{ "ticker": { "uuid": "235e662e-185f-49ad-9a2e-3948a28de472", "symbol": "PNTG", "name": "Pennant Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/235e662e-185f-49ad-9a2e-3948a28de472/", "api_url": "https://sharemaestro.com/factors/api/tickers/235e662e-185f-49ad-9a2e-3948a28de472/" }, "ticker_metadata": { "id": 7733, "uuid": "235e662e-185f-49ad-9a2e-3948a28de472", "symbol": "PNTG", "name": "Pennant Group Inc", "asset_type": "equity", "market_cap": 1190789000, "stock_exchange_id": 2, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "The Pennant Group, Inc. provides health care services in Arizona, California, Colorado, Idaho, Iowa, Montana, Nevada, Oklahoma, Oregon, Texas, Utah, Washington, Wisconsin, and Wyoming. The company is headquartered in Eagle, Idaho.", "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": "235e662e-185f-49ad-9a2e-3948a28de472", "symbol": "PNTG", "name": "Pennant Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/235e662e-185f-49ad-9a2e-3948a28de472/", "api_url": "https://sharemaestro.com/factors/api/tickers/235e662e-185f-49ad-9a2e-3948a28de472/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.03, "value": 0.15, "quality": 0.11, "momentum": 0.3, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 31.71, "market_cap": 1133854470, "pe_ratio": 37.3938, "earnings_yield": 0.0267, "ebitda_to_ev": 0.0506, "shareholder_yield": 0, "roe": 0.0876, "piotroski_f_score": 3, "momentum_12_1": 0.2149, "volatility_252d": 0.4083 }, "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": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:50.028567+00:00", "batch_id": "" }, "size": { "price_close": 31.71, "market_cap": 1133854470, "market_cap_usd": 1133854470, "enterprise_value": 1324167470, "shares_outstanding": 35757000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 37.3938, "pb_ratio": 3.2769, "ptbv_ratio": null, "ps_ratio": 1.1081, "pcf_ratio": 17.149, "pfcf_ratio": 13.3564, "ev_ebitda": 19.7487, "ev_ebit": 22.9138, "ev_sales": 1.2941, "ev_fcf": 15.5983, "earnings_yield": 0.0267, "fcf_yield": 0.0641, "price_to_sales": 1.1081, "price_to_book": 3.2769, "price_to_cashflow": 17.149, "ebitda_to_ev": 0.0506, "sales_yield": 0.7727 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1478, "operating_margin": 0.0565, "net_margin": 0.0296, "ebitda_margin": 0.0655, "fcf_margin": 0.083, "roe": 0.0876, "roa": 0.0317, "roic": 0.0792, "roc_greenblatt": null, "asset_turnover": 1.0698, "cash_conversion": 2.7997, "accruals_ratio": -0.0374, "sbc_to_revenue": 0.0133, "piotroski_f_score": 3, "altman_z_score": 2.6388, "earnings_stability_5y": 0.1743, "revenue_stability_5y": 0.3857, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1582, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6388, "net_debt_to_ebitda": 2.8383, "debt_to_assets": 0.2041, "interest_coverage": 6.7661, "current_ratio": 1.1886, "quick_ratio": 1.1886, "net_debt": 190313000, "local_beta": -0.0003, "volatility_252d": 0.4083, "volatility_60d": 0.7956, "max_drawdown_12m": -0.2594, "risk_adjusted_momentum": 0.5263 }, "growth": { "revenue_growth_1y": 0.3676, "revenue_growth_3y_cagr": 0.2605, "revenue_growth_5y_cagr": 0.1937, "eps_growth_1y": 0.1925, "eps_growth_3y_cagr": 0.6451, "eps_growth_5y_cagr": 0.1344, "fcf_growth_1y": 2.2239, "book_value_growth_1y": 0.0276, "revenue_growth": 0.3676, "earnings_growth": 0.1925 }, "momentum": { "price_return_1m": -0.1167, "price_return_3m": -0.0579, "price_return_6m": 0.0856, "price_return_9m": 0.3055, "price_return_12m": 0.0731, "price_return_12m_ex1m": 0.2149, "momentum_6m": 0.0856, "momentum_12m": 0.0731, "momentum_12_1": 0.2149, "distance_from_52w_high": -0.1167, "distance_from_52w_low": 0.4368, "relative_strength": -0.0848 }, "raw_ttm": { "revenue_ttm": 1023227000, "gross_profit_ttm": 151276000, "ebit_ttm": 57789000, "ebitda_ttm": 67051000, "net_income_ttm": 30322000, "eps_diluted_ttm": 0.848, "operating_cash_flow_ttm": 66118000, "capital_expenditure_ttm": 18774000, "fcf_ttm": 84892000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8541000, "cash_and_equivalents": 4912000, "total_current_assets": 152824000, "total_current_liabilities": 128575000, "net_ppe": null, "total_assets": 956484000, "total_debt": 195225000, "total_equity": 346013000, "net_working_capital": 49894000, "book_value_per_share": 9.6768, "retained_earnings": 95319000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -90675000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 78, "rank_pb": 67, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 71, "rank_ev_ebitda": 76, "rank_ev_ebit": 74, "rank_earnings_yield": 78, "rank_fcf_yield": 60, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 49, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 88, "rank_fcf_margin": 74, "rank_piotroski": 94, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 41, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 61 }, "composites": { "value_composite": 85, "quality_composite": 89, "momentum_composite": 70, "growth_composite": 9, "yield_composite": 99, "svqf_composite": 89, "vc1_composite": 82, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 97, "quality_value_composite": 0.1285, "os_score": 0.03, "value_percentile": 0.15, "quality_percentile": 0.11, "momentum_percentile": 0.3, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 56, "tiny_titans_rank": null, "all_cap_buyback_rank": 81, "small_cap_core_rank": 90, "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": true } } }, "latest_snapshot_fields": { "id": 2326, "ticker_id": 7733, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:50.028567+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.71, "market_cap": 1133854470, "market_cap_usd": 1133854470, "enterprise_value": 1324167470, "shares_outstanding": 35757000, "fx_rate_to_usd": null, "pe_ratio": 37.393789, "pb_ratio": 3.27691292, "ptbv_ratio": null, "ps_ratio": 1.10811625, "pcf_ratio": 17.14895293, "pfcf_ratio": 13.35643488, "ev_ebitda": 19.74866102, "ev_ebit": 22.91383256, "ev_sales": 1.2941092, "ev_fcf": 15.59825979, "earnings_yield": 0.02674241, "fcf_yield": 0.06410972, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14784207, "operating_margin": 0.0564772, "net_margin": 0.0296337, "ebitda_margin": 0.06552896, "fcf_margin": 0.08296497, "roe": 0.08763255, "roa": 0.03170152, "roic": 0.07920581, "roc_greenblatt": null, "asset_turnover": 1.06977953, "cash_conversion": 2.7996834, "accruals_ratio": -0.03742457, "sbc_to_revenue": 0.01332158, "debt_to_equity": 1.63880548, "net_debt_to_ebitda": 2.83833202, "debt_to_assets": 0.20410692, "interest_coverage": 6.76606955, "current_ratio": 1.18859809, "quick_ratio": 1.18859809, "net_debt": 190313000, "revenue_growth_1y": 0.36764519, "revenue_growth_3y_cagr": 0.26046349, "revenue_growth_5y_cagr": 0.19373994, "eps_growth_1y": 0.192465, "eps_growth_3y_cagr": 0.64513491, "eps_growth_5y_cagr": 0.13441182, "fcf_growth_1y": 2.22391007, "book_value_growth_1y": 0.02758497, "piotroski_f_score": 3, "altman_z_score": 2.63884441, "earnings_stability_5y": 0.174256, "revenue_stability_5y": 0.385746, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11671309, "price_return_3m": -0.05793226, "price_return_6m": 0.08558713, "price_return_9m": 0.3054755, "price_return_12m": 0.07309645, "price_return_12m_ex1m": 0.21489002, "distance_from_52w_high": -0.11671309, "distance_from_52w_low": 0.43679203, "relative_strength": -0.0848446, "local_beta": -0.0003, "volatility_252d": 0.408314, "volatility_60d": 0.795639, "max_drawdown_12m": -0.25939597, "revenue_ttm": 1023227000, "gross_profit_ttm": 151276000, "ebit_ttm": 57789000, "ebitda_ttm": 67051000, "net_income_ttm": 30322000, "eps_diluted_ttm": 0.84800179, "operating_cash_flow_ttm": 66118000, "capital_expenditure_ttm": 18774000, "fcf_ttm": 84892000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8541000, "cash_and_equivalents": 4912000, "total_current_assets": 152824000, "total_current_liabilities": 128575000, "net_ppe": null, "total_assets": 956484000, "total_debt": 195225000, "total_equity": 346013000, "net_working_capital": 49894000, "book_value_per_share": 9.67679056, "retained_earnings": 95319000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -90675000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 78, "rank_pb": 67, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 71, "rank_ev_ebitda": 76, "rank_ev_ebit": 74, "rank_earnings_yield": 78, "rank_fcf_yield": 60, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 49, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 88, "rank_fcf_margin": 74, "rank_piotroski": 94, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 41, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 61, "value_composite": 85, "quality_composite": 89, "momentum_composite": 70, "growth_composite": 9, "yield_composite": 99, "svqf_composite": 89, "vc1_composite": 82, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 56, "tiny_titans_rank": null, "all_cap_buyback_rank": 81, "small_cap_core_rank": 90, "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": 31.71, "os": 0.03, "value": 0.15, "quality": 0.11, "momentum": 0.3, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.3938, "earnings_yield": 0.0267, "shareholder_yield": 0, "roe": 0.0876, "momentum_12_1": 0.2149, "complete_fields": { "id": 2326, "ticker_id": 7733, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:50.028567+00:00", "batch_id": "", "os_score_delta": null, "price_close": 31.71, "market_cap": 1133854470, "market_cap_usd": 1133854470, "enterprise_value": 1324167470, "shares_outstanding": 35757000, "fx_rate_to_usd": null, "pe_ratio": 37.393789, "pb_ratio": 3.27691292, "ptbv_ratio": null, "ps_ratio": 1.10811625, "pcf_ratio": 17.14895293, "pfcf_ratio": 13.35643488, "ev_ebitda": 19.74866102, "ev_ebit": 22.91383256, "ev_sales": 1.2941092, "ev_fcf": 15.59825979, "earnings_yield": 0.02674241, "fcf_yield": 0.06410972, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14784207, "operating_margin": 0.0564772, "net_margin": 0.0296337, "ebitda_margin": 0.06552896, "fcf_margin": 0.08296497, "roe": 0.08763255, "roa": 0.03170152, "roic": 0.07920581, "roc_greenblatt": null, "asset_turnover": 1.06977953, "cash_conversion": 2.7996834, "accruals_ratio": -0.03742457, "sbc_to_revenue": 0.01332158, "debt_to_equity": 1.63880548, "net_debt_to_ebitda": 2.83833202, "debt_to_assets": 0.20410692, "interest_coverage": 6.76606955, "current_ratio": 1.18859809, "quick_ratio": 1.18859809, "net_debt": 190313000, "revenue_growth_1y": 0.36764519, "revenue_growth_3y_cagr": 0.26046349, "revenue_growth_5y_cagr": 0.19373994, "eps_growth_1y": 0.192465, "eps_growth_3y_cagr": 0.64513491, "eps_growth_5y_cagr": 0.13441182, "fcf_growth_1y": 2.22391007, "book_value_growth_1y": 0.02758497, "piotroski_f_score": 3, "altman_z_score": 2.63884441, "earnings_stability_5y": 0.174256, "revenue_stability_5y": 0.385746, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11671309, "price_return_3m": -0.05793226, "price_return_6m": 0.08558713, "price_return_9m": 0.3054755, "price_return_12m": 0.07309645, "price_return_12m_ex1m": 0.21489002, "distance_from_52w_high": -0.11671309, "distance_from_52w_low": 0.43679203, "relative_strength": -0.0848446, "local_beta": -0.0003, "volatility_252d": 0.408314, "volatility_60d": 0.795639, "max_drawdown_12m": -0.25939597, "revenue_ttm": 1023227000, "gross_profit_ttm": 151276000, "ebit_ttm": 57789000, "ebitda_ttm": 67051000, "net_income_ttm": 30322000, "eps_diluted_ttm": 0.84800179, "operating_cash_flow_ttm": 66118000, "capital_expenditure_ttm": 18774000, "fcf_ttm": 84892000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 8541000, "cash_and_equivalents": 4912000, "total_current_assets": 152824000, "total_current_liabilities": 128575000, "net_ppe": null, "total_assets": 956484000, "total_debt": 195225000, "total_equity": 346013000, "net_working_capital": 49894000, "book_value_per_share": 9.67679056, "retained_earnings": 95319000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -90675000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 78, "rank_pb": 67, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 71, "rank_ev_ebitda": 76, "rank_ev_ebit": 74, "rank_earnings_yield": 78, "rank_fcf_yield": 60, "rank_dividend_yield": 98, "rank_shareholder_yield": 98, "rank_total_yield": 98, "rank_roe": 49, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 88, "rank_fcf_margin": 74, "rank_piotroski": 94, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 43, "rank_eps_growth_5y": 41, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 44, "rank_relative_strength": 61, "value_composite": 85, "quality_composite": 89, "momentum_composite": 70, "growth_composite": 9, "yield_composite": 99, "svqf_composite": 89, "vc1_composite": 82, "vc2_composite": 89, "vc3_composite": 89, "trending_value_composite": null, "overall_composite": 97, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 56, "tiny_titans_rank": null, "all_cap_buyback_rank": 81, "small_cap_core_rank": 90, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 947705000, "cost_of_revenue": 825238000, "gross_profit": 122467000, "ebit": 52308000, "ebitda": 60846000, "pretax_income": 45630000, "tax_provision": 11866000, "net_income": 29578000, "net_income_to_common": 29578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17024000, "total_current_assets": 167406000, "total_assets": 968179000, "short_term_debt": 30013000, "long_term_debt": 168837000, "total_debt": 198850000, "total_liabilities": 593927000, "total_equity": 332603000, "shares_outstanding": 35316000, "goodwill_and_intangibles": 436688000 }, "cash_flow": { "operating_cash_flow": 48294000, "capital_expenditure": 21999000, "free_cash_flow": 70293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148947, "ticker_id": 7733, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52308000", "ebitda": "60846000", "netIncome": "29578000", "grossProfit": "122467000", "depreciation": "None", "totalRevenue": "947705000", "costOfRevenue": "825238000", "interestIncome": "None", "incomeBeforeTax": "45630000", "interestExpense": "6678000", "operatingIncome": "51390000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11866000", "reportedCurrency": "USD", "netInterestIncome": "-6678000", "nonInterestIncome": "None", "operatingExpenses": "71077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "825238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8538000", "sellingGeneralAndAdministrative": "71077000", "netIncomeFromContinuingOperations": "33764000" }, "balance": { "goodwill": "237246000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "968179000", "longTermDebt": "168837000", "shortTermDebt": "30013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "199442000", "reportedCurrency": "USD", "retainedEarnings": "86800000", "totalLiabilities": "593927000", "otherCurrentAssets": "27273000", "totalCurrentAssets": "167406000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800773000", "currentAccountsPayable": "25171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "453161000", "totalShareholderEquity": "332603000", "capitalLeaseObligations": "279324000", "otherCurrentLiabilities": "92080000", "totalCurrentLiabilities": "147264000", "otherNonCurrentLiabilities": "23365000", "totalNonCurrentLiabilities": "446663000", "cashAndShortTermInvestments": "17024000", "commonStockSharesOutstanding": "35316000", "intangibleAssetsExcludingGoodwill": "199442000", "cashAndCashEquivalentsAtCarryingValue": "17024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29578000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48294000", "capitalExpenditures": "21999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172455000", "cashflowFromInvestment": "-227971000", "stockBasedCompensation": "8940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8538000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 947705000, "cost_of_revenue": 825238000, "gross_profit": 122467000, "research_and_development": null, "selling_general_admin": 71077000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52308000, "depreciation_amortisation": 8538000, "ebitda": 60846000, "interest_expense": 6678000, "interest_income": null, "other_non_operating": null, "pretax_income": 45630000, "tax_provision": 11866000, "effective_tax_rate": null, "net_income": 29578000, "net_income_continuing_ops": 33764000, "net_income_to_common": 29578000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17024000, "short_term_investments": null, "net_receivables": 123109000, "inventory": null, "other_current_assets": null, "total_current_assets": 167406000, "net_ppe": null, "goodwill": 237246000, "intangible_assets": 199442000, "goodwill_and_intangibles": 436688000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 800773000, "total_assets": 968179000, "short_term_debt": 30013000, "accounts_payable": 25171000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147264000, "long_term_debt": 168837000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 446663000, "total_liabilities": 593927000, "total_debt": 198850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 86800000, "total_equity": 332603000, "shares_outstanding": 35316000, "operating_cash_flow": 48294000, "stock_based_compensation": 8940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21999000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -227971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 172455000, "free_cash_flow": 