "28357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9877000", "sellingGeneralAndAdministrative": "19849000", "netIncomeFromContinuingOperations": "13173000" }, "balance": { "goodwill": "51040000", "inventory": "147626000", "commonStock": "192000", "currentDebt": "None", "investments": "None", "totalAssets": "758766000", "longTermDebt": "28000000", "shortTermDebt": "2373000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "170300000", "reportedCurrency": "USD", "retainedEarnings": "479990000", "totalLiabilities": "240830000", "otherCurrentAssets": "9211000", "totalCurrentAssets": "237938000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "520828000", "currentAccountsPayable": "42241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30373000", "totalShareholderEquity": "513008000", "capitalLeaseObligations": "2373000", "otherCurrentLiabilities": "94437000", "totalCurrentLiabilities": "148374000", "otherNonCurrentLiabilities": "7953000", "totalNonCurrentLiabilities": "92456000", "cashAndShortTermInvestments": "38713000", "commonStockSharesOutstanding": "19581407", "intangibleAssetsExcludingGoodwill": "170300000", "cashAndCashEquivalentsAtCarryingValue": "38713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13173000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2683000", "operatingCashflow": "15462000", "capitalExpenditures": "6692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5137000", "cashflowFromInvestment": "-6654000", "stockBasedCompensation": "304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 228662000, "cost_of_revenue": 182938000, "gross_profit": 45724000, "research_and_development": null, "selling_general_admin": 19849000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17374000, "depreciation_amortisation": 9877000, "ebitda": 27251000, "interest_expense": 525000, "interest_income": null, "other_non_operating": null, "pretax_income": 16849000, "tax_provision": 3676000, "effective_tax_rate": null, "net_income": 12890000, "net_income_continuing_ops": 13173000, "net_income_to_common": 12890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38713000, "short_term_investments": null, "net_receivables": 42388000, "inventory": 147626000, "other_current_assets": null, "total_current_assets": 237938000, "net_ppe": null, "goodwill": 51040000, "intangible_assets": 170300000, "goodwill_and_intangibles": 221340000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 520828000, "total_assets": 758766000, "short_term_debt": 2373000, "accounts_payable": 42241000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148374000, "long_term_debt": 28000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92456000, "total_liabilities": 240830000, "total_debt": 30373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 479990000, "total_equity": 513008000, "shares_outstanding": 19581407, "operating_cash_flow": 15462000, "stock_based_compensation": 304000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6692000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6654000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5137000, "free_cash_flow": 22154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17374000", "ebitda": "27251000", "netIncome": "12890000", "grossProfit": "45724000", "depreciation": "None", "totalRevenue": "228662000", "costOfRevenue": "182938000", "interestIncome": "None", "incomeBeforeTax": "16849000", "interestExpense": "525000", "operatingIncome": "17367000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3676000", "reportedCurrency": "USD", "netInterestIncome": "-525000", "nonInterestIncome": "None", "operatingExpenses": "28357000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9877000", "sellingGeneralAndAdministrative": "19849000", "netIncomeFromContinuingOperations": "13173000" }, "balance": { "goodwill": "51040000", "inventory": "147626000", "commonStock": "192000", "currentDebt": "None", "investments": "None", "totalAssets": "758766000", "longTermDebt": "28000000", "shortTermDebt": "2373000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "170300000", "reportedCurrency": "USD", "retainedEarnings": "479990000", "totalLiabilities": "240830000", "otherCurrentAssets": "9211000", "totalCurrentAssets": "237938000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "520828000", "currentAccountsPayable": "42241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30373000", "totalShareholderEquity": "513008000", "capitalLeaseObligations": "2373000", "otherCurrentLiabilities": "94437000", "totalCurrentLiabilities": "148374000", "otherNonCurrentLiabilities": "7953000", "totalNonCurrentLiabilities": "92456000", "cashAndShortTermInvestments": "38713000", "commonStockSharesOutstanding": "19581407", "intangibleAssetsExcludingGoodwill": "170300000", "cashAndCashEquivalentsAtCarryingValue": "38713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13173000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2683000", "operatingCashflow": "15462000", "capitalExpenditures": "6692000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5137000", "cashflowFromInvestment": "-6654000", "stockBasedCompensation": "304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9877000", "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": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 200280000, "cost_of_revenue": 162862000, "gross_profit": 37418000, "ebit": 3185000, "ebitda": 12721000, "pretax_income": 2600000, "tax_provision": 179000, "net_income": 2363000, "net_income_to_common": 2363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35118000, "total_current_assets": 206453000, "total_assets": 738676000, "short_term_debt": 2345000, "long_term_debt": 23000000, "total_debt": 25345000, "total_liabilities": 224274000, "total_equity": 509761000, "shares_outstanding": 19804384, "goodwill_and_intangibles": 222962000 }, "cash_flow": { "operating_cash_flow": 28407000, "capital_expenditure": 5645000, "free_cash_flow": 34052000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117536, "ticker_id": 