70293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52308000", "ebitda": "60846000", "netIncome": "29578000", "grossProfit": "122467000", "depreciation": "None", "totalRevenue": "947705000", "costOfRevenue": "825238000", "interestIncome": "None", "incomeBeforeTax": "45630000", "interestExpense": "6678000", "operatingIncome": "51390000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11866000", "reportedCurrency": "USD", "netInterestIncome": "-6678000", "nonInterestIncome": "None", "operatingExpenses": "71077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "825238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8538000", "sellingGeneralAndAdministrative": "71077000", "netIncomeFromContinuingOperations": "33764000" }, "balance": { "goodwill": "237246000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "968179000", "longTermDebt": "168837000", "shortTermDebt": "30013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "199442000", "reportedCurrency": "USD", "retainedEarnings": "86800000", "totalLiabilities": "593927000", "otherCurrentAssets": "27273000", "totalCurrentAssets": "167406000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800773000", "currentAccountsPayable": "25171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "453161000", "totalShareholderEquity": "332603000", "capitalLeaseObligations": "279324000", "otherCurrentLiabilities": "92080000", "totalCurrentLiabilities": "147264000", "otherNonCurrentLiabilities": "23365000", "totalNonCurrentLiabilities": "446663000", "cashAndShortTermInvestments": "17024000", "commonStockSharesOutstanding": "35316000", "intangibleAssetsExcludingGoodwill": "199442000", "cashAndCashEquivalentsAtCarryingValue": "17024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29578000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "48294000", "capitalExpenditures": "21999000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "172455000", "cashflowFromInvestment": "-227971000", "stockBasedCompensation": "8940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8538000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 695240000, "cost_of_revenue": 601478000, "gross_profit": 93762000, "ebit": 38323000, "ebitda": 44442000, "pretax_income": 31367000, "tax_provision": 7028000, "net_income": 22559000, "net_income_to_common": 22559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24246000, "total_current_assets": 122856000, "total_assets": 679521000, "short_term_debt": 19671000, "long_term_debt": null, "total_debt": 19671000, "total_liabilities": 367556000, "total_equity": 293283000, "shares_outstanding": 32000000, "goodwill_and_intangibles": 225306000 }, "cash_flow": { "operating_cash_flow": 39298000, "capital_expenditure": 8992000, "free_cash_flow": 48290000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148952, "ticker_id": 7733, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38323000", "ebitda": "44442000", "netIncome": "22559000", "grossProfit": "93762000", "depreciation": "None", "totalRevenue": "695240000", "costOfRevenue": "601478000", "interestIncome": "None", "incomeBeforeTax": "31367000", "interestExpense": "6956000", "operatingIncome": "38116000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7028000", "reportedCurrency": "USD", "netInterestIncome": "-6956000", "nonInterestIncome": "None", "operatingExpenses": "55646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6119000", "sellingGeneralAndAdministrative": "50209000", "netIncomeFromContinuingOperations": "24339000" }, "balance": { "goodwill": "129124000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "679521000", "longTermDebt": "None", "shortTermDebt": "19671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96182000", "reportedCurrency": "USD", "retainedEarnings": "57222000", "totalLiabilities": "367556000", "otherCurrentAssets": "17308000", "totalCurrentAssets": "122856000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "556665000", "currentAccountsPayable": "18737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "273091000", "totalShareholderEquity": "293283000", "capitalLeaseObligations": "273091000", "otherCurrentLiabilities": "59980000", "totalCurrentLiabilities": "101700000", "otherNonCurrentLiabilities": "10575000", "totalNonCurrentLiabilities": "265856000", "cashAndShortTermInvestments": "24246000", "commonStockSharesOutstanding": "32000000", "intangibleAssetsExcludingGoodwill": "96182000", "cashAndCashEquivalentsAtCarryingValue": "24246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39298000", "capitalExpenditures": "8992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49573000", "cashflowFromInvestment": "-70684000", "stockBasedCompensation": "7781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 695240000, "cost_of_revenue": 601478000, "gross_profit": 93762000, "research_and_development": null, "selling_general_admin": 50209000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38323000, "depreciation_amortisation": 6119000, "ebitda": 44442000, "interest_expense": 6956000, "interest_income": null, "other_non_operating": null, "pretax_income": 31367000, "tax_provision": 7028000, "effective_tax_rate": null, "net_income": 22559000, "net_income_continuing_ops": 24339000, "net_income_to_common": 22559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24246000, "short_term_investments": null, "net_receivables": 81302000, "inventory": null, "other_current_assets": null, "total_current_assets": 122856000, "net_ppe": null, "goodwill": 129124000, "intangible_assets": 96182000, "goodwill_and_intangibles": 225306000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 556665000, "total_assets": 679521000, "short_term_debt": 19671000, "accounts_payable": 18737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 265856000, "total_liabilities": 367556000, "total_debt": 19671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57222000, "total_equity": 293283000, "shares_outstanding": 32000000, "operating_cash_flow": 39298000, "stock_based_compensation": 7781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8992000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70684000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 49573000, "free_cash_flow": 48290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38323000", "ebitda": "44442000", "netIncome": "22559000", "grossProfit": "93762000", "depreciation": "None", "totalRevenue": "695240000", "costOfRevenue": "601478000", "interestIncome": "None", "incomeBeforeTax": "31367000", "interestExpense": "6956000", "operatingIncome": "38116000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7028000", "reportedCurrency": "USD", "netInterestIncome": "-6956000", "nonInterestIncome": "None", "operatingExpenses": "55646000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6119000", "sellingGeneralAndAdministrative": "50209000", "netIncomeFromContinuingOperations": "24339000" }, "balance": { "goodwill": "129124000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "679521000", "longTermDebt": "None", "shortTermDebt": "19671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96182000", "reportedCurrency": "USD", "retainedEarnings": "57222000", "totalLiabilities": "367556000", "otherCurrentAssets": "17308000", "totalCurrentAssets": "122856000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "556665000", "currentAccountsPayable": "18737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "273091000", "totalShareholderEquity": "293283000", "capitalLeaseObligations": "273091000", "otherCurrentLiabilities": "59980000", "totalCurrentLiabilities": "101700000", "otherNonCurrentLiabilities": "10575000", "totalNonCurrentLiabilities": "265856000", "cashAndShortTermInvestments": "24246000", "commonStockSharesOutstanding": "32000000", "intangibleAssetsExcludingGoodwill": "96182000", "cashAndCashEquivalentsAtCarryingValue": "24246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24339000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "39298000", "capitalExpenditures": "8992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "49573000", "cashflowFromInvestment": "-70684000", "stockBasedCompensation": "7781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 544891000, "cost_of_revenue": 477855000, "gross_profit": 67036000, "ebit": 25508000, "ebitda": 30638000, "pretax_income": 19584000, "tax_provision": 5674000, "net_income": 13379000, "net_income_to_common": 13379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6059000, "total_current_assets": 80077000, "total_assets": 539691000, "short_term_debt": 17122000, "long_term_debt": 63914000, "total_debt": 81036000, "total_liabilities": 394176000, "total_equity": 140339000, "shares_outstanding": 30193000, "goodwill_and_intangibles": 158756000 }, "cash_flow": { "operating_cash_flow": 33090000, "capital_expenditure": 8105000, "free_cash_flow": 41195000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148957, "ticker_id": 7733, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25508000", "ebitda": "30638000", "netIncome": "13379000", "grossProfit": "67036000", "depreciation": "None", "totalRevenue": "544891000", "costOfRevenue": "477855000", "interestIncome": "None", "incomeBeforeTax": "19584000", "interestExpense": "5924000", "operatingIncome": "25169000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5674000", "reportedCurrency": "USD", "netInterestIncome": "-5663000", "nonInterestIncome": "None", "operatingExpenses": "41867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "477855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5130000", "sellingGeneralAndAdministrative": "36667000", "netIncomeFromContinuingOperations": "13068000" }, "balance": { "goodwill": "91014000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "539691000", "longTermDebt": "63914000", "shortTermDebt": "17122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67742000", "reportedCurrency": "USD", "retainedEarnings": "34663000", "totalLiabilities": "394176000", "otherCurrentAssets": "12902000", "totalCurrentAssets": "80077000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459614000", "currentAccountsPayable": "10841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329632000", "totalShareholderEquity": "140339000", "capitalLeaseObligations": "265718000", "otherCurrentLiabilities": "40673000", "totalCurrentLiabilities": "71549000", "otherNonCurrentLiabilities": "8262000", "totalNonCurrentLiabilities": "322627000", "cashAndShortTermInvestments": "6059000", "commonStockSharesOutstanding": "30193000", "intangibleAssetsExcludingGoodwill": "67742000", "cashAndCashEquivalentsAtCarryingValue": "6059000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13910000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33090000", "capitalExpenditures": "8105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1112000", "cashflowFromInvestment": "-30222000", "stockBasedCompensation": "5369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 544891000, "cost_of_revenue": 477855000, "gross_profit": 67036000, "research_and_development": null, "selling_general_admin": 36667000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25508000, "depreciation_amortisation": 5130000, "ebitda": 30638000, "interest_expense": 5924000, "interest_income": null, "other_non_operating": null, "pretax_income": 19584000, "tax_provision": 5674000, "effective_tax_rate": null, "net_income": 13379000, "net_income_continuing_ops": 13068000, "net_income_to_common": 13379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6059000, "short_term_investments": null, "net_receivables": 61116000, "inventory": null, "other_current_assets": null, "total_current_assets": 80077000, "net_ppe": null, "goodwill": 91014000, "intangible_assets": 67742000, "goodwill_and_intangibles": 158756000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 459614000, "total_assets": 539691000, "short_term_debt": 17122000, "accounts_payable": 10841000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71549000, "long_term_debt": 63914000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 322627000, "total_liabilities": 394176000, "total_debt": 81036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34663000, "total_equity": 140339000, "shares_outstanding": 30193000, "operating_cash_flow": 33090000, "stock_based_compensation": 5369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8105000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30222000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1112000, "free_cash_flow": 41195000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25508000", "ebitda": "30638000", "netIncome": "13379000", "grossProfit": "67036000", "depreciation": "None", "totalRevenue": "544891000", "costOfRevenue": "477855000", "interestIncome": "None", "incomeBeforeTax": "19584000", "interestExpense": "5924000", "operatingIncome": "25169000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5674000", "reportedCurrency": "USD", "netInterestIncome": "-5663000", "nonInterestIncome": "None", "operatingExpenses": "41867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "477855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5130000", "sellingGeneralAndAdministrative": "36667000", "netIncomeFromContinuingOperations": "13068000" }, "balance": { "goodwill": "91014000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "539691000", "longTermDebt": "63914000", "shortTermDebt": "17122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67742000", "reportedCurrency": "USD", "retainedEarnings": "34663000", "totalLiabilities": "394176000", "otherCurrentAssets": "12902000", "totalCurrentAssets": "80077000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459614000", "currentAccountsPayable": "10841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329632000", "totalShareholderEquity": "140339000", "capitalLeaseObligations": "265718000", "otherCurrentLiabilities": "40673000", "totalCurrentLiabilities": "71549000", "otherNonCurrentLiabilities": "8262000", "totalNonCurrentLiabilities": "322627000", "cashAndShortTermInvestments": "6059000", "commonStockSharesOutstanding": "30193000", "intangibleAssetsExcludingGoodwill": "67742000", "cashAndCashEquivalentsAtCarryingValue": "6059000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13910000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33090000", "capitalExpenditures": "8105000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1112000", "cashflowFromInvestment": "-30222000", "stockBasedCompensation": "5369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5130000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 473241000, "cost_of_revenue": 414656000, "gross_profit": 58585000, "ebit": 12708000, "ebitda": 17608000, "pretax_income": 8892000, "tax_provision": 1649000, "net_income": 6643000, "net_income_to_common": 6643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2079000, "total_current_assets": 73822000, "total_assets": 512119000, "short_term_debt": 16633000, "long_term_debt": 62892000, "total_debt": 79525000, "total_liabilities": 386462000, "total_equity": 121012000, "shares_outstanding": 30159000, "goodwill_and_intangibles": 138114000 }, "cash_flow": { "operating_cash_flow": 9044000, "capital_expenditure": 14170000, "free_cash_flow": 23214000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148962, "ticker_id": 7733, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12708000", "ebitda": "17608000", "netIncome": "6643000", "grossProfit": "58585000", "depreciation": "None", "totalRevenue": "473241000", "costOfRevenue": "414656000", "interestIncome": "None", "incomeBeforeTax": "8892000", "interestExpense": "3816000", "operatingIncome": "12739000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1649000", "reportedCurrency": "USD", "netInterestIncome": "-3816000", "nonInterestIncome": "None", "operatingExpenses": "45846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4900000", "sellingGeneralAndAdministrative": "33981000", "netIncomeFromContinuingOperations": "7243000" }, "balance": { "goodwill": "79497000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "512119000", "longTermDebt": "62892000", "shortTermDebt": "16633000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "58617000", "reportedCurrency": "USD", "retainedEarnings": "21284000", "totalLiabilities": "386462000", "otherCurrentAssets": "18323000", "totalCurrentAssets": "73822000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438297000", "currentAccountsPayable": "13647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26621000", "shortLongTermDebtTotal": "326567000", "totalShareholderEquity": "121012000", "capitalLeaseObligations": "263675000", "otherCurrentLiabilities": "37348000", "totalCurrentLiabilities": "70247000", "otherNonCurrentLiabilities": "6281000", "totalNonCurrentLiabilities": "316215000", "cashAndShortTermInvestments": "2079000", "commonStockSharesOutstanding": "30159000", "intangibleAssetsExcludingGoodwill": "58617000", "cashAndCashEquivalentsAtCarryingValue": "2079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7243000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9044000", "capitalExpenditures": "14170000", "changeInReceivables": "-361000", "changeInExchangeRate": "None", "cashflowFromFinancing": "12084000", "cashflowFromInvestment": "-24239000", "stockBasedCompensation": "3086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3111000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1084000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 473241000, "cost_of_revenue": 414656000, "gross_profit": 58585000, "research_and_development": null, "selling_general_admin": 33981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12708000, "depreciation_amortisation": 4900000, "ebitda": 17608000, "interest_expense": 3816000, "interest_income": null, "other_non_operating": null, "pretax_income": 8892000, "tax_provision": 1649000, "effective_tax_rate": null, "net_income": 6643000, "net_income_continuing_ops": 7243000, "net_income_to_common": 6643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2079000, "short_term_investments": null, "net_receivables": 53420000, "inventory": null, "other_current_assets": null, "total_current_assets": 73822000, "net_ppe": null, "goodwill": 79497000, "intangible_assets": 58617000, "goodwill_and_intangibles": 138114000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 438297000, "total_assets": 512119000, "short_term_debt": 16633000, "accounts_payable": 13647000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70247000, "long_term_debt": 62892000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 316215000, "total_liabilities": 386462000, "total_debt": 79525000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 21284000, "total_equity": 121012000, "shares_outstanding": 30159000, "operating_cash_flow": 9044000, "stock_based_compensation": 3086000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14170000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12084000, "free_cash_flow": 23214000, "net_change_in_cash": -3111000 }, "raw_data": { "income": { "ebit": "12708000", "ebitda": "17608000", "netIncome": "6643000", "grossProfit": "58585000", "depreciation": "None", "totalRevenue": "473241000", "costOfRevenue": "414656000", "interestIncome": "None", "incomeBeforeTax": "8892000", "interestExpense": "3816000", "operatingIncome": "12739000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1649000", "reportedCurrency": "USD", "netInterestIncome": "-3816000", "nonInterestIncome": "None", "operatingExpenses": "45846000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4900000", "sellingGeneralAndAdministrative": "33981000", "netIncomeFromContinuingOperations": "7243000" }, "balance": { "goodwill": "79497000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "512119000", "longTermDebt": "62892000", "shortTermDebt": "16633000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "58617000", "reportedCurrency": "USD", "retainedEarnings": "21284000", "totalLiabilities": "386462000", "otherCurrentAssets": "18323000", "totalCurrentAssets": "73822000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438297000", "currentAccountsPayable": "13647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26621000", "shortLongTermDebtTotal": "326567000", "totalShareholderEquity": "121012000", "capitalLeaseObligations": "263675000", "otherCurrentLiabilities": "37348000", "totalCurrentLiabilities": "70247000", "otherNonCurrentLiabilities": "6281000", "totalNonCurrentLiabilities": "316215000", "cashAndShortTermInvestments": "2079000", "commonStockSharesOutstanding": "30159000", "intangibleAssetsExcludingGoodwill": "58617000", "cashAndCashEquivalentsAtCarryingValue": "2079000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7243000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9044000", "capitalExpenditures": "14170000", "changeInReceivables": "-361000", "changeInExchangeRate": "None", "cashflowFromFinancing": "12084000", "cashflowFromInvestment": "-24239000", "stockBasedCompensation": "3086000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3111000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1084000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 439694000, "cost_of_revenue": 391099000, "gross_profit": 48595000, "ebit": 4671000, "ebitda": 9455000, "pretax_income": 2730000, "tax_provision": 582000, "net_income": 2696000, "net_income_to_common": 2696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5190000, "total_current_assets": 75841000, "total_assets": 530297000, "short_term_debt": 16118000, "long_term_debt": 51372000, "total_debt": 67490000, "total_liabilities": 416053000, "total_equity": 110199000, "shares_outstanding": 30642000, "goodwill_and_intangibles": 127995000 }, "cash_flow": { "operating_cash_flow": -18223000, "capital_expenditure": 6303000, "free_cash_flow": -11920000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148967, "ticker_id": 7733, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4671000", "ebitda": "9455000", "netIncome": "2696000", "grossProfit": "48595000", "depreciation": "None", "totalRevenue": "439694000", "costOfRevenue": "391099000", "interestIncome": "None", "incomeBeforeTax": "2730000", "interestExpense": "1941000", "operatingIncome": "4695000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "582000", "reportedCurrency": "USD", "netInterestIncome": "-1941000", "nonInterestIncome": "None", "operatingExpenses": "43900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4784000", "sellingGeneralAndAdministrative": "36259000", "netIncomeFromContinuingOperations": "2148000" }, "balance": { "goodwill": "74265000", "inventory": "1", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "530297000", "longTermDebt": "51372000", "shortTermDebt": "16118000", "treasuryStock": "-65000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "53730000", "reportedCurrency": "USD", "retainedEarnings": "14641000", "totalLiabilities": "416053000", "otherCurrentAssets": "16711000", "totalCurrentAssets": "75841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454456000", "currentAccountsPayable": "10553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "317785000", "shortLongTermDebtTotal": "355243000", "totalShareholderEquity": "110199000", "capitalLeaseObligations": "303871000", "otherCurrentLiabilities": "36195000", "totalCurrentLiabilities": "71635000", "otherNonCurrentLiabilities": "5293000", "totalNonCurrentLiabilities": "344418000", "cashAndShortTermInvestments": "5190000", "commonStockSharesOutstanding": "30642000", "intangibleAssetsExcludingGoodwill": "53730000", "cashAndCashEquivalentsAtCarryingValue": "5190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2148000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18223000", "capitalExpenditures": "6303000", "changeInReceivables": "-7335000", "changeInExchangeRate": "None", "cashflowFromFinancing": "43490000", "cashflowFromInvestment": "-20120000", "stockBasedCompensation": "10040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5147000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 439694000, "cost_of_revenue": 391099000, "gross_profit": 48595000, "research_and_development": null, "selling_general_admin": 36259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4671000, "depreciation_amortisation": 4784000, "ebitda": 9455000, "interest_expense": 1941000, "interest_income": null, "other_non_operating": null, "pretax_income": 2730000, "tax_provision": 582000, "effective_tax_rate": null, "net_income": 2696000, "net_income_continuing_ops": 2148000, "net_income_to_common": 2696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5190000, "short_term_investments": null, "net_receivables": 53940000, "inventory": 1, "other_current_assets": null, "total_current_assets": 75841000, "net_ppe": null, "goodwill": 74265000, "intangible_assets": 53730000, "goodwill_and_intangibles": 127995000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 454456000, "total_assets": 530297000, "short_term_debt": 16118000, "accounts_payable": 10553000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71635000, "long_term_debt": 51372000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 344418000, "total_liabilities": 416053000, "total_debt": 67490000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14641000, "total_equity": 110199000, "shares_outstanding": 30642000, "operating_cash_flow": -18223000, "stock_based_compensation": 10040000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6303000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20120000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43490000, "free_cash_flow": -11920000, "net_change_in_cash": 5147000 }, "raw_data": { "income": { "ebit": "4671000", "ebitda": "9455000", "netIncome": "2696000", "grossProfit": "48595000", "depreciation": "None", "totalRevenue": "439694000", "costOfRevenue": "391099000", "interestIncome": "None", "incomeBeforeTax": "2730000", "interestExpense": "1941000", "operatingIncome": "4695000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "582000", "reportedCurrency": "USD", "netInterestIncome": "-1941000", "nonInterestIncome": "None", "operatingExpenses": "43900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "391099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4784000", "sellingGeneralAndAdministrative": "36259000", "netIncomeFromContinuingOperations": "2148000" }, "balance": { "goodwill": "74265000", "inventory": "1", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "530297000", "longTermDebt": "51372000", "shortTermDebt": "16118000", "treasuryStock": "-65000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "53730000", "reportedCurrency": "USD", "retainedEarnings": "14641000", "totalLiabilities": "416053000", "otherCurrentAssets": "16711000", "totalCurrentAssets": "75841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454456000", "currentAccountsPayable": "10553000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "317785000", "shortLongTermDebtTotal": "355243000", "totalShareholderEquity": "110199000", "capitalLeaseObligations": "303871000", "otherCurrentLiabilities": "36195000", "totalCurrentLiabilities": "71635000", "otherNonCurrentLiabilities": "5293000", "totalNonCurrentLiabilities": "344418000", "cashAndShortTermInvestments": "5190000", "commonStockSharesOutstanding": "30642000", "intangibleAssetsExcludingGoodwill": "53730000", "cashAndCashEquivalentsAtCarryingValue": "5190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2148000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-18223000", "capitalExpenditures": "6303000", "changeInReceivables": "-7335000", "changeInExchangeRate": "None", "cashflowFromFinancing": "43490000", "cashflowFromInvestment": "-20120000", "stockBasedCompensation": "10040000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5147000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "884000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 390953000, "cost_of_revenue": 336065000, "gross_profit": 54888000, "ebit": 19142000, "ebitda": 23817000, "pretax_income": 17903000, "tax_provision": 2350000, "net_income": 15744000, "net_income_to_common": 15744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43000, "total_current_assets": 59599000, "total_assets": 506976000, "short_term_debt": 14106000, "long_term_debt": 8277000, "total_debt": 22383000, "total_liabilities": 405804000, "total_equity": 96579000, "shares_outstanding": 30228000, "goodwill_and_intangibles": 113932000 }, "cash_flow": { "operating_cash_flow": 50204000, "capital_expenditure": 7253000, "free_cash_flow": 57457000, "dividends_paid": 1141000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148972, "ticker_id": 7733, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19142000", "ebitda": "23817000", "netIncome": "15744000", "grossProfit": "54888000", "depreciation": "None", "totalRevenue": "390953000", "costOfRevenue": "336065000", "interestIncome": "None", "incomeBeforeTax": "17903000", "interestExpense": "1239000", "operatingIncome": "18917000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2350000", "reportedCurrency": "USD", "netInterestIncome": "-1239000", "nonInterestIncome": "None", "operatingExpenses": "35971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4675000", "sellingGeneralAndAdministrative": "31296000", "netIncomeFromContinuingOperations": "15553000" }, "balance": { "goodwill": "66444000", "inventory": "None", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "506976000", "longTermDebt": "8277000", "shortTermDebt": "14106000", "treasuryStock": "-65000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "47488000", "reportedCurrency": "USD", "retainedEarnings": "11945000", "totalLiabilities": "405804000", "otherCurrentAssets": "12335000", "totalCurrentAssets": "59599000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "447377000", "currentAccountsPayable": "9761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17884000", "shortLongTermDebtTotal": "318998000", "totalShareholderEquity": "96579000", "capitalLeaseObligations": "310721000", "otherCurrentLiabilities": "40124000", "totalCurrentLiabilities": "89015000", "otherNonCurrentLiabilities": "308512000", "totalNonCurrentLiabilities": "316789000", "cashAndShortTermInvestments": "43000", "commonStockSharesOutstanding": "30228000", "intangibleAssetsExcludingGoodwill": "47488000", "cashAndCashEquivalentsAtCarryingValue": "43000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15553000", "profitLoss": "None", "dividendPayout": "1141000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9674000", "operatingCashflow": "50204000", "capitalExpenditures": "7253000", "changeInReceivables": "-15712000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8947000", "cashflowFromInvestment": "-41616000", "stockBasedCompensation": "8335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1141000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-359000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 390953000, "cost_of_revenue": 336065000, "gross_profit": 54888000, "research_and_development": null, "selling_general_admin": 31296000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19142000, "depreciation_amortisation": 4675000, "ebitda": 23817000, "interest_expense": 1239000, "interest_income": null, "other_non_operating": null, "pretax_income": 17903000, "tax_provision": 2350000, "effective_tax_rate": null, "net_income": 15744000, "net_income_continuing_ops": 15553000, "net_income_to_common": 15744000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43000, "short_term_investments": null, "net_receivables": 47221000, "inventory": null, "other_current_assets": null, "total_current_assets": 59599000, "net_ppe": null, "goodwill": 66444000, "intangible_assets": 47488000, "goodwill_and_intangibles": 113932000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 447377000, "total_assets": 506976000, "short_term_debt": 14106000, "accounts_payable": 9761000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89015000, "long_term_debt": 8277000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 316789000, "total_liabilities": 405804000, "total_debt": 22383000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11945000, "total_equity": 96579000, "shares_outstanding": 30228000, "operating_cash_flow": 50204000, "stock_based_compensation": 8335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7253000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41616000, "dividends_paid": 1141000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8947000, "free_cash_flow": 57457000, "net_change_in_cash": -359000 }, "raw_data": { "income": { "ebit": "19142000", "ebitda": "23817000", "netIncome": "15744000", "grossProfit": "54888000", "depreciation": "None", "totalRevenue": "390953000", "costOfRevenue": "336065000", "interestIncome": "None", "incomeBeforeTax": "17903000", "interestExpense": "1239000", "operatingIncome": "18917000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2350000", "reportedCurrency": "USD", "netInterestIncome": "-1239000", "nonInterestIncome": "None", "operatingExpenses": "35971000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4675000", "sellingGeneralAndAdministrative": "31296000", "netIncomeFromContinuingOperations": "15553000" }, "balance": { "goodwill": "66444000", "inventory": "None", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "506976000", "longTermDebt": "8277000", "shortTermDebt": "14106000", "treasuryStock": "-65000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "47488000", "reportedCurrency": "USD", "retainedEarnings": "11945000", "totalLiabilities": "405804000", "otherCurrentAssets": "12335000", "totalCurrentAssets": "59599000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "447377000", "currentAccountsPayable": "9761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "17884000", "shortLongTermDebtTotal": "318998000", "totalShareholderEquity": "96579000", "capitalLeaseObligations": "310721000", "otherCurrentLiabilities": "40124000", "totalCurrentLiabilities": "89015000", "otherNonCurrentLiabilities": "308512000", "totalNonCurrentLiabilities": "316789000", "cashAndShortTermInvestments": "43000", "commonStockSharesOutstanding": "30228000", "intangibleAssetsExcludingGoodwill": "47488000", "cashAndCashEquivalentsAtCarryingValue": "43000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15553000", "profitLoss": "None", "dividendPayout": "1141000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9674000", "operatingCashflow": "50204000", "capitalExpenditures": "7253000", "changeInReceivables": "-15712000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8947000", "cashflowFromInvestment": "-41616000", "stockBasedCompensation": "8335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1141000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-359000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 338531000, "cost_of_revenue": 293916000, "gross_profit": 44615000, "ebit": 5670000, "ebitda": 9480000, "pretax_income": 5260000, "tax_provision": 2085000, "net_income": 2546000, "net_income_to_common": 2546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402000, "total_current_assets": 38683000, "total_assets": 447750000, "short_term_debt": 12285000, "long_term_debt": 18526000, "total_debt": 30811000, "total_liabilities": 376639000, "total_equity": 71111000, "shares_outstanding": 29586000, "goodwill_and_intangibles": 74695000 }, "cash_flow": { "operating_cash_flow": 9554000, "capital_expenditure": 6714000, "free_cash_flow": 16268000, "dividends_paid": 11600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148977, "ticker_id": 