7069, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3185000", "ebitda": "12721000", "netIncome": "2363000", "grossProfit": "37418000", "depreciation": "None", "totalRevenue": "200280000", "costOfRevenue": "162862000", "interestIncome": "None", "incomeBeforeTax": "2600000", "interestExpense": "585000", "operatingIncome": "3176000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "179000", "reportedCurrency": "USD", "netInterestIncome": "-585000", "nonInterestIncome": "None", "operatingExpenses": "34242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9536000", "sellingGeneralAndAdministrative": "26545000", "netIncomeFromContinuingOperations": "2421000" }, "balance": { "goodwill": "50991000", "inventory": "144851000", "commonStock": "196000", "currentDebt": "None", "investments": "None", "totalAssets": "738676000", "longTermDebt": "23000000", "shortTermDebt": "2345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "171971000", "reportedCurrency": "USD", "retainedEarnings": "467100000", "totalLiabilities": "224274000", "otherCurrentAssets": "10097000", "totalCurrentAssets": "206453000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "532223000", "currentAccountsPayable": "28891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25345000", "totalShareholderEquity": "509761000", "capitalLeaseObligations": "2345000", "otherCurrentLiabilities": "93439000", "totalCurrentLiabilities": "135570000", "otherNonCurrentLiabilities": "8469000", "totalNonCurrentLiabilities": "88704000", "cashAndShortTermInvestments": "35118000", "commonStockSharesOutstanding": "19804384", "intangibleAssetsExcludingGoodwill": "171971000", "cashAndCashEquivalentsAtCarryingValue": "35118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1187000", "operatingCashflow": "28407000", "capitalExpenditures": "5645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15231000", "cashflowFromInvestment": "-5295000", "stockBasedCompensation": "2086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9728000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200280000, "cost_of_revenue": 162862000, "gross_profit": 37418000, "research_and_development": null, "selling_general_admin": 26545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3185000, "depreciation_amortisation": 9536000, "ebitda": 12721000, "interest_expense": 585000, "interest_income": null, "other_non_operating": null, "pretax_income": 2600000, "tax_provision": 179000, "effective_tax_rate": null, "net_income": 2363000, "net_income_continuing_ops": 2421000, "net_income_to_common": 2363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35118000, "short_term_investments": null, "net_receivables": 16387000, "inventory": 144851000, "other_current_assets": null, "total_current_assets": 206453000, "net_ppe": null, "goodwill": 50991000, "intangible_assets": 171971000, "goodwill_and_intangibles": 222962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 532223000, "total_assets": 738676000, "short_term_debt": 2345000, "accounts_payable": 28891000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135570000, "long_term_debt": 23000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 88704000, "total_liabilities": 224274000, "total_debt": 25345000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 467100000, "total_equity": 509761000, "shares_outstanding": 19804384, "operating_cash_flow": 28407000, "stock_based_compensation": 2086000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5645000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5295000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15231000, "free_cash_flow": 34052000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3185000", "ebitda": "12721000", "netIncome": "2363000", "grossProfit": "37418000", "depreciation": "None", "totalRevenue": "200280000", "costOfRevenue": "162862000", "interestIncome": "None", "incomeBeforeTax": "2600000", "interestExpense": "585000", "operatingIncome": "3176000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "179000", "reportedCurrency": "USD", "netInterestIncome": "-585000", "nonInterestIncome": "None", "operatingExpenses": "34242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9536000", "sellingGeneralAndAdministrative": "26545000", "netIncomeFromContinuingOperations": "2421000" }, "balance": { "goodwill": "50991000", "inventory": "144851000", "commonStock": "196000", "currentDebt": "None", "investments": "None", "totalAssets": "738676000", "longTermDebt": "23000000", "shortTermDebt": "2345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "171971000", "reportedCurrency": "USD", "retainedEarnings": "467100000", "totalLiabilities": "224274000", "otherCurrentAssets": "10097000", "totalCurrentAssets": "206453000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "532223000", "currentAccountsPayable": "28891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25345000", "totalShareholderEquity": "509761000", "capitalLeaseObligations": "2345000", "otherCurrentLiabilities": "93439000", "totalCurrentLiabilities": "135570000", "otherNonCurrentLiabilities": "8469000", "totalNonCurrentLiabilities": "88704000", "cashAndShortTermInvestments": "35118000", "commonStockSharesOutstanding": "19804384", "intangibleAssetsExcludingGoodwill": "171971000", "cashAndCashEquivalentsAtCarryingValue": "35118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2421000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1187000", "operatingCashflow": "28407000", "capitalExpenditures": "5645000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15231000", "cashflowFromInvestment": "-5295000", "stockBasedCompensation": "2086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9728000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6108000", "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": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 171580000, "cost_of_revenue": 143371000, "gross_profit": 28209000, "ebit": -5601000, "ebitda": 3489000, "pretax_income": -5997000, "tax_provision": -850000, "net_income": -5048000, "net_income_to_common": -5048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27659000, "total_current_assets": 221578000, "total_assets": 759137000, "short_term_debt": 2101000, "long_term_debt": 28000000, "total_debt": 30101000, "total_liabilities": 236766000, "total_equity": 517745000, "shares_outstanding": 20025742, "goodwill_and_intangibles": 225405000 }, "cash_flow": { "operating_cash_flow": -8402000, "capital_expenditure": 8626000, "free_cash_flow": 224000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117537, "ticker_id": 