7733, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5670000", "ebitda": "9480000", "netIncome": "2546000", "grossProfit": "44615000", "depreciation": "None", "totalRevenue": "338531000", "costOfRevenue": "293916000", "interestIncome": "410000", "incomeBeforeTax": "5260000", "interestExpense": "410000", "operatingIncome": "5670000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2085000", "reportedCurrency": "USD", "netInterestIncome": "-410000", "nonInterestIncome": "None", "operatingExpenses": "38945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3810000", "sellingGeneralAndAdministrative": "35135000", "netIncomeFromContinuingOperations": "3175000" }, "balance": { "goodwill": "41233000", "inventory": "1", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "447750000", "longTermDebt": "18526000", "shortTermDebt": "12285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "33462000", "reportedCurrency": "USD", "retainedEarnings": "-3799000", "totalLiabilities": "376639000", "otherCurrentAssets": "6098000", "totalCurrentAssets": "38683000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "409067000", "currentAccountsPayable": "8653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "330972000", "shortLongTermDebtTotal": "334855000", "totalShareholderEquity": "71111000", "capitalLeaseObligations": "316329000", "otherCurrentLiabilities": "27187000", "totalCurrentLiabilities": "51192000", "otherNonCurrentLiabilities": "2877000", "totalNonCurrentLiabilities": "325447000", "cashAndShortTermInvestments": "402000", "commonStockSharesOutstanding": "29586000", "intangibleAssetsExcludingGoodwill": "33462000", "cashAndCashEquivalentsAtCarryingValue": "402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3175000", "profitLoss": "None", "dividendPayout": "11600000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "269000", "operatingCashflow": "9554000", "capitalExpenditures": "6714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17272000", "cashflowFromInvestment": "-26465000", "stockBasedCompensation": "3382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2687000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 338531000, "cost_of_revenue": 293916000, "gross_profit": 44615000, "research_and_development": null, "selling_general_admin": 35135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5670000, "depreciation_amortisation": 3810000, "ebitda": 9480000, "interest_expense": 410000, "interest_income": null, "other_non_operating": null, "pretax_income": 5260000, "tax_provision": 2085000, "effective_tax_rate": null, "net_income": 2546000, "net_income_continuing_ops": 3175000, "net_income_to_common": 2546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402000, "short_term_investments": null, "net_receivables": 32183000, "inventory": 1, "other_current_assets": null, "total_current_assets": 38683000, "net_ppe": null, "goodwill": 41233000, "intangible_assets": 33462000, "goodwill_and_intangibles": 74695000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 409067000, "total_assets": 447750000, "short_term_debt": 12285000, "accounts_payable": 8653000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51192000, "long_term_debt": 18526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325447000, "total_liabilities": 376639000, "total_debt": 30811000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3799000, "total_equity": 71111000, "shares_outstanding": 29586000, "operating_cash_flow": 9554000, "stock_based_compensation": 3382000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6714000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26465000, "dividends_paid": 11600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17272000, "free_cash_flow": 16268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5670000", "ebitda": "9480000", "netIncome": "2546000", "grossProfit": "44615000", "depreciation": "None", "totalRevenue": "338531000", "costOfRevenue": "293916000", "interestIncome": "410000", "incomeBeforeTax": "5260000", "interestExpense": "410000", "operatingIncome": "5670000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2085000", "reportedCurrency": "USD", "netInterestIncome": "-410000", "nonInterestIncome": "None", "operatingExpenses": "38945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "293916000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3810000", "sellingGeneralAndAdministrative": "35135000", "netIncomeFromContinuingOperations": "3175000" }, "balance": { "goodwill": "41233000", "inventory": "1", "commonStock": "28000", "currentDebt": "None", "investments": "None", "totalAssets": "447750000", "longTermDebt": "18526000", "shortTermDebt": "12285000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "33462000", "reportedCurrency": "USD", "retainedEarnings": "-3799000", "totalLiabilities": "376639000", "otherCurrentAssets": "6098000", "totalCurrentAssets": "38683000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "409067000", "currentAccountsPayable": "8653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "330972000", "shortLongTermDebtTotal": "334855000", "totalShareholderEquity": "71111000", "capitalLeaseObligations": "316329000", "otherCurrentLiabilities": "27187000", "totalCurrentLiabilities": "51192000", "otherNonCurrentLiabilities": "2877000", "totalNonCurrentLiabilities": "325447000", "cashAndShortTermInvestments": "402000", "commonStockSharesOutstanding": "29586000", "intangibleAssetsExcludingGoodwill": "33462000", "cashAndCashEquivalentsAtCarryingValue": "402000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3175000", "profitLoss": "None", "dividendPayout": "11600000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "269000", "operatingCashflow": "9554000", "capitalExpenditures": "6714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17272000", "cashflowFromInvestment": "-26465000", "stockBasedCompensation": "3382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2687000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 286058000, "cost_of_revenue": 243620000, "gross_profit": 42438000, "ebit": 20631000, "ebitda": 23595000, "pretax_income": 20631000, "tax_provision": 4352000, "net_income": 15684000, "net_income_to_common": 15684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41000, "total_current_assets": 29123000, "total_assets": 98151000, "short_term_debt": 0, "long_term_debt": 0, "total_debt": 0, "total_liabilities": 32863000, "total_equity": 55856000, "shares_outstanding": 28000000, "goodwill_and_intangibles": 56106000 }, "cash_flow": { "operating_cash_flow": 23275000, "capital_expenditure": 3603000, "free_cash_flow": 26878000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148982, "ticker_id": 7733, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20631000", "ebitda": "23595000", "netIncome": "15684000", "grossProfit": "42438000", "depreciation": "None", "totalRevenue": "286058000", "costOfRevenue": "243620000", "interestIncome": "None", "incomeBeforeTax": "20631000", "interestExpense": "0", "operatingIncome": "20631000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4352000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "243620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2964000", "sellingGeneralAndAdministrative": "18843000", "netIncomeFromContinuingOperations": "16279000" }, "balance": { "goodwill": "30892000", "inventory": "0", "commonStock": "55856000", "currentDebt": "None", "investments": "None", "totalAssets": "98151000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "25214000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "32863000", "otherCurrentAssets": "4613000", "totalCurrentAssets": "29123000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "24469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69028000", "currentAccountsPayable": "4390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10458000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "55856000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "23615000", "totalCurrentLiabilities": "29547000", "otherNonCurrentLiabilities": "3316000", "totalNonCurrentLiabilities": "3316000", "cashAndShortTermInvestments": "41000", "commonStockSharesOutstanding": "28000000", "intangibleAssetsExcludingGoodwill": "25214000", "cashAndCashEquivalentsAtCarryingValue": "41000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "16279000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1771000", "operatingCashflow": "23275000", "capitalExpenditures": "3603000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-13793000", "cashflowFromInvestment": "-9477000", "stockBasedCompensation": "2382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1972000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2964000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286058000, "cost_of_revenue": 243620000, "gross_profit": 42438000, "research_and_development": 0, "selling_general_admin": 18843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20631000, "depreciation_amortisation": 2964000, "ebitda": 23595000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 20631000, "tax_provision": 4352000, "effective_tax_rate": null, "net_income": 15684000, "net_income_continuing_ops": 16279000, "net_income_to_common": 15684000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41000, "short_term_investments": 0, "net_receivables": 24469000, "inventory": 0, "other_current_assets": null, "total_current_assets": 29123000, "net_ppe": null, "goodwill": 30892000, "intangible_assets": 25214000, "goodwill_and_intangibles": 56106000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 69028000, "total_assets": 98151000, "short_term_debt": 0, "accounts_payable": 4390000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29547000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3316000, "total_liabilities": 32863000, "total_debt": 0, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 55856000, "shares_outstanding": 28000000, "operating_cash_flow": 23275000, "stock_based_compensation": 2382000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3603000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9477000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13793000, "free_cash_flow": 26878000, "net_change_in_cash": 0 }, "raw_data": { "income": { "ebit": "20631000", "ebitda": "23595000", "netIncome": "15684000", "grossProfit": "42438000", "depreciation": "None", "totalRevenue": "286058000", "costOfRevenue": "243620000", "interestIncome": "None", "incomeBeforeTax": "20631000", "interestExpense": "0", "operatingIncome": "20631000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "4352000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "21807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "243620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2964000", "sellingGeneralAndAdministrative": "18843000", "netIncomeFromContinuingOperations": "16279000" }, "balance": { "goodwill": "30892000", "inventory": "0", "commonStock": "55856000", "currentDebt": "None", "investments": "None", "totalAssets": "98151000", "longTermDebt": "0", "shortTermDebt": "0", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "25214000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "32863000", "otherCurrentAssets": "4613000", "totalCurrentAssets": "29123000", "currentLongTermDebt": "0", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "24469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "69028000", "currentAccountsPayable": "4390000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10458000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "55856000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "23615000", "totalCurrentLiabilities": "29547000", "otherNonCurrentLiabilities": "3316000", "totalNonCurrentLiabilities": "3316000", "cashAndShortTermInvestments": "41000", "commonStockSharesOutstanding": "28000000", "intangibleAssetsExcludingGoodwill": "25214000", "cashAndCashEquivalentsAtCarryingValue": "41000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "16279000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "1771000", "operatingCashflow": "23275000", "capitalExpenditures": "3603000", "changeInReceivables": "0", "changeInExchangeRate": "0", "cashflowFromFinancing": "-13793000", "cashflowFromInvestment": "-9477000", "stockBasedCompensation": "2382000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "0", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1972000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2964000", "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": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 285364000, "cost_of_revenue": 247969000, "gross_profit": 37395000, "ebit": 18062000, "ebitda": 20678000, "pretax_income": 14087000, "tax_provision": 3794000, "net_income": 8519000, "net_income_to_common": 8519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4912000, "total_current_assets": 152824000, "total_assets": 956484000, "short_term_debt": 30557000, "long_term_debt": 164668000, "total_debt": 195225000, "total_liabilities": 567048000, "total_equity": 346013000, "shares_outstanding": 35757000, "goodwill_and_intangibles": 436688000 }, "cash_flow": { "operating_cash_flow": -3405000, "capital_expenditure": 5270000, "free_cash_flow": 1865000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148945, "ticker_id": 7733, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18062000", "ebitda": "20678000", "netIncome": "8519000", "grossProfit": "37395000", "depreciation": "None", "totalRevenue": "285364000", "costOfRevenue": "247969000", "interestIncome": "None", "incomeBeforeTax": "14087000", "interestExpense": "3068000", "operatingIncome": "18062000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3794000", "reportedCurrency": "USD", "netInterestIncome": "-3068000", "nonInterestIncome": "None", "operatingExpenses": "19333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2616000", "sellingGeneralAndAdministrative": "19687000", "netIncomeFromContinuingOperations": "10293000" }, "balance": { "goodwill": "237246000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "956484000", "longTermDebt": "164668000", "shortTermDebt": "30557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "199442000", "reportedCurrency": "USD", "retainedEarnings": "95319000", "totalLiabilities": "567048000", "otherCurrentAssets": "25092000", "totalCurrentAssets": "152824000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803660000", "currentAccountsPayable": "22798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "446483000", "totalShareholderEquity": "346013000", "capitalLeaseObligations": "283109000", "otherCurrentLiabilities": "75220000", "totalCurrentLiabilities": "128575000", "otherNonCurrentLiabilities": "21230000", "totalNonCurrentLiabilities": "438473000", "cashAndShortTermInvestments": "4912000", "commonStockSharesOutstanding": "35757000", "intangibleAssetsExcludingGoodwill": "199442000", "cashAndCashEquivalentsAtCarryingValue": "4912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8519000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3405000", "capitalExpenditures": "5270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3327000", "cashflowFromInvestment": "-5380000", "stockBasedCompensation": "2521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 285364000, "cost_of_revenue": 247969000, "gross_profit": 37395000, "research_and_development": null, "selling_general_admin": 19687000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18062000, "depreciation_amortisation": 2616000, "ebitda": 20678000, "interest_expense": 3068000, "interest_income": null, "other_non_operating": null, "pretax_income": 14087000, "tax_provision": 3794000, "effective_tax_rate": null, "net_income": 8519000, "net_income_continuing_ops": 10293000, "net_income_to_common": 8519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4912000, "short_term_investments": null, "net_receivables": 122820000, "inventory": null, "other_current_assets": null, "total_current_assets": 152824000, "net_ppe": null, "goodwill": 237246000, "intangible_assets": 199442000, "goodwill_and_intangibles": 436688000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 803660000, "total_assets": 956484000, "short_term_debt": 30557000, "accounts_payable": 22798000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128575000, "long_term_debt": 164668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 438473000, "total_liabilities": 567048000, "total_debt": 195225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 95319000, "total_equity": 346013000, "shares_outstanding": 35757000, "operating_cash_flow": -3405000, "stock_based_compensation": 2521000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5270000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5380000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3327000, "free_cash_flow": 1865000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18062000", "ebitda": "20678000", "netIncome": "8519000", "grossProfit": "37395000", "depreciation": "None", "totalRevenue": "285364000", "costOfRevenue": "247969000", "interestIncome": "None", "incomeBeforeTax": "14087000", "interestExpense": "3068000", "operatingIncome": "18062000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3794000", "reportedCurrency": "USD", "netInterestIncome": "-3068000", "nonInterestIncome": "None", "operatingExpenses": "19333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "247969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2616000", "sellingGeneralAndAdministrative": "19687000", "netIncomeFromContinuingOperations": "10293000" }, "balance": { "goodwill": "237246000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "956484000", "longTermDebt": "164668000", "shortTermDebt": "30557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "199442000", "reportedCurrency": "USD", "retainedEarnings": "95319000", "totalLiabilities": "567048000", "otherCurrentAssets": "25092000", "totalCurrentAssets": "152824000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122820000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "803660000", "currentAccountsPayable": "22798000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "446483000", "totalShareholderEquity": "346013000", "capitalLeaseObligations": "283109000", "otherCurrentLiabilities": "75220000", "totalCurrentLiabilities": "128575000", "otherNonCurrentLiabilities": "21230000", "totalNonCurrentLiabilities": "438473000", "cashAndShortTermInvestments": "4912000", "commonStockSharesOutstanding": "35757000", "intangibleAssetsExcludingGoodwill": "199442000", "cashAndCashEquivalentsAtCarryingValue": "4912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8519000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3405000", "capitalExpenditures": "5270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3327000", "cashflowFromInvestment": "-5380000", "stockBasedCompensation": "2521000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2616000", "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": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 289323000, "cost_of_revenue": 251906000, "gross_profit": 37417000, "ebit": 17524000, "ebitda": 19883000, "pretax_income": 14271000, "tax_provision": 3896000, "net_income": 8637000, "net_income_to_common": 8637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17024000, "total_current_assets": 167406000, "total_assets": 968179000, "short_term_debt": 30013000, "long_term_debt": 168837000, "total_debt": 198850000, "total_liabilities": 593927000, "total_equity": 332603000, "shares_outstanding": 35442000, "goodwill_and_intangibles": 436688000 }, "cash_flow": { "operating_cash_flow": 20958000, "capital_expenditure": 6984000, "free_cash_flow": 27942000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148946, "ticker_id": 7733, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17524000", "ebitda": "19883000", "netIncome": "8637000", "grossProfit": "37417000", "depreciation": "None", "totalRevenue": "289323000", "costOfRevenue": "251906000", "interestIncome": "None", "incomeBeforeTax": "14271000", "interestExpense": "3253000", "operatingIncome": "18073000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3896000", "reportedCurrency": "USD", "netInterestIncome": "-3253000", "nonInterestIncome": "None", "operatingExpenses": "19344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2359000", "sellingGeneralAndAdministrative": "19344000", "netIncomeFromContinuingOperations": "10375000" }, "balance": { "goodwill": "237246000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "968179000", "longTermDebt": "168837000", "shortTermDebt": "30013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "199442000", "reportedCurrency": "USD", "retainedEarnings": "86800000", "totalLiabilities": "593927000", "otherCurrentAssets": "27273000", "totalCurrentAssets": "167406000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800773000", "currentAccountsPayable": "25171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "453161000", "totalShareholderEquity": "332603000", "capitalLeaseObligations": "279324000", "otherCurrentLiabilities": "92080000", "totalCurrentLiabilities": "147264000", "otherNonCurrentLiabilities": "23365000", "totalNonCurrentLiabilities": "446663000", "cashAndShortTermInvestments": "17024000", "commonStockSharesOutstanding": "35442000", "intangibleAssetsExcludingGoodwill": "199442000", "cashAndCashEquivalentsAtCarryingValue": "17024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20958000", "capitalExpenditures": "6984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146751000", "cashflowFromInvestment": "-153021000", "stockBasedCompensation": "6477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6008000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 289323000, "cost_of_revenue": 251906000, "gross_profit": 37417000, "research_and_development": null, "selling_general_admin": 19344000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17524000, "depreciation_amortisation": 2359000, "ebitda": 19883000, "interest_expense": 3253000, "interest_income": null, "other_non_operating": null, "pretax_income": 14271000, "tax_provision": 3896000, "effective_tax_rate": null, "net_income": 8637000, "net_income_continuing_ops": 10375000, "net_income_to_common": 8637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17024000, "short_term_investments": null, "net_receivables": 123109000, "inventory": null, "other_current_assets": null, "total_current_assets": 167406000, "net_ppe": null, "goodwill": 237246000, "intangible_assets": 199442000, "goodwill_and_intangibles": 436688000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 800773000, "total_assets": 968179000, "short_term_debt": 30013000, "accounts_payable": 25171000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147264000, "long_term_debt": 168837000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 446663000, "total_liabilities": 593927000, "total_debt": 198850000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 86800000, "total_equity": 332603000, "shares_outstanding": 35442000, "operating_cash_flow": 20958000, "stock_based_compensation": 6477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6984000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153021000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146751000, "free_cash_flow": 27942000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17524000", "ebitda": "19883000", "netIncome": "8637000", "grossProfit": "37417000", "depreciation": "None", "totalRevenue": "289323000", "costOfRevenue": "251906000", "interestIncome": "None", "incomeBeforeTax": "14271000", "interestExpense": "3253000", "operatingIncome": "18073000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3896000", "reportedCurrency": "USD", "netInterestIncome": "-3253000", "nonInterestIncome": "None", "operatingExpenses": "19344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2359000", "sellingGeneralAndAdministrative": "19344000", "netIncomeFromContinuingOperations": "10375000" }, "balance": { "goodwill": "237246000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "968179000", "longTermDebt": "168837000", "shortTermDebt": "30013000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "199442000", "reportedCurrency": "USD", "retainedEarnings": "86800000", "totalLiabilities": "593927000", "otherCurrentAssets": "27273000", "totalCurrentAssets": "167406000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123109000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "800773000", "currentAccountsPayable": "25171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "453161000", "totalShareholderEquity": "332603000", "capitalLeaseObligations": "279324000", "otherCurrentLiabilities": "92080000", "totalCurrentLiabilities": "147264000", "otherNonCurrentLiabilities": "23365000", "totalNonCurrentLiabilities": "446663000", "cashAndShortTermInvestments": "17024000", "commonStockSharesOutstanding": "35442000", "intangibleAssetsExcludingGoodwill": "199442000", "cashAndCashEquivalentsAtCarryingValue": "17024000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20958000", "capitalExpenditures": "6984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "146751000", "cashflowFromInvestment": "-153021000", "stockBasedCompensation": "6477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6008000", "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": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 229039000, "cost_of_revenue": 182876000, "gross_profit": 46163000, "ebit": 10420000, "ebitda": 12483000, "pretax_income": 9404000, "tax_provision": 2518000, "net_income": 6081000, "net_income_to_common": 6081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2336000, "total_current_assets": 113971000, "total_assets": 753641000, "short_term_debt": 21969000, "long_term_debt": 26000000, "total_debt": 47969000, "total_liabilities": 410598000, "total_equity": 321913000, "shares_outstanding": 35270000, "goodwill_and_intangibles": 282986000 }, "cash_flow": { "operating_cash_flow": 13922000, "capital_expenditure": 3456000, "free_cash_flow": 17378000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148948, "ticker_id": 7733, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10420000", "ebitda": "12483000", "netIncome": "6081000", "grossProfit": "46163000", "depreciation": "None", "totalRevenue": "229039000", "costOfRevenue": "182876000", "interestIncome": "None", "incomeBeforeTax": "9404000", "interestExpense": "1016000", "operatingIncome": "10238000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2518000", "reportedCurrency": "USD", "netInterestIncome": "-1016000", "nonInterestIncome": "None", "operatingExpenses": "35925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2063000", "sellingGeneralAndAdministrative": "19115000", "netIncomeFromContinuingOperations": "6886000" }, "balance": { "goodwill": "161534000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "753641000", "longTermDebt": "26000000", "shortTermDebt": "21969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "121452000", "reportedCurrency": "USD", "retainedEarnings": "78163000", "totalLiabilities": "410598000", "otherCurrentAssets": "15553000", "totalCurrentAssets": "113971000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "639670000", "currentAccountsPayable": "21634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "302814000", "totalShareholderEquity": "321913000", "capitalLeaseObligations": "276814000", "otherCurrentLiabilities": "63528000", "totalCurrentLiabilities": "109352000", "otherNonCurrentLiabilities": "20401000", "totalNonCurrentLiabilities": "301246000", "cashAndShortTermInvestments": "2336000", "commonStockSharesOutstanding": "35270000", "intangibleAssetsExcludingGoodwill": "121452000", "cashAndCashEquivalentsAtCarryingValue": "2336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6081000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13922000", "capitalExpenditures": "3456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11376000", "cashflowFromInvestment": "-14595000", "stockBasedCompensation": "2450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 229039000, "cost_of_revenue": 182876000, "gross_profit": 46163000, "research_and_development": null, "selling_general_admin": 19115000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10420000, "depreciation_amortisation": 2063000, "ebitda": 12483000, "interest_expense": 1016000, "interest_income": null, "other_non_operating": null, "pretax_income": 9404000, "tax_provision": 2518000, "effective_tax_rate": null, "net_income": 6081000, "net_income_continuing_ops": 6886000, "net_income_to_common": 6081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2336000, "short_term_investments": null, "net_receivables": 96082000, "inventory": null, "other_current_assets": null, "total_current_assets": 113971000, "net_ppe": null, "goodwill": 161534000, "intangible_assets": 121452000, "goodwill_and_intangibles": 282986000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 639670000, "total_assets": 753641000, "short_term_debt": 21969000, "accounts_payable": 21634000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109352000, "long_term_debt": 26000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 301246000, "total_liabilities": 410598000, "total_debt": 47969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 78163000, "total_equity": 321913000, "shares_outstanding": 35270000, "operating_cash_flow": 13922000, "stock_based_compensation": 2450000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3456000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14595000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11376000, "free_cash_flow": 17378000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10420000", "ebitda": "12483000", "netIncome": "6081000", "grossProfit": "46163000", "depreciation": "None", "totalRevenue": "229039000", "costOfRevenue": "182876000", "interestIncome": "None", "incomeBeforeTax": "9404000", "interestExpense": "1016000", "operatingIncome": "10238000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2518000", "reportedCurrency": "USD", "netInterestIncome": "-1016000", "nonInterestIncome": "None", "operatingExpenses": "35925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "182876000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2063000", "sellingGeneralAndAdministrative": "19115000", "netIncomeFromContinuingOperations": "6886000" }, "balance": { "goodwill": "161534000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "753641000", "longTermDebt": "26000000", "shortTermDebt": "21969000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "121452000", "reportedCurrency": "USD", "retainedEarnings": "78163000", "totalLiabilities": "410598000", "otherCurrentAssets": "15553000", "totalCurrentAssets": "113971000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96082000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "639670000", "currentAccountsPayable": "21634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "302814000", "totalShareholderEquity": "321913000", "capitalLeaseObligations": "276814000", "otherCurrentLiabilities": "63528000", "totalCurrentLiabilities": "109352000", "otherNonCurrentLiabilities": "20401000", "totalNonCurrentLiabilities": "301246000", "cashAndShortTermInvestments": "2336000", "commonStockSharesOutstanding": "35270000", "intangibleAssetsExcludingGoodwill": "121452000", "cashAndCashEquivalentsAtCarryingValue": "2336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6081000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13922000", "capitalExpenditures": "3456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11376000", "cashflowFromInvestment": "-14595000", "stockBasedCompensation": "2450000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2063000", "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": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 219501000, "cost_of_revenue": 189200000, "gross_profit": 30301000, "ebit": 11783000, "ebitda": 14007000, "pretax_income": 10579000, "tax_provision": 2598000, "net_income": 7085000, "net_income_to_common": 7085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14385000, "total_current_assets": 127374000, "total_assets": 751417000, "short_term_debt": 20667000, "long_term_debt": 37000000, "total_debt": 57667000, "total_liabilities": 417790000, "total_equity": 313302000, "shares_outstanding": 35372000, "goodwill_and_intangibles": 273786000 }, "cash_flow": { "operating_cash_flow": 34643000, "capital_expenditure": 3064000, "free_cash_flow": 37707000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148949, "ticker_id": 7733, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11783000", "ebitda": "14007000", "netIncome": "7085000", "grossProfit": "30301000", "depreciation": "None", "totalRevenue": "219501000", "costOfRevenue": "189200000", "interestIncome": "None", "incomeBeforeTax": "10579000", "interestExpense": "1204000", "operatingIncome": "11528000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2598000", "reportedCurrency": "USD", "netInterestIncome": "-1204000", "nonInterestIncome": "None", "operatingExpenses": "18773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2224000", "sellingGeneralAndAdministrative": "17597000", "netIncomeFromContinuingOperations": "7981000" }, "balance": { "goodwill": "156604000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "751417000", "longTermDebt": "37000000", "shortTermDebt": "20667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "117182000", "reportedCurrency": "USD", "retainedEarnings": "72082000", "totalLiabilities": "417790000", "otherCurrentAssets": "17269000", "totalCurrentAssets": "127374000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95720000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "624043000", "currentAccountsPayable": "19211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "313448000", "totalShareholderEquity": "313302000", "capitalLeaseObligations": "276448000", "otherCurrentLiabilities": "58655000", "totalCurrentLiabilities": "104941000", "otherNonCurrentLiabilities": "18925000", "totalNonCurrentLiabilities": "312849000", "cashAndShortTermInvestments": "14385000", "commonStockSharesOutstanding": "35372000", "intangibleAssetsExcludingGoodwill": "117182000", "cashAndCashEquivalentsAtCarryingValue": "14385000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7981000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34643000", "capitalExpenditures": "3064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15425000", "cashflowFromInvestment": "-10054000", "stockBasedCompensation": "2183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219501000, "cost_of_revenue": 189200000, "gross_profit": 30301000, "research_and_development": null, "selling_general_admin": 17597000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11783000, "depreciation_amortisation": 2224000, "ebitda": 14007000, "interest_expense": 1204000, "interest_income": null, "other_non_operating": null, "pretax_income": 10579000, "tax_provision": 2598000, "effective_tax_rate": null, "net_income": 7085000, "net_income_continuing_ops": 7981000, "net_income_to_common": 7085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14385000, "short_term_investments": null, "net_receivables": 95720000, "inventory": null, "other_current_assets": null, "total_current_assets": 127374000, "net_ppe": null, "goodwill": 156604000, "intangible_assets": 117182000, "goodwill_and_intangibles": 273786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 624043000, "total_assets": 751417000, "short_term_debt": 20667000, "accounts_payable": 19211000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104941000, "long_term_debt": 37000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 312849000, "total_liabilities": 417790000, "total_debt": 57667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 72082000, "total_equity": 313302000, "shares_outstanding": 35372000, "operating_cash_flow": 34643000, "stock_based_compensation": 2183000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3064000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10054000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15425000, "free_cash_flow": 