7069, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5601000", "ebitda": "3489000", "netIncome": "-5048000", "grossProfit": "28209000", "depreciation": "None", "totalRevenue": "171580000", "costOfRevenue": "143371000", "interestIncome": "None", "incomeBeforeTax": "-5997000", "interestExpense": "396000", "operatingIncome": "-5611000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-850000", "reportedCurrency": "USD", "netInterestIncome": "-396000", "nonInterestIncome": "None", "operatingExpenses": "33820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9090000", "sellingGeneralAndAdministrative": "27240000", "netIncomeFromContinuingOperations": "-5147000" }, "balance": { "goodwill": "51645000", "inventory": "146872000", "commonStock": "197000", "currentDebt": "None", "investments": "None", "totalAssets": "759137000", "longTermDebt": "28000000", "shortTermDebt": "2101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "173760000", "reportedCurrency": "USD", "retainedEarnings": "464737000", "totalLiabilities": "236766000", "otherCurrentAssets": "12280000", "totalCurrentAssets": "221578000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537559000", "currentAccountsPayable": "31609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30101000", "totalShareholderEquity": "517745000", "capitalLeaseObligations": "2101000", "otherCurrentLiabilities": "98589000", "totalCurrentLiabilities": "142761000", "otherNonCurrentLiabilities": "7619000", "totalNonCurrentLiabilities": "94005000", "cashAndShortTermInvestments": "27659000", "commonStockSharesOutstanding": "20025742", "intangibleAssetsExcludingGoodwill": "173760000", "cashAndCashEquivalentsAtCarryingValue": "27659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5147000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1009000", "operatingCashflow": "-8402000", "capitalExpenditures": "8626000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17513000", "cashflowFromInvestment": "-8626000", "stockBasedCompensation": "1947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9090000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171580000, "cost_of_revenue": 143371000, "gross_profit": 28209000, "research_and_development": null, "selling_general_admin": 27240000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5601000, "depreciation_amortisation": 9090000, "ebitda": 3489000, "interest_expense": 396000, "interest_income": null, "other_non_operating": null, "pretax_income": -5997000, "tax_provision": -850000, "effective_tax_rate": null, "net_income": -5048000, "net_income_continuing_ops": -5147000, "net_income_to_common": -5048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27659000, "short_term_investments": null, "net_receivables": 34767000, "inventory": 146872000, "other_current_assets": null, "total_current_assets": 221578000, "net_ppe": null, "goodwill": 51645000, "intangible_assets": 173760000, "goodwill_and_intangibles": 225405000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 537559000, "total_assets": 759137000, "short_term_debt": 2101000, "accounts_payable": 31609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142761000, "long_term_debt": 28000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 94005000, "total_liabilities": 236766000, "total_debt": 30101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 464737000, "total_equity": 517745000, "shares_outstanding": 20025742, "operating_cash_flow": -8402000, "stock_based_compensation": 1947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8626000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8626000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17513000, "free_cash_flow": 224000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5601000", "ebitda": "3489000", "netIncome": "-5048000", "grossProfit": "28209000", "depreciation": "None", "totalRevenue": "171580000", "costOfRevenue": "143371000", "interestIncome": "None", "incomeBeforeTax": "-5997000", "interestExpense": "396000", "operatingIncome": "-5611000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-850000", "reportedCurrency": "USD", "netInterestIncome": "-396000", "nonInterestIncome": "None", "operatingExpenses": "33820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9090000", "sellingGeneralAndAdministrative": "27240000", "netIncomeFromContinuingOperations": "-5147000" }, "balance": { "goodwill": "51645000", "inventory": "146872000", "commonStock": "197000", "currentDebt": "None", "investments": "None", "totalAssets": "759137000", "longTermDebt": "28000000", "shortTermDebt": "2101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "173760000", "reportedCurrency": "USD", "retainedEarnings": "464737000", "totalLiabilities": "236766000", "otherCurrentAssets": "12280000", "totalCurrentAssets": "221578000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537559000", "currentAccountsPayable": "31609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30101000", "totalShareholderEquity": "517745000", "capitalLeaseObligations": "2101000", "otherCurrentLiabilities": "98589000", "totalCurrentLiabilities": "142761000", "otherNonCurrentLiabilities": "7619000", "totalNonCurrentLiabilities": "94005000", "cashAndShortTermInvestments": "27659000", "commonStockSharesOutstanding": "20025742", "intangibleAssetsExcludingGoodwill": "173760000", "cashAndCashEquivalentsAtCarryingValue": "27659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5147000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1009000", "operatingCashflow": "-8402000", "capitalExpenditures": "8626000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17513000", "cashflowFromInvestment": "-8626000", "stockBasedCompensation": "1947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10471000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9090000", "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": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 158712000, "cost_of_revenue": 146219000, "gross_profit": 12493000, "ebit": -24399000, "ebitda": -15735000, "pretax_income": -24399000, "tax_provision": -4801000, "net_income": -19221000, "net_income_to_common": -19221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26945000, "total_current_assets": 202129000, "total_assets": 739624000, "short_term_debt": 2177000, "long_term_debt": null, "total_debt": 2177000, "total_liabilities": 204905000, "total_equity": 530009000, "shares_outstanding": 20395625, "goodwill_and_intangibles": 226864000 }, "cash_flow": { "operating_cash_flow": 16337000, "capital_expenditure": 11856000, "free_cash_flow": 28193000, "dividends_paid": 890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117538, "ticker_id": 