37707000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11783000", "ebitda": "14007000", "netIncome": "7085000", "grossProfit": "30301000", "depreciation": "None", "totalRevenue": "219501000", "costOfRevenue": "189200000", "interestIncome": "None", "incomeBeforeTax": "10579000", "interestExpense": "1204000", "operatingIncome": "11528000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2598000", "reportedCurrency": "USD", "netInterestIncome": "-1204000", "nonInterestIncome": "None", "operatingExpenses": "18773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2224000", "sellingGeneralAndAdministrative": "17597000", "netIncomeFromContinuingOperations": "7981000" }, "balance": { "goodwill": "156604000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "751417000", "longTermDebt": "37000000", "shortTermDebt": "20667000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "117182000", "reportedCurrency": "USD", "retainedEarnings": "72082000", "totalLiabilities": "417790000", "otherCurrentAssets": "17269000", "totalCurrentAssets": "127374000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95720000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "624043000", "currentAccountsPayable": "19211000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "313448000", "totalShareholderEquity": "313302000", "capitalLeaseObligations": "276448000", "otherCurrentLiabilities": "58655000", "totalCurrentLiabilities": "104941000", "otherNonCurrentLiabilities": "18925000", "totalNonCurrentLiabilities": "312849000", "cashAndShortTermInvestments": "14385000", "commonStockSharesOutstanding": "35372000", "intangibleAssetsExcludingGoodwill": "117182000", "cashAndCashEquivalentsAtCarryingValue": "14385000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7981000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "34643000", "capitalExpenditures": "3064000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15425000", "cashflowFromInvestment": "-10054000", "stockBasedCompensation": "2183000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2224000", "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": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 209842000, "cost_of_revenue": 180460000, "gross_profit": 29382000, "ebit": 12581000, "ebitda": 14473000, "pretax_income": 11376000, "tax_provision": 2854000, "net_income": 7775000, "net_income_to_common": 7775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5221000, "total_current_assets": 123889000, "total_assets": 743623000, "short_term_debt": 20557000, "long_term_debt": 52500000, "total_debt": 73057000, "total_liabilities": 420597000, "total_equity": 303597000, "shares_outstanding": 35202000, "goodwill_and_intangibles": 273786000 }, "cash_flow": { "operating_cash_flow": -21229000, "capital_expenditure": 1960000, "free_cash_flow": -19269000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148950, "ticker_id": 7733, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12581000", "ebitda": "14473000", "netIncome": "7775000", "grossProfit": "29382000", "depreciation": "None", "totalRevenue": "209842000", "costOfRevenue": "180460000", "interestIncome": "None", "incomeBeforeTax": "11376000", "interestExpense": "1205000", "operatingIncome": "12650000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2854000", "reportedCurrency": "USD", "netInterestIncome": "-1205000", "nonInterestIncome": "None", "operatingExpenses": "16732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1892000", "sellingGeneralAndAdministrative": "14840000", "netIncomeFromContinuingOperations": "8522000" }, "balance": { "goodwill": "154904000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "743623000", "longTermDebt": "52500000", "shortTermDebt": "20557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "118882000", "reportedCurrency": "USD", "retainedEarnings": "64997000", "totalLiabilities": "420597000", "otherCurrentAssets": "23676000", "totalCurrentAssets": "123889000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "619734000", "currentAccountsPayable": "18800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "333293000", "totalShareholderEquity": "303597000", "capitalLeaseObligations": "280793000", "otherCurrentLiabilities": "45085000", "totalCurrentLiabilities": "87973000", "otherNonCurrentLiabilities": "17112000", "totalNonCurrentLiabilities": "332624000", "cashAndShortTermInvestments": "5221000", "commonStockSharesOutstanding": "35202000", "intangibleAssetsExcludingGoodwill": "118882000", "cashAndCashEquivalentsAtCarryingValue": "5221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7775000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21229000", "capitalExpenditures": "1960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52505000", "cashflowFromInvestment": "-50301000", "stockBasedCompensation": "2147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209842000, "cost_of_revenue": 180460000, "gross_profit": 29382000, "research_and_development": null, "selling_general_admin": 14840000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12581000, "depreciation_amortisation": 1892000, "ebitda": 14473000, "interest_expense": 1205000, "interest_income": null, "other_non_operating": null, "pretax_income": 11376000, "tax_provision": 2854000, "effective_tax_rate": null, "net_income": 7775000, "net_income_continuing_ops": 8522000, "net_income_to_common": 7775000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5221000, "short_term_investments": null, "net_receivables": 94992000, "inventory": null, "other_current_assets": null, "total_current_assets": 123889000, "net_ppe": null, "goodwill": 154904000, "intangible_assets": 118882000, "goodwill_and_intangibles": 273786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 619734000, "total_assets": 743623000, "short_term_debt": 20557000, "accounts_payable": 18800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87973000, "long_term_debt": 52500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 332624000, "total_liabilities": 420597000, "total_debt": 73057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 64997000, "total_equity": 303597000, "shares_outstanding": 35202000, "operating_cash_flow": -21229000, "stock_based_compensation": 2147000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1960000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52505000, "free_cash_flow": -19269000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12581000", "ebitda": "14473000", "netIncome": "7775000", "grossProfit": "29382000", "depreciation": "None", "totalRevenue": "209842000", "costOfRevenue": "180460000", "interestIncome": "None", "incomeBeforeTax": "11376000", "interestExpense": "1205000", "operatingIncome": "12650000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2854000", "reportedCurrency": "USD", "netInterestIncome": "-1205000", "nonInterestIncome": "None", "operatingExpenses": "16732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180460000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1892000", "sellingGeneralAndAdministrative": "14840000", "netIncomeFromContinuingOperations": "8522000" }, "balance": { "goodwill": "154904000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "743623000", "longTermDebt": "52500000", "shortTermDebt": "20557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "118882000", "reportedCurrency": "USD", "retainedEarnings": "64997000", "totalLiabilities": "420597000", "otherCurrentAssets": "23676000", "totalCurrentAssets": "123889000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94992000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "619734000", "currentAccountsPayable": "18800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "333293000", "totalShareholderEquity": "303597000", "capitalLeaseObligations": "280793000", "otherCurrentLiabilities": "45085000", "totalCurrentLiabilities": "87973000", "otherNonCurrentLiabilities": "17112000", "totalNonCurrentLiabilities": "332624000", "cashAndShortTermInvestments": "5221000", "commonStockSharesOutstanding": "35202000", "intangibleAssetsExcludingGoodwill": "118882000", "cashAndCashEquivalentsAtCarryingValue": "5221000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7775000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-21229000", "capitalExpenditures": "1960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52505000", "cashflowFromInvestment": "-50301000", "stockBasedCompensation": "2147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1892000", "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": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 188892000, "cost_of_revenue": 163888000, "gross_profit": 25004000, "ebit": 9251000, "ebitda": 11078000, "pretax_income": 8601000, "tax_provision": 2071000, "net_income": 5758000, "net_income_to_common": 5758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24246000, "total_current_assets": 122856000, "total_assets": 679521000, "short_term_debt": 19671000, "long_term_debt": null, "total_debt": 19671000, "total_liabilities": 367556000, "total_equity": 293283000, "shares_outstanding": 35333000, "goodwill_and_intangibles": 225306000 }, "cash_flow": { "operating_cash_flow": 20569000, "capital_expenditure": 3322000, "free_cash_flow": 23891000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148951, "ticker_id": 7733, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9251000", "ebitda": "11078000", "netIncome": "5758000", "grossProfit": "25004000", "depreciation": "None", "totalRevenue": "188892000", "costOfRevenue": "163888000", "interestIncome": "None", "incomeBeforeTax": "8601000", "interestExpense": "650000", "operatingIncome": "9236000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2071000", "reportedCurrency": "USD", "netInterestIncome": "-650000", "nonInterestIncome": "None", "operatingExpenses": "15768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1827000", "sellingGeneralAndAdministrative": "13872000", "netIncomeFromContinuingOperations": "6530000" }, "balance": { "goodwill": "129124000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "679521000", "longTermDebt": "None", "shortTermDebt": "19671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96182000", "reportedCurrency": "USD", "retainedEarnings": "57222000", "totalLiabilities": "367556000", "otherCurrentAssets": "17308000", "totalCurrentAssets": "122856000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "556665000", "currentAccountsPayable": "18737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "273091000", "totalShareholderEquity": "293283000", "capitalLeaseObligations": "273091000", "otherCurrentLiabilities": "59980000", "totalCurrentLiabilities": "101700000", "otherNonCurrentLiabilities": "10575000", "totalNonCurrentLiabilities": "265856000", "cashAndShortTermInvestments": "24246000", "commonStockSharesOutstanding": "35333000", "intangibleAssetsExcludingGoodwill": "96182000", "cashAndCashEquivalentsAtCarryingValue": "24246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6530000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20569000", "capitalExpenditures": "3322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3610000", "cashflowFromInvestment": "-4397000", "stockBasedCompensation": "2357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 188892000, "cost_of_revenue": 163888000, "gross_profit": 25004000, "research_and_development": null, "selling_general_admin": 13872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9251000, "depreciation_amortisation": 1827000, "ebitda": 11078000, "interest_expense": 650000, "interest_income": null, "other_non_operating": null, "pretax_income": 8601000, "tax_provision": 2071000, "effective_tax_rate": null, "net_income": 5758000, "net_income_continuing_ops": 6530000, "net_income_to_common": 5758000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24246000, "short_term_investments": null, "net_receivables": 81302000, "inventory": null, "other_current_assets": null, "total_current_assets": 122856000, "net_ppe": null, "goodwill": 129124000, "intangible_assets": 96182000, "goodwill_and_intangibles": 225306000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 556665000, "total_assets": 679521000, "short_term_debt": 19671000, "accounts_payable": 18737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 101700000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 265856000, "total_liabilities": 367556000, "total_debt": 19671000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57222000, "total_equity": 293283000, "shares_outstanding": 35333000, "operating_cash_flow": 20569000, "stock_based_compensation": 2357000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3322000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4397000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3610000, "free_cash_flow": 23891000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9251000", "ebitda": "11078000", "netIncome": "5758000", "grossProfit": "25004000", "depreciation": "None", "totalRevenue": "188892000", "costOfRevenue": "163888000", "interestIncome": "None", "incomeBeforeTax": "8601000", "interestExpense": "650000", "operatingIncome": "9236000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2071000", "reportedCurrency": "USD", "netInterestIncome": "-650000", "nonInterestIncome": "None", "operatingExpenses": "15768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1827000", "sellingGeneralAndAdministrative": "13872000", "netIncomeFromContinuingOperations": "6530000" }, "balance": { "goodwill": "129124000", "inventory": "None", "commonStock": "35000", "currentDebt": "None", "investments": "None", "totalAssets": "679521000", "longTermDebt": "None", "shortTermDebt": "19671000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "96182000", "reportedCurrency": "USD", "retainedEarnings": "57222000", "totalLiabilities": "367556000", "otherCurrentAssets": "17308000", "totalCurrentAssets": "122856000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "556665000", "currentAccountsPayable": "18737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "273091000", "totalShareholderEquity": "293283000", "capitalLeaseObligations": "273091000", "otherCurrentLiabilities": "59980000", "totalCurrentLiabilities": "101700000", "otherNonCurrentLiabilities": "10575000", "totalNonCurrentLiabilities": "265856000", "cashAndShortTermInvestments": "24246000", "commonStockSharesOutstanding": "35333000", "intangibleAssetsExcludingGoodwill": "96182000", "cashAndCashEquivalentsAtCarryingValue": "24246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6530000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20569000", "capitalExpenditures": "3322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3610000", "cashflowFromInvestment": "-4397000", "stockBasedCompensation": "2357000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1827000", "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": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 180688000, "cost_of_revenue": 155374000, "gross_profit": 25314000, "ebit": 10903000, "ebitda": 12396000, "pretax_income": 8011000, "tax_provision": 1354000, "net_income": 6205000, "net_income_to_common": 6205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4464000, "total_current_assets": 101796000, "total_assets": 646759000, "short_term_debt": 19113000, "long_term_debt": 108875000, "total_debt": 127988000, "total_liabilities": 459472000, "total_equity": 169377000, "shares_outstanding": 31363000, "goodwill_and_intangibles": 225239000 }, "cash_flow": { "operating_cash_flow": 7693000, "capital_expenditure": 908000, "free_cash_flow": 8601000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148953, "ticker_id": 7733, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10903000", "ebitda": "12396000", "netIncome": "6205000", "grossProfit": "25314000", "depreciation": "None", "totalRevenue": "180688000", "costOfRevenue": "155374000", "interestIncome": "None", "incomeBeforeTax": "8011000", "interestExpense": "2892000", "operatingIncome": "10794000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1354000", "reportedCurrency": "USD", "netInterestIncome": "-2892000", "nonInterestIncome": "None", "operatingExpenses": "14520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1493000", "sellingGeneralAndAdministrative": "13023000", "netIncomeFromContinuingOperations": "6657000" }, "balance": { "goodwill": "129337000", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "646759000", "longTermDebt": "108875000", "shortTermDebt": "19113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "95902000", "reportedCurrency": "USD", "retainedEarnings": "51464000", "totalLiabilities": "459472000", "otherCurrentAssets": "13307000", "totalCurrentAssets": "101796000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "544963000", "currentAccountsPayable": "15888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "376895000", "totalShareholderEquity": "169377000", "capitalLeaseObligations": "268020000", "otherCurrentLiabilities": "54406000", "totalCurrentLiabilities": "90595000", "otherNonCurrentLiabilities": "10277000", "totalNonCurrentLiabilities": "368877000", "cashAndShortTermInvestments": "4464000", "commonStockSharesOutstanding": "31363000", "intangibleAssetsExcludingGoodwill": "95902000", "cashAndCashEquivalentsAtCarryingValue": "4464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6205000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7693000", "capitalExpenditures": "908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26735000", "cashflowFromInvestment": "-33006999", "stockBasedCompensation": "2133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180688000, "cost_of_revenue": 155374000, "gross_profit": 25314000, "research_and_development": null, "selling_general_admin": 13023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10903000, "depreciation_amortisation": 1493000, "ebitda": 12396000, "interest_expense": 2892000, "interest_income": null, "other_non_operating": null, "pretax_income": 8011000, "tax_provision": 1354000, "effective_tax_rate": null, "net_income": 6205000, "net_income_continuing_ops": 6657000, "net_income_to_common": 6205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4464000, "short_term_investments": null, "net_receivables": 84025000, "inventory": null, "other_current_assets": null, "total_current_assets": 101796000, "net_ppe": null, "goodwill": 129337000, "intangible_assets": 95902000, "goodwill_and_intangibles": 225239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 544963000, "total_assets": 646759000, "short_term_debt": 19113000, "accounts_payable": 15888000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90595000, "long_term_debt": 108875000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 368877000, "total_liabilities": 459472000, "total_debt": 127988000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 51464000, "total_equity": 169377000, "shares_outstanding": 31363000, "operating_cash_flow": 7693000, "stock_based_compensation": 2133000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 908000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33006999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26735000, "free_cash_flow": 8601000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10903000", "ebitda": "12396000", "netIncome": "6205000", "grossProfit": "25314000", "depreciation": "None", "totalRevenue": "180688000", "costOfRevenue": "155374000", "interestIncome": "None", "incomeBeforeTax": "8011000", "interestExpense": "2892000", "operatingIncome": "10794000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1354000", "reportedCurrency": "USD", "netInterestIncome": "-2892000", "nonInterestIncome": "None", "operatingExpenses": "14520000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155374000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1493000", "sellingGeneralAndAdministrative": "13023000", "netIncomeFromContinuingOperations": "6657000" }, "balance": { "goodwill": "129337000", "inventory": "None", "commonStock": "31000", "currentDebt": "None", "investments": "None", "totalAssets": "646759000", "longTermDebt": "108875000", "shortTermDebt": "19113000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "95902000", "reportedCurrency": "USD", "retainedEarnings": "51464000", "totalLiabilities": "459472000", "otherCurrentAssets": "13307000", "totalCurrentAssets": "101796000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84025000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "544963000", "currentAccountsPayable": "15888000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "376895000", "totalShareholderEquity": "169377000", "capitalLeaseObligations": "268020000", "otherCurrentLiabilities": "54406000", "totalCurrentLiabilities": "90595000", "otherNonCurrentLiabilities": "10277000", "totalNonCurrentLiabilities": "368877000", "cashAndShortTermInvestments": "4464000", "commonStockSharesOutstanding": "31363000", "intangibleAssetsExcludingGoodwill": "95902000", "cashAndCashEquivalentsAtCarryingValue": "4464000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6205000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7693000", "capitalExpenditures": "908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26735000", "cashflowFromInvestment": "-33006999", "stockBasedCompensation": "2133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1493000", "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": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 168745000, "cost_of_revenue": 145837000, "gross_profit": 22908000, "ebit": 9560000, "ebitda": 11028000, "pretax_income": 7938000, "tax_provision": 1844000, "net_income": 5690000, "net_income_to_common": 5690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3043000, "total_current_assets": 94113000, "total_assets": 602467000, "short_term_debt": 18473000, "long_term_debt": 82174000, "total_debt": 100647000, "total_liabilities": 429474000, "total_equity": 155535000, "shares_outstanding": 30781000, "goodwill_and_intangibles": 188029000 }, "cash_flow": { "operating_cash_flow": 10491000, "capital_expenditure": 2618000, "free_cash_flow": 13109000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148954, "ticker_id": 7733, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9560000", "ebitda": "11028000", "netIncome": "5690000", "grossProfit": "22908000", "depreciation": "None", "totalRevenue": "168745000", "costOfRevenue": "145837000", "interestIncome": "None", "incomeBeforeTax": "7938000", "interestExpense": "1622000", "operatingIncome": "9562000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1844000", "reportedCurrency": "USD", "netInterestIncome": "-1622000", "nonInterestIncome": "None", "operatingExpenses": "13346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1468000", "sellingGeneralAndAdministrative": "11878000", "netIncomeFromContinuingOperations": "6094000" }, "balance": { "goodwill": "110487000", "inventory": "1", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "602467000", "longTermDebt": "82174000", "shortTermDebt": "18473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "77542000", "reportedCurrency": "USD", "retainedEarnings": "45259000", "totalLiabilities": "429474000", "otherCurrentAssets": "14981000", "totalCurrentAssets": "94113000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "508354000", "currentAccountsPayable": "15392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352260000", "totalShareholderEquity": "155535000", "capitalLeaseObligations": "270086000", "otherCurrentLiabilities": "47329000", "totalCurrentLiabilities": "83689000", "otherNonCurrentLiabilities": "10662000", "totalNonCurrentLiabilities": "345785000", "cashAndShortTermInvestments": "3043000", "commonStockSharesOutstanding": "30781000", "intangibleAssetsExcludingGoodwill": "77542000", "cashAndCashEquivalentsAtCarryingValue": "3043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5690000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10491000", "capitalExpenditures": "2618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-526000", "cashflowFromInvestment": "-9644000", "stockBasedCompensation": "1851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168745000, "cost_of_revenue": 145837000, "gross_profit": 22908000, "research_and_development": null, "selling_general_admin": 11878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9560000, "depreciation_amortisation": 1468000, "ebitda": 11028000, "interest_expense": 1622000, "interest_income": null, "other_non_operating": null, "pretax_income": 7938000, "tax_provision": 1844000, "effective_tax_rate": null, "net_income": 5690000, "net_income_continuing_ops": 6094000, "net_income_to_common": 5690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3043000, "short_term_investments": null, "net_receivables": 76089000, "inventory": 1, "other_current_assets": null, "total_current_assets": 94113000, "net_ppe": null, "goodwill": 110487000, "intangible_assets": 77542000, "goodwill_and_intangibles": 188029000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 508354000, "total_assets": 602467000, "short_term_debt": 18473000, "accounts_payable": 15392000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83689000, "long_term_debt": 82174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 345785000, "total_liabilities": 429474000, "total_debt": 100647000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 45259000, "total_equity": 155535000, "shares_outstanding": 30781000, "operating_cash_flow": 10491000, "stock_based_compensation": 1851000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9644000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -526000, "free_cash_flow": 13109000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9560000", "ebitda": "11028000", "netIncome": "5690000", "grossProfit": "22908000", "depreciation": "None", "totalRevenue": "168745000", "costOfRevenue": "145837000", "interestIncome": "None", "incomeBeforeTax": "7938000", "interestExpense": "1622000", "operatingIncome": "9562000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1844000", "reportedCurrency": "USD", "netInterestIncome": "-1622000", "nonInterestIncome": "None", "operatingExpenses": "13346000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1468000", "sellingGeneralAndAdministrative": "11878000", "netIncomeFromContinuingOperations": "6094000" }, "balance": { "goodwill": "110487000", "inventory": "1", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "602467000", "longTermDebt": "82174000", "shortTermDebt": "18473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "77542000", "reportedCurrency": "USD", "retainedEarnings": "45259000", "totalLiabilities": "429474000", "otherCurrentAssets": "14981000", "totalCurrentAssets": "94113000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76089000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "508354000", "currentAccountsPayable": "15392000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "352260000", "totalShareholderEquity": "155535000", "capitalLeaseObligations": "270086000", "otherCurrentLiabilities": "47329000", "totalCurrentLiabilities": "83689000", "otherNonCurrentLiabilities": "10662000", "totalNonCurrentLiabilities": "345785000", "cashAndShortTermInvestments": "3043000", "commonStockSharesOutstanding": "30781000", "intangibleAssetsExcludingGoodwill": "77542000", "cashAndCashEquivalentsAtCarryingValue": "3043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5690000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10491000", "capitalExpenditures": "2618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-526000", "cashflowFromInvestment": "-9644000", "stockBasedCompensation": "1851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1468000", "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": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 156915000, "cost_of_revenue": 136379000, "gross_profit": 20536000, "ebit": 8609000, "ebitda": 9940000, "pretax_income": 6817000, "tax_provision": 1759000, "net_income": 4906000, "net_income_to_common": 4906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2722000, "total_current_assets": 87063000, "total_assets": 578243000, "short_term_debt": 17378000, "long_term_debt": 83294000, "total_debt": 100672000, "total_liabilities": 414011000, "total_equity": 147178000, "shares_outstanding": 30403000, "goodwill_and_intangibles": 182162000 }, "cash_flow": { "operating_cash_flow": 545000, "capital_expenditure": 3144000, "free_cash_flow": 3689000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148955, "ticker_id": 7733, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8609000", "ebitda": "9940000", "netIncome": "4906000", "grossProfit": "20536000", "depreciation": "None", "totalRevenue": "156915000", "costOfRevenue": "136379000", "interestIncome": "None", "incomeBeforeTax": "6817000", "interestExpense": "1792000", "operatingIncome": "8524000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1759000", "reportedCurrency": "USD", "netInterestIncome": "-1792000", "nonInterestIncome": "None", "operatingExpenses": "12012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1331000", "sellingGeneralAndAdministrative": "11436000", "netIncomeFromContinuingOperations": "5058000" }, "balance": { "goodwill": "107220000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "578243000", "longTermDebt": "83294000", "shortTermDebt": "17378000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "74942000", "reportedCurrency": "USD", "retainedEarnings": "39569000", "totalLiabilities": "414011000", "otherCurrentAssets": "12987000", "totalCurrentAssets": "87063000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491180000", "currentAccountsPayable": "13060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344852000", "totalShareholderEquity": "147178000", "capitalLeaseObligations": "261558000", "otherCurrentLiabilities": "41847000", "totalCurrentLiabilities": "75235000", "otherNonCurrentLiabilities": "9162000", "totalNonCurrentLiabilities": "338776000", "cashAndShortTermInvestments": "2722000", "commonStockSharesOutstanding": "30403000", "intangibleAssetsExcludingGoodwill": "74942000", "cashAndCashEquivalentsAtCarryingValue": "2722000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5058000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "545000", "capitalExpenditures": "3144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19754000", "cashflowFromInvestment": "-23636000", "stockBasedCompensation": "1440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1331000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156915000, "cost_of_revenue": 136379000, "gross_profit": 20536000, "research_and_development": null, "selling_general_admin": 11436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8609000, "depreciation_amortisation": 1331000, "ebitda": 9940000, "interest_expense": 1792000, "interest_income": null, "other_non_operating": null, "pretax_income": 6817000, "tax_provision": 1759000, "effective_tax_rate": null, "net_income": 4906000, "net_income_continuing_ops": 5058000, "net_income_to_common": 4906000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2722000, "short_term_investments": null, "net_receivables": 71354000, "inventory": null, "other_current_assets": null, "total_current_assets": 87063000, "net_ppe": null, "goodwill": 107220000, "intangible_assets": 74942000, "goodwill_and_intangibles": 182162000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 491180000, "total_assets": 578243000, "short_term_debt": 17378000, "accounts_payable": 13060000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75235000, "long_term_debt": 83294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338776000, "total_liabilities": 414011000, "total_debt": 100672000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 39569000, "total_equity": 147178000, "shares_outstanding": 30403000, "operating_cash_flow": 545000, "stock_based_compensation": 1440000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3144000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23636000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19754000, "free_cash_flow": 3689000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8609000", "ebitda": "9940000", "netIncome": "4906000", "grossProfit": "20536000", "depreciation": "None", "totalRevenue": "156915000", "costOfRevenue": "136379000", "interestIncome": "None", "incomeBeforeTax": "6817000", "interestExpense": "1792000", "operatingIncome": "8524000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1759000", "reportedCurrency": "USD", "netInterestIncome": "-1792000", "nonInterestIncome": "None", "operatingExpenses": "12012000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136379000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1331000", "sellingGeneralAndAdministrative": "11436000", "netIncomeFromContinuingOperations": "5058000" }, "balance": { "goodwill": "107220000", "inventory": "None", "commonStock": "30000", "currentDebt": "None", "investments": "None", "totalAssets": "578243000", "longTermDebt": "83294000", "shortTermDebt": "17378000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "74942000", "reportedCurrency": "USD", "retainedEarnings": "39569000", "totalLiabilities": "414011000", "otherCurrentAssets": "12987000", "totalCurrentAssets": "87063000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491180000", "currentAccountsPayable": "13060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "344852000", "totalShareholderEquity": "147178000", "capitalLeaseObligations": "261558000", "otherCurrentLiabilities": "41847000", "totalCurrentLiabilities": "75235000", "otherNonCurrentLiabilities": "9162000", "totalNonCurrentLiabilities": "338776000", "cashAndShortTermInvestments": "2722000", "commonStockSharesOutstanding": "30403000", "intangibleAssetsExcludingGoodwill": "74942000", "cashAndCashEquivalentsAtCarryingValue": "2722000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5058000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "545000", "capitalExpenditures": "3144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19754000", "cashflowFromInvestment": "-23636000", "stockBasedCompensation": "1440000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1331000", "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": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 145954000, "cost_of_revenue": 127254000, "gross_profit": 18700000, "ebit": 7878000, "ebitda": 9191000, "pretax_income": 6309000, "tax_provision": 1780000, "net_income": 4349000, "net_income_to_common": 4349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6059000, "total_current_assets": 80077000, "total_assets": 539691000, "short_term_debt": 17122000, "long_term_debt": 63914000, "total_debt": 81036000, "total_liabilities": 394176000, "total_equity": 140339000, "shares_outstanding": 30236000, "goodwill_and_intangibles": 158756000 }, "cash_flow": { "operating_cash_flow": 5180000, "capital_expenditure": 2359000, "free_cash_flow": 7539000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148956, "ticker_id": 