7069, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24399000", "ebitda": "-15735000", "netIncome": "-19221000", "grossProfit": "12493000", "depreciation": "None", "totalRevenue": "158712000", "costOfRevenue": "146219000", "interestIncome": "None", "incomeBeforeTax": "-24399000", "interestExpense": "9000", "operatingIncome": "-24379000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-4801000", "reportedCurrency": "USD", "netInterestIncome": "9000", "nonInterestIncome": "None", "operatingExpenses": "36872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8664000", "sellingGeneralAndAdministrative": "21570000", "netIncomeFromContinuingOperations": "-19598000" }, "balance": { "goodwill": "51415000", "inventory": "145573000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "739624000", "longTermDebt": "None", "shortTermDebt": "2177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "175449000", "reportedCurrency": "USD", "retainedEarnings": "469785000", "totalLiabilities": "204905000", "otherCurrentAssets": "5808000", "totalCurrentAssets": "202129000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537495000", "currentAccountsPayable": "19152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2177000", "totalShareholderEquity": "530009000", "capitalLeaseObligations": "2177000", "otherCurrentLiabilities": "107116000", "totalCurrentLiabilities": "138586000", "otherNonCurrentLiabilities": "8045000", "totalNonCurrentLiabilities": "66319000", "cashAndShortTermInvestments": "26945000", "commonStockSharesOutstanding": "20395625", "intangibleAssetsExcludingGoodwill": "175449000", "cashAndCashEquivalentsAtCarryingValue": "26945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19221000", "profitLoss": "None", "dividendPayout": "890000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9420000", "operatingCashflow": "16337000", "capitalExpenditures": "11856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24820000", "cashflowFromInvestment": "-11750000", "stockBasedCompensation": "1819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8664000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158712000, "cost_of_revenue": 146219000, "gross_profit": 12493000, "research_and_development": null, "selling_general_admin": 21570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24399000, "depreciation_amortisation": 8664000, "ebitda": -15735000, "interest_expense": 9000, "interest_income": null, "other_non_operating": null, "pretax_income": -24399000, "tax_provision": -4801000, "effective_tax_rate": null, "net_income": -19221000, "net_income_continuing_ops": -19598000, "net_income_to_common": -19221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26945000, "short_term_investments": null, "net_receivables": 23803000, "inventory": 145573000, "other_current_assets": null, "total_current_assets": 202129000, "net_ppe": null, "goodwill": 51415000, "intangible_assets": 175449000, "goodwill_and_intangibles": 226864000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 537495000, "total_assets": 739624000, "short_term_debt": 2177000, "accounts_payable": 19152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138586000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 66319000, "total_liabilities": 204905000, "total_debt": 2177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 469785000, "total_equity": 530009000, "shares_outstanding": 20395625, "operating_cash_flow": 16337000, "stock_based_compensation": 1819000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11856000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11750000, "dividends_paid": 890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24820000, "free_cash_flow": 28193000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24399000", "ebitda": "-15735000", "netIncome": "-19221000", "grossProfit": "12493000", "depreciation": "None", "totalRevenue": "158712000", "costOfRevenue": "146219000", "interestIncome": "None", "incomeBeforeTax": "-24399000", "interestExpense": "9000", "operatingIncome": "-24379000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-4801000", "reportedCurrency": "USD", "netInterestIncome": "9000", "nonInterestIncome": "None", "operatingExpenses": "36872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8664000", "sellingGeneralAndAdministrative": "21570000", "netIncomeFromContinuingOperations": "-19598000" }, "balance": { "goodwill": "51415000", "inventory": "145573000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "739624000", "longTermDebt": "None", "shortTermDebt": "2177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "175449000", "reportedCurrency": "USD", "retainedEarnings": "469785000", "totalLiabilities": "204905000", "otherCurrentAssets": "5808000", "totalCurrentAssets": "202129000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537495000", "currentAccountsPayable": "19152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2177000", "totalShareholderEquity": "530009000", "capitalLeaseObligations": "2177000", "otherCurrentLiabilities": "107116000", "totalCurrentLiabilities": "138586000", "otherNonCurrentLiabilities": "8045000", "totalNonCurrentLiabilities": "66319000", "cashAndShortTermInvestments": "26945000", "commonStockSharesOutstanding": "20395625", "intangibleAssetsExcludingGoodwill": "175449000", "cashAndCashEquivalentsAtCarryingValue": "26945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19221000", "profitLoss": "None", "dividendPayout": "890000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9420000", "operatingCashflow": "16337000", "capitalExpenditures": "11856000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24820000", "cashflowFromInvestment": "-11750000", "stockBasedCompensation": "1819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9573000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8664000", "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": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 203419000, "cost_of_revenue": 163086000, "gross_profit": 40333000, "ebit": -74888000, "ebitda": -66658000, "pretax_income": -75184000, "tax_provision": -7425000, "net_income": -66831000, "net_income_to_common": -66831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38713000, "total_current_assets": 237938000, "total_assets": 758766000, "short_term_debt": 2373000, "long_term_debt": 15000000, "total_debt": 17373000, "total_liabilities": 240830000, "total_equity": 513008000, "shares_outstanding": 20399018, "goodwill_and_intangibles": 221340000 }, "cash_flow": { "operating_cash_flow": 23512000, "capital_expenditure": 12005000, "free_cash_flow": 35517000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117540, "ticker_id": 7069, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-74888000", "ebitda": "-66658000", "netIncome": "-66831000", "grossProfit": "40333000", "depreciation": "None", "totalRevenue": "203419000", "costOfRevenue": "163086000", "interestIncome": "None", "incomeBeforeTax": "-75184000", "interestExpense": "296000", "operatingIncome": "-74902000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7425000", "reportedCurrency": "USD", "netInterestIncome": "-296000", "nonInterestIncome": "None", "operatingExpenses": "115235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8230000", "sellingGeneralAndAdministrative": "18608000", "netIncomeFromContinuingOperations": "-67759000" }, "balance": { "goodwill": "51040000", "inventory": "147626000", "commonStock": "192000", "currentDebt": "None", "investments": "None", "totalAssets": "758766000", "longTermDebt": "15000000", "shortTermDebt": "2373000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "170300000", "reportedCurrency": "USD", "retainedEarnings": "479990000", "totalLiabilities": "240830000", "otherCurrentAssets": "9211000", "totalCurrentAssets": "237938000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "520828000", "currentAccountsPayable": "42241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30373000", "totalShareholderEquity": "513008000", "capitalLeaseObligations": "2200000", "otherCurrentLiabilities": "94437000", "totalCurrentLiabilities": "148374000", "otherNonCurrentLiabilities": "8591000", "totalNonCurrentLiabilities": "92456000", "cashAndShortTermInvestments": "38713000", "commonStockSharesOutstanding": "20399018", "intangibleAssetsExcludingGoodwill": "170300000", "cashAndCashEquivalentsAtCarryingValue": "38713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66831000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2506000", "operatingCashflow": "23512000", "capitalExpenditures": "12005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20025000", "cashflowFromInvestment": "-12005000", "stockBasedCompensation": "1886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203419000, "cost_of_revenue": 163086000, "gross_profit": 40333000, "research_and_development": null, "selling_general_admin": 18608000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -74888000, "depreciation_amortisation": 8230000, "ebitda": -66658000, "interest_expense": 296000, "interest_income": null, "other_non_operating": null, "pretax_income": -75184000, "tax_provision": -7425000, "effective_tax_rate": null, "net_income": -66831000, "net_income_continuing_ops": -67759000, "net_income_to_common": -66831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38713000, "short_term_investments": null, "net_receivables": 42388000, "inventory": 147626000, "other_current_assets": null, "total_current_assets": 237938000, "net_ppe": null, "goodwill": 51040000, "intangible_assets": 170300000, "goodwill_and_intangibles": 221340000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 520828000, "total_assets": 758766000, "short_term_debt": 2373000, "accounts_payable": 42241000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148374000, "long_term_debt": 15000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 92456000, "total_liabilities": 240830000, "total_debt": 17373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 479990000, "total_equity": 513008000, "shares_outstanding": 20399018, "operating_cash_flow": 23512000, "stock_based_compensation": 1886000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12005000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12005000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20025000, "free_cash_flow": 35517000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-74888000", "ebitda": "-66658000", "netIncome": "-66831000", "grossProfit": "40333000", "depreciation": "None", "totalRevenue": "203419000", "costOfRevenue": "163086000", "interestIncome": "None", "incomeBeforeTax": "-75184000", "interestExpense": "296000", "operatingIncome": "-74902000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-7425000", "reportedCurrency": "USD", "netInterestIncome": "-296000", "nonInterestIncome": "None", "operatingExpenses": "115235000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8230000", "sellingGeneralAndAdministrative": "18608000", "netIncomeFromContinuingOperations": "-67759000" }, "balance": { "goodwill": "51040000", "inventory": "147626000", "commonStock": "192000", "currentDebt": "None", "investments": "None", "totalAssets": "758766000", "longTermDebt": "15000000", "shortTermDebt": "2373000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "170300000", "reportedCurrency": "USD", "retainedEarnings": "479990000", "totalLiabilities": "240830000", "otherCurrentAssets": "9211000", "totalCurrentAssets": "237938000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42388000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "520828000", "currentAccountsPayable": "42241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30373000", "totalShareholderEquity": "513008000", "capitalLeaseObligations": "2200000", "otherCurrentLiabilities": "94437000", "totalCurrentLiabilities": "148374000", "otherNonCurrentLiabilities": "8591000", "totalNonCurrentLiabilities": "92456000", "cashAndShortTermInvestments": "38713000", "commonStockSharesOutstanding": "20399018", "intangibleAssetsExcludingGoodwill": "170300000", "cashAndCashEquivalentsAtCarryingValue": "38713000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-66831000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2506000", "operatingCashflow": "23512000", "capitalExpenditures": "12005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20025000", "cashflowFromInvestment": "-12005000", "stockBasedCompensation": "1886000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8230000", "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": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 211074000, "cost_of_revenue": 173599000, "gross_profit": 37475000, "ebit": 14721000, "ebitda": 22777000, "pretax_income": 14050000, "tax_provision": 3906000, "net_income": 9881000, "net_income_to_common": 9881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35118000, "total_current_assets": 206453000, "total_assets": 738676000, "short_term_debt": 2345000, "long_term_debt": 35000000, "total_debt": 37345000, "total_liabilities": 224274000, "total_equity": 509761000, "shares_outstanding": 20450204, "goodwill_and_intangibles": 222962000 }, "cash_flow": { "operating_cash_flow": 64120000, "capital_expenditure": 12574000, "free_cash_flow": 76694000, "dividends_paid": 114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117541, "ticker_id": 7069, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14721000", "ebitda": "22777000", "netIncome": "9881000", "grossProfit": "37475000", "depreciation": "None", "totalRevenue": "211074000", "costOfRevenue": "173599000", "interestIncome": "None", "incomeBeforeTax": "14050000", "interestExpense": "671000", "operatingIncome": "14712000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3906000", "reportedCurrency": "USD", "netInterestIncome": "-671000", "nonInterestIncome": "None", "operatingExpenses": "22763000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8056000", "sellingGeneralAndAdministrative": "15440000", "netIncomeFromContinuingOperations": "10144000" }, "balance": { "goodwill": "50991000", "inventory": "144851000", "commonStock": "196000", "currentDebt": "None", "investments": "None", "totalAssets": "738676000", "longTermDebt": "35000000", "shortTermDebt": "2345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "171971000", "reportedCurrency": "USD", "retainedEarnings": "467100000", "totalLiabilities": "224274000", "otherCurrentAssets": "10097000", "totalCurrentAssets": "206453000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "532223000", "currentAccountsPayable": "28891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25345000", "totalShareholderEquity": "509761000", "capitalLeaseObligations": "2283000", "otherCurrentLiabilities": "93439000", "totalCurrentLiabilities": "135570000", "otherNonCurrentLiabilities": "8989000", "totalNonCurrentLiabilities": "88704000", "cashAndShortTermInvestments": "35118000", "commonStockSharesOutstanding": "20450204", "intangibleAssetsExcludingGoodwill": "171971000", "cashAndCashEquivalentsAtCarryingValue": "35118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10144000", "profitLoss": "None", "dividendPayout": "114000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16993000", "operatingCashflow": "64120000", "capitalExpenditures": "12574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41455000", "cashflowFromInvestment": "-12560000", "stockBasedCompensation": "985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211074000, "cost_of_revenue": 173599000, "gross_profit": 37475000, "research_and_development": null, "selling_general_admin": 15440000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14721000, "depreciation_amortisation": 8056000, "ebitda": 22777000, "interest_expense": 671000, "interest_income": null, "other_non_operating": null, "pretax_income": 14050000, "tax_provision": 3906000, "effective_tax_rate": null, "net_income": 9881000, "net_income_continuing_ops": 10144000, "net_income_to_common": 9881000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35118000, "short_term_investments": null, "net_receivables": 16387000, "inventory": 144851000, "other_current_assets": null, "total_current_assets": 206453000, "net_ppe": null, "goodwill": 50991000, "intangible_assets": 171971000, "goodwill_and_intangibles": 222962000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 532223000, "total_assets": 738676000, "short_term_debt": 2345000, "accounts_payable": 28891000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 135570000, "long_term_debt": 35000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 88704000, "total_liabilities": 224274000, "total_debt": 37345000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 467100000, "total_equity": 509761000, "shares_outstanding": 20450204, "operating_cash_flow": 64120000, "stock_based_compensation": 985000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12560000, "dividends_paid": 114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41455000, "free_cash_flow": 76694000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14721000", "ebitda": "22777000", "netIncome": "9881000", "grossProfit": "37475000", "depreciation": "None", "totalRevenue": "211074000", "costOfRevenue": "173599000", "interestIncome": "None", "incomeBeforeTax": "14050000", "interestExpense": "671000", "operatingIncome": "14712000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3906000", "reportedCurrency": "USD", "netInterestIncome": "-671000", "nonInterestIncome": "None", "operatingExpenses": "22763000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8056000", "sellingGeneralAndAdministrative": "15440000", "netIncomeFromContinuingOperations": "10144000" }, "balance": { "goodwill": "50991000", "inventory": "144851000", "commonStock": "196000", "currentDebt": "None", "investments": "None", "totalAssets": "738676000", "longTermDebt": "35000000", "shortTermDebt": "2345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "171971000", "reportedCurrency": "USD", "retainedEarnings": "467100000", "totalLiabilities": "224274000", "otherCurrentAssets": "10097000", "totalCurrentAssets": "206453000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "532223000", "currentAccountsPayable": "28891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "25345000", "totalShareholderEquity": "509761000", "capitalLeaseObligations": "2283000", "otherCurrentLiabilities": "93439000", "totalCurrentLiabilities": "135570000", "otherNonCurrentLiabilities": "8989000", "totalNonCurrentLiabilities": "88704000", "cashAndShortTermInvestments": "35118000", "commonStockSharesOutstanding": "20450204", "intangibleAssetsExcludingGoodwill": "171971000", "cashAndCashEquivalentsAtCarryingValue": "35118000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10144000", "profitLoss": "None", "dividendPayout": "114000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16993000", "operatingCashflow": "64120000", "capitalExpenditures": "12574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41455000", "cashflowFromInvestment": "-12560000", "stockBasedCompensation": "985000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8056000", "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": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 255830000, "cost_of_revenue": 199036000, "gross_profit": 56794000, "ebit": 28632000, "ebitda": 36671000, "pretax_income": 27748000, "tax_provision": 6978000, "net_income": 20259000, "net_income_to_common": 20259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27659000, "total_current_assets": 221578000, "total_assets": 759137000, "short_term_debt": 2101000, "long_term_debt": 65000000, "total_debt": 67101000, "total_liabilities": 236766000, "total_equity": 517745000, "shares_outstanding": 20684230, "goodwill_and_intangibles": 225405000 }, "cash_flow": { "operating_cash_flow": -48411000, "capital_expenditure": 39527000, "free_cash_flow": -8884000, "dividends_paid": 776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117542, "ticker_id": 7069, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28632000", "ebitda": "36671000", "netIncome": "20259000", "grossProfit": "56794000", "depreciation": "None", "totalRevenue": "255830000", "costOfRevenue": "199036000", "interestIncome": "None", "incomeBeforeTax": "27748000", "interestExpense": "884000", "operatingIncome": "28622000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6978000", "reportedCurrency": "USD", "netInterestIncome": "-884000", "nonInterestIncome": "None", "operatingExpenses": "28172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8039000", "sellingGeneralAndAdministrative": "20705000", "netIncomeFromContinuingOperations": "20770000" }, "balance": { "goodwill": "51645000", "inventory": "146872000", "commonStock": "197000", "currentDebt": "None", "investments": "None", "totalAssets": "759137000", "longTermDebt": "65000000", "shortTermDebt": "2101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "173760000", "reportedCurrency": "USD", "retainedEarnings": "464737000", "totalLiabilities": "236766000", "otherCurrentAssets": "12280000", "totalCurrentAssets": "221578000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537559000", "currentAccountsPayable": "31609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30101000", "totalShareholderEquity": "517745000", "capitalLeaseObligations": "2324000", "otherCurrentLiabilities": "98589000", "totalCurrentLiabilities": "142761000", "otherNonCurrentLiabilities": "9468000", "totalNonCurrentLiabilities": "94005000", "cashAndShortTermInvestments": "27659000", "commonStockSharesOutstanding": "20684230", "intangibleAssetsExcludingGoodwill": "173760000", "cashAndCashEquivalentsAtCarryingValue": "27659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20770000", "profitLoss": "None", "dividendPayout": "776000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3217000", "operatingCashflow": "-48411000", "capitalExpenditures": "39527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54605000", "cashflowFromInvestment": "-39527000", "stockBasedCompensation": "1757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 255830000, "cost_of_revenue": 199036000, "gross_profit": 56794000, "research_and_development": null, "selling_general_admin": 20705000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28632000, "depreciation_amortisation": 8039000, "ebitda": 36671000, "interest_expense": 884000, "interest_income": null, "other_non_operating": null, "pretax_income": 27748000, "tax_provision": 6978000, "effective_tax_rate": null, "net_income": 20259000, "net_income_continuing_ops": 20770000, "net_income_to_common": 20259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27659000, "short_term_investments": null, "net_receivables": 34767000, "inventory": 146872000, "other_current_assets": null, "total_current_assets": 221578000, "net_ppe": null, "goodwill": 51645000, "intangible_assets": 173760000, "goodwill_and_intangibles": 225405000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 537559000, "total_assets": 759137000, "short_term_debt": 2101000, "accounts_payable": 31609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142761000, "long_term_debt": 65000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 94005000, "total_liabilities": 236766000, "total_debt": 67101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 464737000, "total_equity": 517745000, "shares_outstanding": 20684230, "operating_cash_flow": -48411000, "stock_based_compensation": 1757000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39527000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39527000, "dividends_paid": 776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54605000, "free_cash_flow": -8884000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28632000", "ebitda": "36671000", "netIncome": "20259000", "grossProfit": "56794000", "depreciation": "None", "totalRevenue": "255830000", "costOfRevenue": "199036000", "interestIncome": "None", "incomeBeforeTax": "27748000", "interestExpense": "884000", "operatingIncome": "28622000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6978000", "reportedCurrency": "USD", "netInterestIncome": "-884000", "nonInterestIncome": "None", "operatingExpenses": "28172000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199036000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8039000", "sellingGeneralAndAdministrative": "20705000", "netIncomeFromContinuingOperations": "20770000" }, "balance": { "goodwill": "51645000", "inventory": "146872000", "commonStock": "197000", "currentDebt": "None", "investments": "None", "totalAssets": "759137000", "longTermDebt": "65000000", "shortTermDebt": "2101000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "173760000", "reportedCurrency": "USD", "retainedEarnings": "464737000", "totalLiabilities": "236766000", "otherCurrentAssets": "12280000", "totalCurrentAssets": "221578000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537559000", "currentAccountsPayable": "31609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30101000", "totalShareholderEquity": "517745000", "capitalLeaseObligations": "2324000", "otherCurrentLiabilities": "98589000", "totalCurrentLiabilities": "142761000", "otherNonCurrentLiabilities": "9468000", "totalNonCurrentLiabilities": "94005000", "cashAndShortTermInvestments": "27659000", "commonStockSharesOutstanding": "20684230", "intangibleAssetsExcludingGoodwill": "173760000", "cashAndCashEquivalentsAtCarryingValue": "27659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20770000", "profitLoss": "None", "dividendPayout": "776000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3217000", "operatingCashflow": "-48411000", "capitalExpenditures": "39527000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54605000", "cashflowFromInvestment": "-39527000", "stockBasedCompensation": "1757000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8039000", "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": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "income_statement": { "revenue": 372303000, "cost_of_revenue": 269841000, "gross_profit": 102462000, "ebit": -22824000, "ebitda": -15362000, "pretax_income": -22942000, "tax_provision": -4899000, "net_income": -17420000, "net_income_to_common": -17420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26945000, "total_current_assets": 202129000, "total_assets": 739624000, "short_term_debt": 2177000, "long_term_debt": null, "total_debt": 2177000, "total_liabilities": 204905000, "total_equity": 530009000, "shares_outstanding": 20611175, "goodwill_and_intangibles": 226864000 }, "cash_flow": { "operating_cash_flow": 76743000, "capital_expenditure": 11335000, "free_cash_flow": 88078000, "dividends_paid": 2429000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 117543, "ticker_id": 7069, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:59:46.913746+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22824000", "ebitda": "-15362000", "netIncome": "-17420000", "grossProfit": "102462000", "depreciation": "None", "totalRevenue": "372303000", "costOfRevenue": "269841000", "interestIncome": "None", "incomeBeforeTax": "-22942000", "interestExpense": "118000", "operatingIncome": "-22646000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4899000", "reportedCurrency": "USD", "netInterestIncome": "-118000", "nonInterestIncome": "None", "operatingExpenses": "125108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-296000", "costofGoodsAndServicesSold": "269841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7462000", "sellingGeneralAndAdministrative": "117962000", "netIncomeFromContinuingOperations": "-17413000" }, "balance": { "goodwill": "51415000", "inventory": "145573000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "739624000", "longTermDebt": "None", "shortTermDebt": "2177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "175449000", "reportedCurrency": "USD", "retainedEarnings": "469785000", "totalLiabilities": "204905000", "otherCurrentAssets": "5808000", "totalCurrentAssets": "202129000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537495000", "currentAccountsPayable": "19152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "204792000", "shortLongTermDebtTotal": "2177000", "totalShareholderEquity": "530009000", "capitalLeaseObligations": "2324000", "otherCurrentLiabilities": "107116000", "totalCurrentLiabilities": "138586000", "otherNonCurrentLiabilities": "49280000", "totalNonCurrentLiabilities": "66319000", "cashAndShortTermInvestments": "26945000", "commonStockSharesOutstanding": "20611175", "intangibleAssetsExcludingGoodwill": "175449000", "cashAndCashEquivalentsAtCarryingValue": "26945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18043000", "profitLoss": "None", "dividendPayout": "2429000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "14151000", "operatingCashflow": "76743000", "capitalExpenditures": "11335000", "changeInReceivables": "12546000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21727000", "cashflowFromInvestment": "-11133000", "stockBasedCompensation": "785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2429000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "43883000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7868000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 372303000, "cost_of_revenue": 269841000, "gross_profit": 102462000, "research_and_development": null, "selling_general_admin": 117962000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22824000, "depreciation_amortisation": 7462000, "ebitda": -15362000, "interest_expense": 118000, "interest_income": null, "other_non_operating": null, "pretax_income": -22942000, "tax_provision": -4899000, "effective_tax_rate": null, "net_income": -17420000, "net_income_continuing_ops": -17413000, "net_income_to_common": -17420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26945000, "short_term_investments": null, "net_receivables": 23803000, "inventory": 145573000, "other_current_assets": null, "total_current_assets": 202129000, "net_ppe": null, "goodwill": 51415000, "intangible_assets": 175449000, "goodwill_and_intangibles": 226864000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 537495000, "total_assets": 739624000, "short_term_debt": 2177000, "accounts_payable": 19152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138586000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 66319000, "total_liabilities": 204905000, "total_debt": 2177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 469785000, "total_equity": 530009000, "shares_outstanding": 20611175, "operating_cash_flow": 76743000, "stock_based_compensation": 785000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11335000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11133000, "dividends_paid": 2429000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21727000, "free_cash_flow": 88078000, "net_change_in_cash": 43883000 }, "raw_data": { "income": { "ebit": "-22824000", "ebitda": "-15362000", "netIncome": "-17420000", "grossProfit": "102462000", "depreciation": "None", "totalRevenue": "372303000", "costOfRevenue": "269841000", "interestIncome": "None", "incomeBeforeTax": "-22942000", "interestExpense": "118000", "operatingIncome": "-22646000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-4899000", "reportedCurrency": "USD", "netInterestIncome": "-118000", "nonInterestIncome": "None", "operatingExpenses": "125108000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-296000", "costofGoodsAndServicesSold": "269841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7462000", "sellingGeneralAndAdministrative": "117962000", "netIncomeFromContinuingOperations": "-17413000" }, "balance": { "goodwill": "51415000", "inventory": "145573000", "commonStock": "200000", "currentDebt": "None", "investments": "None", "totalAssets": "739624000", "longTermDebt": "None", "shortTermDebt": "2177000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "175449000", "reportedCurrency": "USD", "retainedEarnings": "469785000", "totalLiabilities": "204905000", "otherCurrentAssets": "5808000", "totalCurrentAssets": "202129000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23803000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537495000", "currentAccountsPayable": "19152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "204792000", "shortLongTermDebtTotal": "2177000", "totalShareholderEquity": "530009000", "capitalLeaseObligations": "2324000", "otherCurrentLiabilities": "107116000", "totalCurrentLiabilities": "138586000", "otherNonCurrentLiabilities": "49280000", "totalNonCurrentLiabilities": "66319000", "cashAndShortTermInvestments": "26945000", "commonStockSharesOutstanding": "20611175", "intangibleAssetsExcludingGoodwill": "175449000", "cashAndCashEquivalentsAtCarryingValue": "26945000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18043000", "profitLoss": "None", "dividendPayout": "2429000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "14151000", "operatingCashflow": "76743000", "capitalExpenditures": "11335000", "changeInReceivables": "12546000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21727000", "cashflowFromInvestment": "-11133000", "stockBasedCompensation": "785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2429000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "43883000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7868000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7462000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "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" ] } } }