7733, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7878000", "ebitda": "9191000", "netIncome": "4349000", "grossProfit": "18700000", "depreciation": "None", "totalRevenue": "145954000", "costOfRevenue": "127254000", "interestIncome": "None", "incomeBeforeTax": "6309000", "interestExpense": "1569000", "operatingIncome": "7567000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1780000", "reportedCurrency": "USD", "netInterestIncome": "-1569000", "nonInterestIncome": "None", "operatingExpenses": "11133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1313000", "sellingGeneralAndAdministrative": "9754000", "netIncomeFromContinuingOperations": "4529000" }, "balance": { "goodwill": "91014000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "539691000", "longTermDebt": "63914000", "shortTermDebt": "17122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67742000", "reportedCurrency": "USD", "retainedEarnings": "34663000", "totalLiabilities": "394176000", "otherCurrentAssets": "12902000", "totalCurrentAssets": "80077000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459614000", "currentAccountsPayable": "10841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329632000", "totalShareholderEquity": "140339000", "capitalLeaseObligations": "265718000", "otherCurrentLiabilities": "40673000", "totalCurrentLiabilities": "71549000", "otherNonCurrentLiabilities": "8262000", "totalNonCurrentLiabilities": "322627000", "cashAndShortTermInvestments": "6059000", "commonStockSharesOutstanding": "30236000", "intangibleAssetsExcludingGoodwill": "67742000", "cashAndCashEquivalentsAtCarryingValue": "6059000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4529000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6801000", "operatingCashflow": "5180000", "capitalExpenditures": "2359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10142000", "cashflowFromInvestment": "-12646000", "stockBasedCompensation": "1358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1313000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145954000, "cost_of_revenue": 127254000, "gross_profit": 18700000, "research_and_development": null, "selling_general_admin": 9754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7878000, "depreciation_amortisation": 1313000, "ebitda": 9191000, "interest_expense": 1569000, "interest_income": null, "other_non_operating": null, "pretax_income": 6309000, "tax_provision": 1780000, "effective_tax_rate": null, "net_income": 4349000, "net_income_continuing_ops": 4529000, "net_income_to_common": 4349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6059000, "short_term_investments": null, "net_receivables": 61116000, "inventory": null, "other_current_assets": null, "total_current_assets": 80077000, "net_ppe": null, "goodwill": 91014000, "intangible_assets": 67742000, "goodwill_and_intangibles": 158756000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 459614000, "total_assets": 539691000, "short_term_debt": 17122000, "accounts_payable": 10841000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71549000, "long_term_debt": 63914000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 322627000, "total_liabilities": 394176000, "total_debt": 81036000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 34663000, "total_equity": 140339000, "shares_outstanding": 30236000, "operating_cash_flow": 5180000, "stock_based_compensation": 1358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2359000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12646000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10142000, "free_cash_flow": 7539000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7878000", "ebitda": "9191000", "netIncome": "4349000", "grossProfit": "18700000", "depreciation": "None", "totalRevenue": "145954000", "costOfRevenue": "127254000", "interestIncome": "None", "incomeBeforeTax": "6309000", "interestExpense": "1569000", "operatingIncome": "7567000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1780000", "reportedCurrency": "USD", "netInterestIncome": "-1569000", "nonInterestIncome": "None", "operatingExpenses": "11133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1313000", "sellingGeneralAndAdministrative": "9754000", "netIncomeFromContinuingOperations": "4529000" }, "balance": { "goodwill": "91014000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "539691000", "longTermDebt": "63914000", "shortTermDebt": "17122000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "67742000", "reportedCurrency": "USD", "retainedEarnings": "34663000", "totalLiabilities": "394176000", "otherCurrentAssets": "12902000", "totalCurrentAssets": "80077000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "459614000", "currentAccountsPayable": "10841000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329632000", "totalShareholderEquity": "140339000", "capitalLeaseObligations": "265718000", "otherCurrentLiabilities": "40673000", "totalCurrentLiabilities": "71549000", "otherNonCurrentLiabilities": "8262000", "totalNonCurrentLiabilities": "322627000", "cashAndShortTermInvestments": "6059000", "commonStockSharesOutstanding": "30236000", "intangibleAssetsExcludingGoodwill": "67742000", "cashAndCashEquivalentsAtCarryingValue": "6059000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4529000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6801000", "operatingCashflow": "5180000", "capitalExpenditures": "2359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10142000", "cashflowFromInvestment": "-12646000", "stockBasedCompensation": "1358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1313000", "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": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 140192000, "cost_of_revenue": 122390000, "gross_profit": 17802000, "ebit": 7024000, "ebitda": 8347000, "pretax_income": 5528000, "tax_provision": 1066000, "net_income": 4383000, "net_income_to_common": 4383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3383000, "total_current_assets": 72196000, "total_assets": 520315000, "short_term_debt": 16341000, "long_term_debt": 53783000, "total_debt": 70124000, "total_liabilities": 380796000, "total_equity": 134523000, "shares_outstanding": 30206000, "goodwill_and_intangibles": 149040000 }, "cash_flow": { "operating_cash_flow": 12377000, "capital_expenditure": 1773000, "free_cash_flow": 14150000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148958, "ticker_id": 7733, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7024000", "ebitda": "8347000", "netIncome": "4383000", "grossProfit": "17802000", "depreciation": "None", "totalRevenue": "140192000", "costOfRevenue": "122390000", "interestIncome": "None", "incomeBeforeTax": "5528000", "interestExpense": "1496000", "operatingIncome": "7061000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1066000", "reportedCurrency": "USD", "netInterestIncome": "-1496000", "nonInterestIncome": "None", "operatingExpenses": "10741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1323000", "sellingGeneralAndAdministrative": "9417000", "netIncomeFromContinuingOperations": "4462000" }, "balance": { "goodwill": "86132000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "520315000", "longTermDebt": "53783000", "shortTermDebt": "16341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "62908000", "reportedCurrency": "USD", "retainedEarnings": "30314000", "totalLiabilities": "380796000", "otherCurrentAssets": "9460000", "totalCurrentAssets": "72196000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448119000", "currentAccountsPayable": "12182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "319698000", "totalShareholderEquity": "134523000", "capitalLeaseObligations": "265915000", "otherCurrentLiabilities": "37197000", "totalCurrentLiabilities": "68760000", "otherNonCurrentLiabilities": "8679000", "totalNonCurrentLiabilities": "312036000", "cashAndShortTermInvestments": "3383000", "commonStockSharesOutstanding": "30206000", "intangibleAssetsExcludingGoodwill": "62908000", "cashAndCashEquivalentsAtCarryingValue": "3383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4462000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12377000", "capitalExpenditures": "1773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5482000", "cashflowFromInvestment": "-6350000", "stockBasedCompensation": "1341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 140192000, "cost_of_revenue": 122390000, "gross_profit": 17802000, "research_and_development": null, "selling_general_admin": 9417000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7024000, "depreciation_amortisation": 1323000, "ebitda": 8347000, "interest_expense": 1496000, "interest_income": null, "other_non_operating": null, "pretax_income": 5528000, "tax_provision": 1066000, "effective_tax_rate": null, "net_income": 4383000, "net_income_continuing_ops": 4462000, "net_income_to_common": 4383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3383000, "short_term_investments": null, "net_receivables": 59353000, "inventory": null, "other_current_assets": null, "total_current_assets": 72196000, "net_ppe": null, "goodwill": 86132000, "intangible_assets": 62908000, "goodwill_and_intangibles": 149040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 448119000, "total_assets": 520315000, "short_term_debt": 16341000, "accounts_payable": 12182000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68760000, "long_term_debt": 53783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 312036000, "total_liabilities": 380796000, "total_debt": 70124000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30314000, "total_equity": 134523000, "shares_outstanding": 30206000, "operating_cash_flow": 12377000, "stock_based_compensation": 1341000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6350000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5482000, "free_cash_flow": 14150000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7024000", "ebitda": "8347000", "netIncome": "4383000", "grossProfit": "17802000", "depreciation": "None", "totalRevenue": "140192000", "costOfRevenue": "122390000", "interestIncome": "None", "incomeBeforeTax": "5528000", "interestExpense": "1496000", "operatingIncome": "7061000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1066000", "reportedCurrency": "USD", "netInterestIncome": "-1496000", "nonInterestIncome": "None", "operatingExpenses": "10741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "122390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1323000", "sellingGeneralAndAdministrative": "9417000", "netIncomeFromContinuingOperations": "4462000" }, "balance": { "goodwill": "86132000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "520315000", "longTermDebt": "53783000", "shortTermDebt": "16341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "62908000", "reportedCurrency": "USD", "retainedEarnings": "30314000", "totalLiabilities": "380796000", "otherCurrentAssets": "9460000", "totalCurrentAssets": "72196000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448119000", "currentAccountsPayable": "12182000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "319698000", "totalShareholderEquity": "134523000", "capitalLeaseObligations": "265915000", "otherCurrentLiabilities": "37197000", "totalCurrentLiabilities": "68760000", "otherNonCurrentLiabilities": "8679000", "totalNonCurrentLiabilities": "312036000", "cashAndShortTermInvestments": "3383000", "commonStockSharesOutstanding": "30206000", "intangibleAssetsExcludingGoodwill": "62908000", "cashAndCashEquivalentsAtCarryingValue": "3383000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4462000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12377000", "capitalExpenditures": "1773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5482000", "cashflowFromInvestment": "-6350000", "stockBasedCompensation": "1341000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1323000", "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": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "income_statement": { "revenue": 132281000, "cost_of_revenue": 116012000, "gross_profit": 16269000, "ebit": 6296000, "ebitda": 7510000, "pretax_income": 4843000, "tax_provision": 1921000, "net_income": 2797000, "net_income_to_common": 2797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2838000, "total_current_assets": 71639000, "total_assets": 515414000, "short_term_debt": 17412000, "long_term_debt": 59153000, "total_debt": 76565000, "total_liabilities": 381716000, "total_equity": 128781000, "shares_outstanding": 30193000, "goodwill_and_intangibles": 144639000 }, "cash_flow": { "operating_cash_flow": 6537000, "capital_expenditure": 1659000, "free_cash_flow": 8196000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148959, "ticker_id": 7733, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:52:13.439268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6296000", "ebitda": "7510000", "netIncome": "2797000", "grossProfit": "16269000", "depreciation": "None", "totalRevenue": "132281000", "costOfRevenue": "116012000", "interestIncome": "None", "incomeBeforeTax": "4843000", "interestExpense": "1453000", "operatingIncome": "6261000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1921000", "reportedCurrency": "USD", "netInterestIncome": "-1453000", "nonInterestIncome": "None", "operatingExpenses": "10008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1214000", "sellingGeneralAndAdministrative": "8791000", "netIncomeFromContinuingOperations": "2922000" }, "balance": { "goodwill": "83614000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "515414000", "longTermDebt": "59153000", "shortTermDebt": "17412000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61025000", "reportedCurrency": "USD", "retainedEarnings": "25931000", "totalLiabilities": "381716000", "otherCurrentAssets": "11549000", "totalCurrentAssets": "71639000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443775000", "currentAccountsPayable": "12037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27252000", "shortLongTermDebtTotal": "322872000", "totalShareholderEquity": "128781000", "capitalLeaseObligations": "263719000", "otherCurrentLiabilities": "36234000", "totalCurrentLiabilities": "68477000", "otherNonCurrentLiabilities": "254086000", "totalNonCurrentLiabilities": "313239000", "cashAndShortTermInvestments": "2838000", "commonStockSharesOutstanding": "30193000", "intangibleAssetsExcludingGoodwill": "61025000", "cashAndCashEquivalentsAtCarryingValue": "2838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2922000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6537000", "capitalExpenditures": "1659000", "changeInReceivables": "-5797000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2249000", "cashflowFromInvestment": "-8900000", "stockBasedCompensation": "1303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-114000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132281000, "cost_of_revenue": 116012000, "gross_profit": 16269000, "research_and_development": null, "selling_general_admin": 8791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6296000, "depreciation_amortisation": 1214000, "ebitda": 7510000, "interest_expense": 1453000, "interest_income": null, "other_non_operating": null, "pretax_income": 4843000, "tax_provision": 1921000, "effective_tax_rate": null, "net_income": 2797000, "net_income_continuing_ops": 2922000, "net_income_to_common": 2797000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2838000, "short_term_investments": null, "net_receivables": 57252000, "inventory": null, "other_current_assets": null, "total_current_assets": 71639000, "net_ppe": null, "goodwill": 83614000, "intangible_assets": 61025000, "goodwill_and_intangibles": 144639000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 443775000, "total_assets": 515414000, "short_term_debt": 17412000, "accounts_payable": 12037000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68477000, "long_term_debt": 59153000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 313239000, "total_liabilities": 381716000, "total_debt": 76565000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 25931000, "total_equity": 128781000, "shares_outstanding": 30193000, "operating_cash_flow": 6537000, "stock_based_compensation": 1303000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1659000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2249000, "free_cash_flow": 8196000, "net_change_in_cash": -114000 }, "raw_data": { "income": { "ebit": "6296000", "ebitda": "7510000", "netIncome": "2797000", "grossProfit": "16269000", "depreciation": "None", "totalRevenue": "132281000", "costOfRevenue": "116012000", "interestIncome": "None", "incomeBeforeTax": "4843000", "interestExpense": "1453000", "operatingIncome": "6261000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1921000", "reportedCurrency": "USD", "netInterestIncome": "-1453000", "nonInterestIncome": "None", "operatingExpenses": "10008000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1214000", "sellingGeneralAndAdministrative": "8791000", "netIncomeFromContinuingOperations": "2922000" }, "balance": { "goodwill": "83614000", "inventory": "None", "commonStock": "29000", "currentDebt": "None", "investments": "None", "totalAssets": "515414000", "longTermDebt": "59153000", "shortTermDebt": "17412000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "61025000", "reportedCurrency": "USD", "retainedEarnings": "25931000", "totalLiabilities": "381716000", "otherCurrentAssets": "11549000", "totalCurrentAssets": "71639000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "57252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "443775000", "currentAccountsPayable": "12037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27252000", "shortLongTermDebtTotal": "322872000", "totalShareholderEquity": "128781000", "capitalLeaseObligations": "263719000", "otherCurrentLiabilities": "36234000", "totalCurrentLiabilities": "68477000", "otherNonCurrentLiabilities": "254086000", "totalNonCurrentLiabilities": "313239000", "cashAndShortTermInvestments": "2838000", "commonStockSharesOutstanding": "30193000", "intangibleAssetsExcludingGoodwill": "61025000", "cashAndCashEquivalentsAtCarryingValue": "2838000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2922000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6537000", "capitalExpenditures": "1659000", "changeInReceivables": "-5797000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2249000", "cashflowFromInvestment": "-8900000", "stockBasedCompensation": "1303000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-114000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1214000", "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }