{ "ticker": { "uuid": "27ef5dd8-6939-4c67-b0cc-2c54314c62ae", "symbol": "METC", "name": "Ramaco Resources Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Coking Coal", "page_url": "https://sharemaestro.com/factors/ticker/27ef5dd8-6939-4c67-b0cc-2c54314c62ae/", "api_url": "https://sharemaestro.com/factors/api/tickers/27ef5dd8-6939-4c67-b0cc-2c54314c62ae/" }, "ticker_metadata": { "id": 7111, "uuid": "27ef5dd8-6939-4c67-b0cc-2c54314c62ae", "symbol": "METC", "name": "Ramaco Resources Inc", "asset_type": "equity", "market_cap": 1025201000, "stock_exchange_id": 2, "industry": "Coking Coal", "sector": "Basic Materials", "description": "Ramaco Resources, Inc. produces and sells metallurgical coal. The company is headquartered in Lexington, Kentucky.", "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": "27ef5dd8-6939-4c67-b0cc-2c54314c62ae", "symbol": "METC", "name": "Ramaco Resources Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Coking Coal", "page_url": "https://sharemaestro.com/factors/ticker/27ef5dd8-6939-4c67-b0cc-2c54314c62ae/", "api_url": "https://sharemaestro.com/factors/api/tickers/27ef5dd8-6939-4c67-b0cc-2c54314c62ae/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.27, "value": 0.32, "quality": 0.01, "momentum": 0.86, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 15.65, "market_cap": 778963100, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0037, "shareholder_yield": 0.0028, "roe": -0.138, "piotroski_f_score": 3, "momentum_12_1": 0.5347, "volatility_252d": 1.0787 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:09.775476+00:00", "batch_id": "" }, "size": { "price_close": 15.65, "market_cap": 778963100, "market_cap_usd": 778963100, "enterprise_value": 883452100, "shares_outstanding": 49774000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.7825, "ptbv_ratio": 1.7825, "ps_ratio": 1.4878, "pcf_ratio": null, "pfcf_ratio": 37.8984, "ev_ebitda": 271.0807, "ev_ebit": -13.439, "ev_sales": 1.6873, "ev_fcf": 42.982, "earnings_yield": null, "fcf_yield": 0.0233, "price_to_sales": 1.4878, "price_to_book": 1.7825, "price_to_cashflow": null, "ebitda_to_ev": 0.0037, "sales_yield": 0.5926 }, "yield": { "dividend_yield": 0.0028, "buyback_yield": 0, "shareholder_yield": 0.0028, "debt_paydown_yield": null, "total_yield": 0.0028 }, "quality": { "gross_margin": 0.013, "operating_margin": -0.1256, "net_margin": -0.1152, "ebitda_margin": 0.0062, "fcf_margin": 0.0393, "roe": -0.138, "roa": -0.0552, "roic": -0.0911, "roc_greenblatt": null, "asset_turnover": 0.4796, "cash_conversion": -0.3408, "accruals_ratio": -0.0003, "sbc_to_revenue": 0.0365, "piotroski_f_score": 3, "altman_z_score": 1.4453, "earnings_stability_5y": 1.2223, "revenue_stability_5y": 0.4826, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0062, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4979, "net_debt_to_ebitda": 32.0617, "debt_to_assets": 0.4211, "interest_coverage": -11.1269, "current_ratio": 4.8787, "quick_ratio": 3.9298, "net_debt": 104489000, "local_beta": -0.0001, "volatility_252d": 1.0787, "volatility_60d": 2.2534, "max_drawdown_12m": -0.715, "risk_adjusted_momentum": 0.4957 }, "growth": { "revenue_growth_1y": -0.1666, "revenue_growth_3y_cagr": -0.0174, "revenue_growth_5y_cagr": 0.2601, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.8883, "book_value_growth_1y": 0.1946, "revenue_growth": -0.1666, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0567, "price_return_3m": 0.1163, "price_return_6m": -0.1128, "price_return_9m": -0.4446, "price_return_12m": 0.6218, "price_return_12m_ex1m": 0.5347, "momentum_6m": -0.1128, "momentum_12m": 0.6218, "momentum_12_1": 0.5347, "distance_from_52w_high": -0.6684, "distance_from_52w_low": 0.4266, "relative_strength": 0.4638 }, "raw_ttm": { "revenue_ttm": 523575000, "gross_profit_ttm": 6807000, "ebit_ttm": -65738000, "ebitda_ttm": 3259000, "net_income_ttm": -60306000, "eps_diluted_ttm": -1.2116, "operating_cash_flow_ttm": -59940000, "capital_expenditure_ttm": 80494000, "fcf_ttm": 20554000, "dividends_paid_ttm": 2178000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5908000, "cash_and_equivalents": 355205000, "total_current_assets": 542702000, "total_current_liabilities": 111240000, "net_ppe": null, "total_assets": 1091588000, "total_debt": 459694000, "total_equity": 437004000, "net_working_capital": 83888000, "book_value_per_share": 8.7798, "retained_earnings": -18632000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.7798 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 38, "rank_ps": 38, "rank_pcf": 50, "rank_ev_ebitda": 99, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 79, "rank_dividend_yield": 54, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 82, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 96, "rank_fcf_margin": 82, "rank_piotroski": 89, "rank_accruals": 82, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 20 }, "composites": { "value_composite": 68, "quality_composite": 99, "momentum_composite": 14, "growth_composite": 86, "yield_composite": 70, "svqf_composite": 58, "vc1_composite": 74, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 73, "quality_value_composite": 0.0566, "os_score": 0.27, "value_percentile": 0.32, "quality_percentile": 0.01, "momentum_percentile": 0.86, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 72, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2508, "ticker_id": 7111, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:09.775476+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.65, "market_cap": 778963100, "market_cap_usd": 778963100, "enterprise_value": 883452100, "shares_outstanding": 49774000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.78250794, "ptbv_ratio": 1.78250794, "ps_ratio": 1.48777749, "pcf_ratio": null, "pfcf_ratio": 37.89837015, "ev_ebitda": 271.08073029, "ev_ebit": -13.43898658, "ev_sales": 1.68734584, "ev_fcf": 42.9820035, "earnings_yield": null, "fcf_yield": 0.02326555, "dividend_yield": 0.00279602, "buyback_yield": 0, "shareholder_yield": 0.00279602, "debt_paydown_yield": null, "total_yield": 0.00279602, "gross_margin": 0.013001, "operating_margin": -0.12555603, "net_margin": -0.11518121, "ebitda_margin": 0.00622451, "fcf_margin": 0.03925703, "roe": -0.13799874, "roa": -0.05524612, "roic": -0.09105104, "roc_greenblatt": null, "asset_turnover": 0.47964525, "cash_conversion": -0.34082844, "accruals_ratio": -0.00033529, "sbc_to_revenue": 0.03651053, "debt_to_equity": 1.49789018, "net_debt_to_ebitda": 32.06167536, "debt_to_assets": 0.42112409, "interest_coverage": -11.12694651, "current_ratio": 4.87865876, "quick_ratio": 3.92984538, "net_debt": 104489000, "revenue_growth_1y": -0.16664544, "revenue_growth_3y_cagr": -0.01743168, "revenue_growth_5y_cagr": 0.26008373, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.88825765, "book_value_growth_1y": 0.19462183, "piotroski_f_score": 3, "altman_z_score": 1.44533576, "earnings_stability_5y": 1.222334, "revenue_stability_5y": 0.482623, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05671843, "price_return_3m": 0.11626248, "price_return_6m": -0.11281179, "price_return_9m": -0.44464159, "price_return_12m": 0.62176166, "price_return_12m_ex1m": 0.53471503, "distance_from_52w_high": -0.6684322, "distance_from_52w_low": 0.42661805, "relative_strength": 0.46382061, "local_beta": -0.0001, "volatility_252d": 1.078728, "volatility_60d": 2.25335, "max_drawdown_12m": -0.71504237, "revenue_ttm": 523575000, "gross_profit_ttm": 6807000, "ebit_ttm": -65738000, "ebitda_ttm": 3259000, "net_income_ttm": -60306000, "eps_diluted_ttm": -1.21159642, "operating_cash_flow_ttm": -59940000, "capital_expenditure_ttm": 80494000, "fcf_ttm": 20554000, "dividends_paid_ttm": 2178000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5908000, "cash_and_equivalents": 355205000, "total_current_assets": 542702000, "total_current_liabilities": 111240000, "net_ppe": null, "total_assets": 1091588000, "total_debt": 459694000, "total_equity": 437004000, "net_working_capital": 83888000, "book_value_per_share": 8.77976454, "retained_earnings": -18632000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.77976454, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 38, "rank_ps": 38, "rank_pcf": 50, "rank_ev_ebitda": 99, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 79, "rank_dividend_yield": 54, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 82, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 96, "rank_fcf_margin": 82, "rank_piotroski": 89, "rank_accruals": 82, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 20, "value_composite": 68, "quality_composite": 99, "momentum_composite": 14, "growth_composite": 86, "yield_composite": 70, "svqf_composite": 58, "vc1_composite": 74, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 72, "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": 15.65, "os": 0.27, "value": 0.32, "quality": 0.01, "momentum": 0.86, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0028, "roe": -0.138, "momentum_12_1": 0.5347, "complete_fields": { "id": 2508, "ticker_id": 7111, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:09.775476+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.65, "market_cap": 778963100, "market_cap_usd": 778963100, "enterprise_value": 883452100, "shares_outstanding": 49774000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.78250794, "ptbv_ratio": 1.78250794, "ps_ratio": 1.48777749, "pcf_ratio": null, "pfcf_ratio": 37.89837015, "ev_ebitda": 271.08073029, "ev_ebit": -13.43898658, "ev_sales": 1.68734584, "ev_fcf": 42.9820035, "earnings_yield": null, "fcf_yield": 0.02326555, "dividend_yield": 0.00279602, "buyback_yield": 0, "shareholder_yield": 0.00279602, "debt_paydown_yield": null, "total_yield": 0.00279602, "gross_margin": 0.013001, "operating_margin": -0.12555603, "net_margin": -0.11518121, "ebitda_margin": 0.00622451, "fcf_margin": 0.03925703, "roe": -0.13799874, "roa": -0.05524612, "roic": -0.09105104, "roc_greenblatt": null, "asset_turnover": 0.47964525, "cash_conversion": -0.34082844, "accruals_ratio": -0.00033529, "sbc_to_revenue": 0.03651053, "debt_to_equity": 1.49789018, "net_debt_to_ebitda": 32.06167536, "debt_to_assets": 0.42112409, "interest_coverage": -11.12694651, "current_ratio": 4.87865876, "quick_ratio": 3.92984538, "net_debt": 104489000, "revenue_growth_1y": -0.16664544, "revenue_growth_3y_cagr": -0.01743168, "revenue_growth_5y_cagr": 0.26008373, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.88825765, "book_value_growth_1y": 0.19462183, "piotroski_f_score": 3, "altman_z_score": 1.44533576, "earnings_stability_5y": 1.222334, "revenue_stability_5y": 0.482623, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.05671843, "price_return_3m": 0.11626248, "price_return_6m": -0.11281179, "price_return_9m": -0.44464159, "price_return_12m": 0.62176166, "price_return_12m_ex1m": 0.53471503, "distance_from_52w_high": -0.6684322, "distance_from_52w_low": 0.42661805, "relative_strength": 0.46382061, "local_beta": -0.0001, "volatility_252d": 1.078728, "volatility_60d": 2.25335, "max_drawdown_12m": -0.71504237, "revenue_ttm": 523575000, "gross_profit_ttm": 6807000, "ebit_ttm": -65738000, "ebitda_ttm": 3259000, "net_income_ttm": -60306000, "eps_diluted_ttm": -1.21159642, "operating_cash_flow_ttm": -59940000, "capital_expenditure_ttm": 80494000, "fcf_ttm": 20554000, "dividends_paid_ttm": 2178000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5908000, "cash_and_equivalents": 355205000, "total_current_assets": 542702000, "total_current_liabilities": 111240000, "net_ppe": null, "total_assets": 1091588000, "total_debt": 459694000, "total_equity": 437004000, "net_working_capital": 83888000, "book_value_per_share": 8.77976454, "retained_earnings": -18632000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 8.77976454, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 45, "rank_ptbv": 38, "rank_ps": 38, "rank_pcf": 50, "rank_ev_ebitda": 99, "rank_ev_ebit": 11, "rank_earnings_yield": 50, "rank_fcf_yield": 79, "rank_dividend_yield": 54, "rank_shareholder_yield": 55, "rank_total_yield": 55, "rank_roe": 82, "rank_roc": 50, "rank_roic": 87, "rank_gross_margin": 96, "rank_fcf_margin": 82, "rank_piotroski": 89, "rank_accruals": 82, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 20, "value_composite": 68, "quality_composite": 99, "momentum_composite": 14, "growth_composite": 86, "yield_composite": 70, "svqf_composite": 58, "vc1_composite": 74, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 73, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 72, "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 536618000, "cost_of_revenue": 523211000, "gross_profit": 13407000, "ebit": -55956000, "ebitda": 13866000, "pretax_income": -62140000, "tax_provision": -10694000, "net_income": -51446000, "net_income_to_common": -51446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440347000, "total_current_assets": 597606000, "total_assets": 1140569000, "short_term_debt": 7337000, "long_term_debt": 451361000, "total_debt": 458698000, "total_liabilities": 657003000, "total_equity": 483566000, "shares_outstanding": 49774000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1969000, "capital_expenditure": 62781000, "free_cash_flow": 64750000, "dividends_paid": 4340000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119521, "ticker_id": 7111, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-55956000", "ebitda": "13866000", "netIncome": "-51446000", "grossProfit": "13407000", "depreciation": "None", "totalRevenue": "536618000", "costOfRevenue": "523211000", "interestIncome": "None", "incomeBeforeTax": "-62140000", "interestExpense": "7804000", "operatingIncome": "-55956000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10694000", "reportedCurrency": "USD", "netInterestIncome": "-7804000", "nonInterestIncome": "None", "operatingExpenses": "69363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "523211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69822000", "sellingGeneralAndAdministrative": "69363000", "netIncomeFromContinuingOperations": "-51446000" }, "balance": { "goodwill": "None", "inventory": "87155000", "commonStock": "551000", "currentDebt": "None", "investments": "None", "totalAssets": "1140569000", "longTermDebt": "451361000", "shortTermDebt": "7337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-311000", "totalLiabilities": "657003000", "otherCurrentAssets": "15750000", "totalCurrentAssets": "597606000", "currentLongTermDebt": "56000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542963000", "currentAccountsPayable": "41600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17521000", "totalShareholderEquity": "483566000", "capitalLeaseObligations": "17465000", "otherCurrentLiabilities": "60563000", "totalCurrentLiabilities": "109500000", "otherNonCurrentLiabilities": "8527000", "totalNonCurrentLiabilities": "547503000", "cashAndShortTermInvestments": "440347000", "commonStockSharesOutstanding": "49774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "440347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51446000", "profitLoss": "None", "dividendPayout": "4340000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-43797000", "operatingCashflow": "1969000", "capitalExpenditures": "62781000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "489041000", "cashflowFromInvestment": "-83665000", "stockBasedCompensation": "17569000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4340000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 536618000, "cost_of_revenue": 523211000, "gross_profit": 13407000, "research_and_development": null, "selling_general_admin": 69363000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -55956000, "depreciation_amortisation": 69822000, "ebitda": 13866000, "interest_expense": 7804000, "interest_income": null, "other_non_operating": null, "pretax_income": -62140000, "tax_provision": -10694000, "effective_tax_rate": null, "net_income": -51446000, "net_income_continuing_ops": -51446000, "net_income_to_common": -51446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 440347000, "short_term_investments": null, "net_receivables": 54354000, "inventory": 87155000, "other_current_assets": null, "total_current_assets": 597606000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 542963000, "total_assets": 1140569000, "short_term_debt": 7337000, "accounts_payable": 41600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109500000, "long_term_debt": 451361000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 547503000, "total_liabilities": 657003000, "total_debt": 458698000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -311000, "total_equity": 483566000, "shares_outstanding": 49774000, "operating_cash_flow": 1969000, "stock_based_compensation": 17569000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62781000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83665000, "dividends_paid": 4340000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 489041000, "free_cash_flow": 64750000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-55956000", "ebitda": "13866000", "netIncome": "-51446000", "grossProfit": "13407000", "depreciation": "None", "totalRevenue": "536618000", "costOfRevenue": "523211000", "interestIncome": "None", "incomeBeforeTax": "-62140000", "interestExpense": "7804000", "operatingIncome": "-55956000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10694000", "reportedCurrency": "USD", "netInterestIncome": "-7804000", "nonInterestIncome": "None", "operatingExpenses": "69363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "523211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69822000", "sellingGeneralAndAdministrative": "69363000", "netIncomeFromContinuingOperations": "-51446000" }, "balance": { "goodwill": "None", "inventory": "87155000", "commonStock": "551000", "currentDebt": "None", "investments": "None", "totalAssets": "1140569000", "longTermDebt": "451361000", "shortTermDebt": "7337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-311000", "totalLiabilities": "657003000", "otherCurrentAssets": "15750000", "totalCurrentAssets": "597606000", "currentLongTermDebt": "56000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542963000", "currentAccountsPayable": "41600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17521000", "totalShareholderEquity": "483566000", "capitalLeaseObligations": "17465000", "otherCurrentLiabilities": "60563000", "totalCurrentLiabilities": "109500000", "otherNonCurrentLiabilities": "8527000", "totalNonCurrentLiabilities": "547503000", "cashAndShortTermInvestments": "440347000", "commonStockSharesOutstanding": "49774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "440347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51446000", "profitLoss": "None", "dividendPayout": "4340000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-43797000", "operatingCashflow": "1969000", "capitalExpenditures": "62781000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "489041000", "cashflowFromInvestment": "-83665000", "stockBasedCompensation": "17569000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4340000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68155000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 666295000, "cost_of_revenue": 600373000, "gross_profit": 65922000, "ebit": 21043000, "ebitda": 88123000, "pretax_income": 14920000, "tax_provision": 3728000, "net_income": 11192000, "net_income_to_common": 11192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33009000, "total_current_assets": 167634000, "total_assets": 674686000, "short_term_debt": 6867000, "long_term_debt": 88192000, "total_debt": 95059000, "total_liabilities": 311880000, "total_equity": 362806000, "shares_outstanding": 44612000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 112665000, "capital_expenditure": 68842000, "free_cash_flow": 181507000, "dividends_paid": 24602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119526, "ticker_id": 7111, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21043000", "ebitda": "88123000", "netIncome": "11192000", "grossProfit": "65922000", "depreciation": "None", "totalRevenue": "666295000", "costOfRevenue": "600373000", "interestIncome": "None", "incomeBeforeTax": "14920000", "interestExpense": "6123000", "operatingIncome": "16636000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3728000", "reportedCurrency": "USD", "netInterestIncome": "-6123000", "nonInterestIncome": "None", "operatingExpenses": "49286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "600373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67080000", "sellingGeneralAndAdministrative": "49286000", "netIncomeFromContinuingOperations": "11192000" }, "balance": { "goodwill": "None", "inventory": "43358000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "674686000", "longTermDebt": "88192000", "shortTermDebt": "6867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "69534000", "totalLiabilities": "311880000", "otherCurrentAssets": "17685000", "totalCurrentAssets": "167634000", "currentLongTermDebt": "359000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507052000", "currentAccountsPayable": "48855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103667000", "totalShareholderEquity": "362806000", "capitalLeaseObligations": "13735000", "otherCurrentLiabilities": "66706000", "totalCurrentLiabilities": "122428000", "otherNonCurrentLiabilities": "7664000", "totalNonCurrentLiabilities": "189452000", "cashAndShortTermInvestments": "33009000", "commonStockSharesOutstanding": "44612000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11192000", "profitLoss": "None", "dividendPayout": "24602000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6195000", "operatingCashflow": "112665000", "capitalExpenditures": "68842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50788000", "cashflowFromInvestment": "-70835000", "stockBasedCompensation": "17466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10581000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67080000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 666295000, "cost_of_revenue": 600373000, "gross_profit": 65922000, "research_and_development": null, "selling_general_admin": 49286000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21043000, "depreciation_amortisation": 67080000, "ebitda": 88123000, "interest_expense": 6123000, "interest_income": null, "other_non_operating": null, "pretax_income": 14920000, "tax_provision": 3728000, "effective_tax_rate": null, "net_income": 11192000, "net_income_continuing_ops": 11192000, "net_income_to_common": 11192000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33009000, "short_term_investments": null, "net_receivables": 73582000, "inventory": 43358000, "other_current_assets": null, "total_current_assets": 167634000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 507052000, "total_assets": 674686000, "short_term_debt": 6867000, "accounts_payable": 48855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122428000, "long_term_debt": 88192000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 189452000, "total_liabilities": 311880000, "total_debt": 95059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 69534000, "total_equity": 362806000, "shares_outstanding": 44612000, "operating_cash_flow": 112665000, "stock_based_compensation": 17466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68842000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70835000, "dividends_paid": 24602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50788000, "free_cash_flow": 181507000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21043000", "ebitda": "88123000", "netIncome": "11192000", "grossProfit": "65922000", "depreciation": "None", "totalRevenue": "666295000", "costOfRevenue": "600373000", "interestIncome": "None", "incomeBeforeTax": "14920000", "interestExpense": "6123000", "operatingIncome": "16636000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3728000", "reportedCurrency": "USD", "netInterestIncome": "-6123000", "nonInterestIncome": "None", "operatingExpenses": "49286000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "600373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67080000", "sellingGeneralAndAdministrative": "49286000", "netIncomeFromContinuingOperations": "11192000" }, "balance": { "goodwill": "None", "inventory": "43358000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "674686000", "longTermDebt": "88192000", "shortTermDebt": "6867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "69534000", "totalLiabilities": "311880000", "otherCurrentAssets": "17685000", "totalCurrentAssets": "167634000", "currentLongTermDebt": "359000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507052000", "currentAccountsPayable": "48855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103667000", "totalShareholderEquity": "362806000", "capitalLeaseObligations": "13735000", "otherCurrentLiabilities": "66706000", "totalCurrentLiabilities": "122428000", "otherNonCurrentLiabilities": "7664000", "totalNonCurrentLiabilities": "189452000", "cashAndShortTermInvestments": "33009000", "commonStockSharesOutstanding": "44612000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11192000", "profitLoss": "None", "dividendPayout": "24602000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6195000", "operatingCashflow": "112665000", "capitalExpenditures": "68842000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50788000", "cashflowFromInvestment": "-70835000", "stockBasedCompensation": "17466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10581000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67080000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 693524000, "cost_of_revenue": 549448000, "gross_profit": 144076000, "ebit": 113566000, "ebitda": 169221000, "pretax_income": 104663000, "tax_provision": 22350000, "net_income": 82313000, "net_income_to_common": 82313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41962000, "total_current_assets": 189739000, "total_assets": 665836000, "short_term_debt": 62124000, "long_term_debt": 33645000, "total_debt": 95769000, "total_liabilities": 296231000, "total_equity": 369605000, "shares_outstanding": 44752000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 161036000, "capital_expenditure": 82904000, "free_cash_flow": 243940000, "dividends_paid": 25820000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119531, "ticker_id": 7111, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113566000", "ebitda": "169221000", "netIncome": "82313000", "grossProfit": "144076000", "depreciation": "None", "totalRevenue": "693524000", "costOfRevenue": "549448000", "interestIncome": "None", "incomeBeforeTax": "104663000", "interestExpense": "8903000", "operatingIncome": "95245000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22350000", "reportedCurrency": "USD", "netInterestIncome": "-8780000", "nonInterestIncome": "None", "operatingExpenses": "48831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55655000", "sellingGeneralAndAdministrative": "48269000", "netIncomeFromContinuingOperations": "66661000" }, "balance": { "goodwill": "None", "inventory": "37163000", "commonStock": "528000", "currentDebt": "None", "investments": "None", "totalAssets": "665836000", "longTermDebt": "33645000", "shortTermDebt": "62124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "91944000", "totalLiabilities": "296231000", "otherCurrentAssets": "13748000", "totalCurrentAssets": "189739000", "currentLongTermDebt": "56534000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "476097000", "currentAccountsPayable": "51624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101134000", "totalShareholderEquity": "369605000", "capitalLeaseObligations": "10371000", "otherCurrentLiabilities": "56238000", "totalCurrentLiabilities": "169986000", "otherNonCurrentLiabilities": "4483000", "totalNonCurrentLiabilities": "126245000", "cashAndShortTermInvestments": "41962000", "commonStockSharesOutstanding": "44752000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82313000", "profitLoss": "None", "dividendPayout": "25820000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7810000", "operatingCashflow": "161036000", "capitalExpenditures": "82904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82517000", "cashflowFromInvestment": "-72211000", "stockBasedCompensation": "12905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25820000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55655000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 693524000, "cost_of_revenue": 549448000, "gross_profit": 144076000, "research_and_development": null, "selling_general_admin": 48269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113566000, "depreciation_amortisation": 55655000, "ebitda": 169221000, "interest_expense": 8903000, "interest_income": null, "other_non_operating": null, "pretax_income": 104663000, "tax_provision": 22350000, "effective_tax_rate": null, "net_income": 82313000, "net_income_continuing_ops": 66661000, "net_income_to_common": 82313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41962000, "short_term_investments": null, "net_receivables": 96866000, "inventory": 37163000, "other_current_assets": null, "total_current_assets": 189739000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 476097000, "total_assets": 665836000, "short_term_debt": 62124000, "accounts_payable": 51624000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169986000, "long_term_debt": 33645000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 126245000, "total_liabilities": 296231000, "total_debt": 95769000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 91944000, "total_equity": 369605000, "shares_outstanding": 44752000, "operating_cash_flow": 161036000, "stock_based_compensation": 12905000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82904000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72211000, "dividends_paid": 25820000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -82517000, "free_cash_flow": 243940000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113566000", "ebitda": "169221000", "netIncome": "82313000", "grossProfit": "144076000", "depreciation": "None", "totalRevenue": "693524000", "costOfRevenue": "549448000", "interestIncome": "None", "incomeBeforeTax": "104663000", "interestExpense": "8903000", "operatingIncome": "95245000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22350000", "reportedCurrency": "USD", "netInterestIncome": "-8780000", "nonInterestIncome": "None", "operatingExpenses": "48831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55655000", "sellingGeneralAndAdministrative": "48269000", "netIncomeFromContinuingOperations": "66661000" }, "balance": { "goodwill": "None", "inventory": "37163000", "commonStock": "528000", "currentDebt": "None", "investments": "None", "totalAssets": "665836000", "longTermDebt": "33645000", "shortTermDebt": "62124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "91944000", "totalLiabilities": "296231000", "otherCurrentAssets": "13748000", "totalCurrentAssets": "189739000", "currentLongTermDebt": "56534000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "476097000", "currentAccountsPayable": "51624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101134000", "totalShareholderEquity": "369605000", "capitalLeaseObligations": "10371000", "otherCurrentLiabilities": "56238000", "totalCurrentLiabilities": "169986000", "otherNonCurrentLiabilities": "4483000", "totalNonCurrentLiabilities": "126245000", "cashAndShortTermInvestments": "41962000", "commonStockSharesOutstanding": "44752000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82313000", "profitLoss": "None", "dividendPayout": "25820000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7810000", "operatingCashflow": "161036000", "capitalExpenditures": "82904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-82517000", "cashflowFromInvestment": "-72211000", "stockBasedCompensation": "12905000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25820000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55655000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 565688000, "cost_of_revenue": 375269000, "gross_profit": 190419000, "ebit": 153024000, "ebitda": 195333000, "pretax_income": 146195000, "tax_provision": 30153000, "net_income": 116042000, "net_income_to_common": 116042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35613000, "total_current_assets": 147489000, "total_assets": 596339000, "short_term_debt": 81730000, "long_term_debt": 51587000, "total_debt": 133317000, "total_liabilities": 287141000, "total_equity": 309198000, "shares_outstanding": 44702000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 187870000, "capital_expenditure": 123012000, "free_cash_flow": 310882000, "dividends_paid": 20041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119536, "ticker_id": 7111, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "153024000", "ebitda": "195333000", "netIncome": "116042000", "grossProfit": "190419000", "depreciation": "None", "totalRevenue": "565688000", "costOfRevenue": "375269000", "interestIncome": "None", "incomeBeforeTax": "146195000", "interestExpense": "6829000", "operatingIncome": "150387000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "30153000", "reportedCurrency": "USD", "netInterestIncome": "-6829000", "nonInterestIncome": "None", "operatingExpenses": "40032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7429000", "costofGoodsAndServicesSold": "375269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42309000", "sellingGeneralAndAdministrative": "21629000", "netIncomeFromContinuingOperations": "39759000" }, "balance": { "goodwill": "None", "inventory": "44973000", "commonStock": "442000", "currentDebt": "None", "investments": "None", "totalAssets": "596339000", "longTermDebt": "51587000", "shortTermDebt": "81730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "140045000", "totalLiabilities": "287141000", "otherCurrentAssets": "25729000", "totalCurrentAssets": "147489000", "currentLongTermDebt": "75639000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448850000", "currentAccountsPayable": "34825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227077000", "shortLongTermDebtTotal": "138819000", "totalShareholderEquity": "309198000", "capitalLeaseObligations": "10886000", "otherCurrentLiabilities": "46290000", "totalCurrentLiabilities": "162845000", "otherNonCurrentLiabilities": "3299000", "totalNonCurrentLiabilities": "124296000", "cashAndShortTermInvestments": "35613000", "commonStockSharesOutstanding": "44702000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116042000", "profitLoss": "None", "dividendPayout": "20041000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-29182000", "operatingCashflow": "187870000", "capitalExpenditures": "123012000", "changeInReceivables": "-24154000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28495000", "cashflowFromInvestment": "-59613000", "stockBasedCompensation": "8222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16096000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 565688000, "cost_of_revenue": 375269000, "gross_profit": 190419000, "research_and_development": null, "selling_general_admin": 21629000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 153024000, "depreciation_amortisation": 42309000, "ebitda": 195333000, "interest_expense": 6829000, "interest_income": null, "other_non_operating": null, "pretax_income": 146195000, "tax_provision": 30153000, "effective_tax_rate": null, "net_income": 116042000, "net_income_continuing_ops": 39759000, "net_income_to_common": 116042000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35613000, "short_term_investments": null, "net_receivables": 41174000, "inventory": 44973000, "other_current_assets": null, "total_current_assets": 147489000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 448850000, "total_assets": 596339000, "short_term_debt": 81730000, "accounts_payable": 34825000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162845000, "long_term_debt": 51587000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 124296000, "total_liabilities": 287141000, "total_debt": 133317000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 140045000, "total_equity": 309198000, "shares_outstanding": 44702000, "operating_cash_flow": 187870000, "stock_based_compensation": 8222000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123012000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59613000, "dividends_paid": 20041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28495000, "free_cash_flow": 310882000, "net_change_in_cash": 16096000 }, "raw_data": { "income": { "ebit": "153024000", "ebitda": "195333000", "netIncome": "116042000", "grossProfit": "190419000", "depreciation": "None", "totalRevenue": "565688000", "costOfRevenue": "375269000", "interestIncome": "None", "incomeBeforeTax": "146195000", "interestExpense": "6829000", "operatingIncome": "150387000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "30153000", "reportedCurrency": "USD", "netInterestIncome": "-6829000", "nonInterestIncome": "None", "operatingExpenses": "40032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7429000", "costofGoodsAndServicesSold": "375269000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42309000", "sellingGeneralAndAdministrative": "21629000", "netIncomeFromContinuingOperations": "39759000" }, "balance": { "goodwill": "None", "inventory": "44973000", "commonStock": "442000", "currentDebt": "None", "investments": "None", "totalAssets": "596339000", "longTermDebt": "51587000", "shortTermDebt": "81730000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "140045000", "totalLiabilities": "287141000", "otherCurrentAssets": "25729000", "totalCurrentAssets": "147489000", "currentLongTermDebt": "75639000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448850000", "currentAccountsPayable": "34825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227077000", "shortLongTermDebtTotal": "138819000", "totalShareholderEquity": "309198000", "capitalLeaseObligations": "10886000", "otherCurrentLiabilities": "46290000", "totalCurrentLiabilities": "162845000", "otherNonCurrentLiabilities": "3299000", "totalNonCurrentLiabilities": "124296000", "cashAndShortTermInvestments": "35613000", "commonStockSharesOutstanding": "44702000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35613000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116042000", "profitLoss": "None", "dividendPayout": "20041000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-29182000", "operatingCashflow": "187870000", "capitalExpenditures": "123012000", "changeInReceivables": "-24154000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28495000", "cashflowFromInvestment": "-59613000", "stockBasedCompensation": "8222000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16096000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41194000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 283394000, "cost_of_revenue": 222232000, "gross_profit": 61162000, "ebit": 46962000, "ebitda": 73782000, "pretax_income": 44406000, "tax_provision": 4647000, "net_income": 39759000, "net_income_to_common": 39759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21891000, "total_current_assets": 86761000, "total_assets": 329033000, "short_term_debt": 11160000, "long_term_debt": 35702000, "total_debt": 46862000, "total_liabilities": 117959000, "total_equity": 211074000, "shares_outstanding": 44257000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 53340000, "capital_expenditure": 29466000, "free_cash_flow": 82806000, "dividends_paid": 2501000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119541, "ticker_id": 7111, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46962000", "ebitda": "73782000", "netIncome": "39759000", "grossProfit": "61162000", "depreciation": "None", "totalRevenue": "283394000", "costOfRevenue": "222232000", "interestIncome": "None", "incomeBeforeTax": "44406000", "interestExpense": "2556000", "operatingIncome": "39533000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4647000", "reportedCurrency": "USD", "netInterestIncome": "-2556000", "nonInterestIncome": "None", "operatingExpenses": "21629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7429000", "costofGoodsAndServicesSold": "222232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26820000", "sellingGeneralAndAdministrative": "21629000", "netIncomeFromContinuingOperations": "39759000" }, "balance": { "goodwill": "None", "inventory": "15791000", "commonStock": "441000", "currentDebt": "None", "investments": "None", "totalAssets": "329033000", "longTermDebt": "35702000", "shortTermDebt": "11160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "47067000", "totalLiabilities": "117959000", "otherCurrentAssets": "4626000", "totalCurrentAssets": "86761000", "currentLongTermDebt": "7674000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242272000", "currentAccountsPayable": "15346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "236205000", "shortLongTermDebtTotal": "51461000", "totalShareholderEquity": "211074000", "capitalLeaseObligations": "8060000", "otherCurrentLiabilities": "20154000", "totalCurrentLiabilities": "46660000", "otherNonCurrentLiabilities": "2532000", "totalNonCurrentLiabilities": "71299000", "cashAndShortTermInvestments": "21891000", "commonStockSharesOutstanding": "44257000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39759000", "profitLoss": "None", "dividendPayout": "2501000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3844000", "operatingCashflow": "53340000", "capitalExpenditures": "29466000", "changeInReceivables": "-24154000", "changeInExchangeRate": "None", "cashflowFromFinancing": "22369000", "cashflowFromInvestment": "-59613000", "stockBasedCompensation": "5260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2501000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16096000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-539000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26205000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 283394000, "cost_of_revenue": 222232000, "gross_profit": 61162000, "research_and_development": null, "selling_general_admin": 21629000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46962000, "depreciation_amortisation": 26820000, "ebitda": 73782000, "interest_expense": 2556000, "interest_income": null, "other_non_operating": null, "pretax_income": 44406000, "tax_provision": 4647000, "effective_tax_rate": null, "net_income": 39759000, "net_income_continuing_ops": 39759000, "net_income_to_common": 39759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21891000, "short_term_investments": null, "net_receivables": 44453000, "inventory": 15791000, "other_current_assets": null, "total_current_assets": 86761000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 242272000, "total_assets": 329033000, "short_term_debt": 11160000, "accounts_payable": 15346000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46660000, "long_term_debt": 35702000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71299000, "total_liabilities": 117959000, "total_debt": 46862000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47067000, "total_equity": 211074000, "shares_outstanding": 44257000, "operating_cash_flow": 53340000, "stock_based_compensation": 5260000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29466000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59613000, "dividends_paid": 2501000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22369000, "free_cash_flow": 82806000, "net_change_in_cash": 16096000 }, "raw_data": { "income": { "ebit": "46962000", "ebitda": "73782000", "netIncome": "39759000", "grossProfit": "61162000", "depreciation": "None", "totalRevenue": "283394000", "costOfRevenue": "222232000", "interestIncome": "None", "incomeBeforeTax": "44406000", "interestExpense": "2556000", "operatingIncome": "39533000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4647000", "reportedCurrency": "USD", "netInterestIncome": "-2556000", "nonInterestIncome": "None", "operatingExpenses": "21629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7429000", "costofGoodsAndServicesSold": "222232000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26820000", "sellingGeneralAndAdministrative": "21629000", "netIncomeFromContinuingOperations": "39759000" }, "balance": { "goodwill": "None", "inventory": "15791000", "commonStock": "441000", "currentDebt": "None", "investments": "None", "totalAssets": "329033000", "longTermDebt": "35702000", "shortTermDebt": "11160000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "47067000", "totalLiabilities": "117959000", "otherCurrentAssets": "4626000", "totalCurrentAssets": "86761000", "currentLongTermDebt": "7674000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44453000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "242272000", "currentAccountsPayable": "15346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "236205000", "shortLongTermDebtTotal": "51461000", "totalShareholderEquity": "211074000", "capitalLeaseObligations": "8060000", "otherCurrentLiabilities": "20154000", "totalCurrentLiabilities": "46660000", "otherNonCurrentLiabilities": "2532000", "totalNonCurrentLiabilities": "71299000", "cashAndShortTermInvestments": "21891000", "commonStockSharesOutstanding": "44257000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39759000", "profitLoss": "None", "dividendPayout": "2501000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3844000", "operatingCashflow": "53340000", "capitalExpenditures": "29466000", "changeInReceivables": "-24154000", "changeInExchangeRate": "None", "cashflowFromFinancing": "22369000", "cashflowFromInvestment": "-59613000", "stockBasedCompensation": "5260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2501000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16096000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-539000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26205000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 168915000, "cost_of_revenue": 166985000, "gross_profit": 1930000, "ebit": -7167000, "ebitda": 14315000, "pretax_income": -8391000, "tax_provision": -3484000, "net_income": -4907000, "net_income_to_common": -4907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5300000, "total_current_assets": 42499000, "total_assets": 228623000, "short_term_debt": 4951000, "long_term_debt": 12578000, "total_debt": 17529000, "total_liabilities": 59528000, "total_equity": 169095000, "shares_outstanding": 42460000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13312000, "capital_expenditure": 24753000, "free_cash_flow": 38065000, "dividends_paid": 20041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119546, "ticker_id": 7111, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7167000", "ebitda": "14315000", "netIncome": "-4907000", "grossProfit": "1930000", "depreciation": "None", "totalRevenue": "168915000", "costOfRevenue": "166985000", "interestIncome": "None", "incomeBeforeTax": "-8391000", "interestExpense": "1224000", "operatingIncome": "-19093000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3484000", "reportedCurrency": "USD", "netInterestIncome": "-1224000", "nonInterestIncome": "None", "operatingExpenses": "21023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11926000", "costofGoodsAndServicesSold": "166985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21482000", "sellingGeneralAndAdministrative": "21023000", "netIncomeFromContinuingOperations": "-4907000" }, "balance": { "goodwill": "None", "inventory": "11947000", "commonStock": "427000", "currentDebt": "None", "investments": "None", "totalAssets": "228623000", "longTermDebt": "12578000", "shortTermDebt": "4951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9809000", "totalLiabilities": "59528000", "otherCurrentAssets": "4953000", "totalCurrentAssets": "42499000", "currentLongTermDebt": "4872000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "186124000", "currentAccountsPayable": "11742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180455000", "shortLongTermDebtTotal": "17560000", "totalShareholderEquity": "169095000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "12420000", "totalCurrentLiabilities": "29113000", "otherNonCurrentLiabilities": "965000", "totalNonCurrentLiabilities": "30415000", "cashAndShortTermInvestments": "5300000", "commonStockSharesOutstanding": "42460000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4907000", "profitLoss": "None", "dividendPayout": "20041000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3314000", "operatingCashflow": "13312000", "capitalExpenditures": "24753000", "changeInReceivables": "-1043000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11286000", "cashflowFromInvestment": "-24753000", "stockBasedCompensation": "4139999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168915000, "cost_of_revenue": 166985000, "gross_profit": 1930000, "research_and_development": null, "selling_general_admin": 21023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7167000, "depreciation_amortisation": 21482000, "ebitda": 14315000, "interest_expense": 1224000, "interest_income": null, "other_non_operating": null, "pretax_income": -8391000, "tax_provision": -3484000, "effective_tax_rate": null, "net_income": -4907000, "net_income_continuing_ops": -4907000, "net_income_to_common": -4907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5300000, "short_term_investments": null, "net_receivables": 20299000, "inventory": 11947000, "other_current_assets": null, "total_current_assets": 42499000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 186124000, "total_assets": 228623000, "short_term_debt": 4951000, "accounts_payable": 11742000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29113000, "long_term_debt": 12578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30415000, "total_liabilities": 59528000, "total_debt": 17529000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9809000, "total_equity": 169095000, "shares_outstanding": 42460000, "operating_cash_flow": 13312000, "stock_based_compensation": 4139999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24753000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24753000, "dividends_paid": 20041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11286000, "free_cash_flow": 38065000, "net_change_in_cash": -155000 }, "raw_data": { "income": { "ebit": "-7167000", "ebitda": "14315000", "netIncome": "-4907000", "grossProfit": "1930000", "depreciation": "None", "totalRevenue": "168915000", "costOfRevenue": "166985000", "interestIncome": "None", "incomeBeforeTax": "-8391000", "interestExpense": "1224000", "operatingIncome": "-19093000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3484000", "reportedCurrency": "USD", "netInterestIncome": "-1224000", "nonInterestIncome": "None", "operatingExpenses": "21023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "11926000", "costofGoodsAndServicesSold": "166985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21482000", "sellingGeneralAndAdministrative": "21023000", "netIncomeFromContinuingOperations": "-4907000" }, "balance": { "goodwill": "None", "inventory": "11947000", "commonStock": "427000", "currentDebt": "None", "investments": "None", "totalAssets": "228623000", "longTermDebt": "12578000", "shortTermDebt": "4951000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "9809000", "totalLiabilities": "59528000", "otherCurrentAssets": "4953000", "totalCurrentAssets": "42499000", "currentLongTermDebt": "4872000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "186124000", "currentAccountsPayable": "11742000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180455000", "shortLongTermDebtTotal": "17560000", "totalShareholderEquity": "169095000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "12420000", "totalCurrentLiabilities": "29113000", "otherNonCurrentLiabilities": "965000", "totalNonCurrentLiabilities": "30415000", "cashAndShortTermInvestments": "5300000", "commonStockSharesOutstanding": "42460000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4907000", "profitLoss": "None", "dividendPayout": "20041000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3314000", "operatingCashflow": "13312000", "capitalExpenditures": "24753000", "changeInReceivables": "-1043000", "changeInExchangeRate": "None", "cashflowFromFinancing": "11286000", "cashflowFromInvestment": "-24753000", "stockBasedCompensation": "4139999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-221000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21482000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 230213000, "cost_of_revenue": 182502000, "gross_profit": 47711000, "ebit": 31290000, "ebitda": 51322000, "pretax_income": 30097000, "tax_provision": 5163000, "net_income": 24934000, "net_income_to_common": 24934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5532000, "total_current_assets": 44323000, "total_assets": 226813000, "short_term_debt": 3433000, "long_term_debt": 9614000, "total_debt": 13047000, "total_liabilities": 56730000, "total_equity": 170083000, "shares_outstanding": 40838000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42382000, "capital_expenditure": 45722000, "free_cash_flow": 88104000, "dividends_paid": 20041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119551, "ticker_id": 7111, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31290000", "ebitda": "51322000", "netIncome": "24934000", "grossProfit": "47711000", "depreciation": "None", "totalRevenue": "230213000", "costOfRevenue": "182502000", "interestIncome": "1193000", "incomeBeforeTax": "30097000", "interestExpense": "1193000", "operatingIncome": "29532000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5163000", "reportedCurrency": "USD", "netInterestIncome": "-1193000", "nonInterestIncome": "None", "operatingExpenses": "18179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1758000", "costofGoodsAndServicesSold": "182502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20032000", "sellingGeneralAndAdministrative": "18179000", "netIncomeFromContinuingOperations": "24934000" }, "balance": { "goodwill": "None", "inventory": "15261000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "226813000", "longTermDebt": "9614000", "shortTermDebt": "3433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "14716000", "totalLiabilities": "56730000", "otherCurrentAssets": "4274000", "totalCurrentAssets": "44323000", "currentLongTermDebt": "3333000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "182490000", "currentAccountsPayable": "10663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "178202000", "shortLongTermDebtTotal": "13147000", "totalShareholderEquity": "170083000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12315000", "totalCurrentLiabilities": "26411000", "otherNonCurrentLiabilities": "854000", "totalNonCurrentLiabilities": "30319000", "cashAndShortTermInvestments": "5532000", "commonStockSharesOutstanding": "40838000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24934000", "profitLoss": "None", "dividendPayout": "20041000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1076000", "operatingCashflow": "42382000", "capitalExpenditures": "45722000", "changeInReceivables": "-8527000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2825000", "cashflowFromInvestment": "-45722000", "stockBasedCompensation": "4060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20032000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 230213000, "cost_of_revenue": 182502000, "gross_profit": 47711000, "research_and_development": null, "selling_general_admin": 18179000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31290000, "depreciation_amortisation": 20032000, "ebitda": 51322000, "interest_expense": 1193000, "interest_income": null, "other_non_operating": null, "pretax_income": 30097000, "tax_provision": 5163000, "effective_tax_rate": null, "net_income": 24934000, "net_income_continuing_ops": 24934000, "net_income_to_common": 24934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5532000, "short_term_investments": null, "net_receivables": 19256000, "inventory": 15261000, "other_current_assets": null, "total_current_assets": 44323000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 182490000, "total_assets": 226813000, "short_term_debt": 3433000, "accounts_payable": 10663000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26411000, "long_term_debt": 9614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 30319000, "total_liabilities": 56730000, "total_debt": 13047000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14716000, "total_equity": 170083000, "shares_outstanding": 40838000, "operating_cash_flow": 42382000, "stock_based_compensation": 4060000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45722000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45722000, "dividends_paid": 20041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2825000, "free_cash_flow": 88104000, "net_change_in_cash": -515000 }, "raw_data": { "income": { "ebit": "31290000", "ebitda": "51322000", "netIncome": "24934000", "grossProfit": "47711000", "depreciation": "None", "totalRevenue": "230213000", "costOfRevenue": "182502000", "interestIncome": "1193000", "incomeBeforeTax": "30097000", "interestExpense": "1193000", "operatingIncome": "29532000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "5163000", "reportedCurrency": "USD", "netInterestIncome": "-1193000", "nonInterestIncome": "None", "operatingExpenses": "18179000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1758000", "costofGoodsAndServicesSold": "182502000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20032000", "sellingGeneralAndAdministrative": "18179000", "netIncomeFromContinuingOperations": "24934000" }, "balance": { "goodwill": "None", "inventory": "15261000", "commonStock": "410000", "currentDebt": "None", "investments": "None", "totalAssets": "226813000", "longTermDebt": "9614000", "shortTermDebt": "3433000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "14716000", "totalLiabilities": "56730000", "otherCurrentAssets": "4274000", "totalCurrentAssets": "44323000", "currentLongTermDebt": "3333000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "182490000", "currentAccountsPayable": "10663000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "178202000", "shortLongTermDebtTotal": "13147000", "totalShareholderEquity": "170083000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12315000", "totalCurrentLiabilities": "26411000", "otherNonCurrentLiabilities": "854000", "totalNonCurrentLiabilities": "30319000", "cashAndShortTermInvestments": "5532000", "commonStockSharesOutstanding": "40838000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24934000", "profitLoss": "None", "dividendPayout": "20041000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1076000", "operatingCashflow": "42382000", "capitalExpenditures": "45722000", "changeInReceivables": "-8527000", "changeInExchangeRate": "None", "cashflowFromFinancing": "2825000", "cashflowFromInvestment": "-45722000", "stockBasedCompensation": "4060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20032000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 227574000, "cost_of_revenue": 189472000, "gross_profit": 38102000, "ebit": 26650000, "ebitda": 39567000, "pretax_income": 25187000, "tax_provision": 113000, "net_income": 25074000, "net_income_to_common": 25074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6951000, "total_current_assets": 35019000, "total_assets": 188244000, "short_term_debt": 5000000, "long_term_debt": 4474000, "total_debt": 9474000, "total_liabilities": 47135000, "total_equity": 141109000, "shares_outstanding": 40263000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 36038000, "capital_expenditure": 48137000, "free_cash_flow": 84175000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119556, "ticker_id": 7111, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26650000", "ebitda": "39567000", "netIncome": "25074000", "grossProfit": "38102000", "depreciation": "None", "totalRevenue": "227574000", "costOfRevenue": "189472000", "interestIncome": "36000", "incomeBeforeTax": "25187000", "interestExpense": "1463000", "operatingIncome": "24096000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "113000", "reportedCurrency": "USD", "netInterestIncome": "-1427000", "nonInterestIncome": "None", "operatingExpenses": "14006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "2518000", "costofGoodsAndServicesSold": "189472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12917000", "sellingGeneralAndAdministrative": "14006000", "netIncomeFromContinuingOperations": "25074000" }, "balance": { "goodwill": "None", "inventory": "14185000", "commonStock": "401000", "currentDebt": "None", "investments": "None", "totalAssets": "188244000", "longTermDebt": "4474000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10218000", "totalLiabilities": "47135000", "otherCurrentAssets": "3154000", "totalCurrentAssets": "35019000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "10729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153225000", "currentAccountsPayable": "16393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149205000", "shortLongTermDebtTotal": "9474000", "totalShareholderEquity": "141109000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8452000", "totalCurrentLiabilities": "29845000", "otherNonCurrentLiabilities": "12707000", "totalNonCurrentLiabilities": "17290000", "cashAndShortTermInvestments": "6951000", "commonStockSharesOutstanding": "40263000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25074000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-4127000", "operatingCashflow": "36038000", "capitalExpenditures": "48137000", "changeInReceivables": "-3563000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7916000", "cashflowFromInvestment": "-42937000", "stockBasedCompensation": "2638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1017000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12917000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 227574000, "cost_of_revenue": 189472000, "gross_profit": 38102000, "research_and_development": 0, "selling_general_admin": 14006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26650000, "depreciation_amortisation": 12917000, "ebitda": 39567000, "interest_expense": 1463000, "interest_income": null, "other_non_operating": null, "pretax_income": 25187000, "tax_provision": 113000, "effective_tax_rate": null, "net_income": 25074000, "net_income_continuing_ops": 25074000, "net_income_to_common": 25074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6951000, "short_term_investments": 0, "net_receivables": 10729000, "inventory": 14185000, "other_current_assets": null, "total_current_assets": 35019000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 153225000, "total_assets": 188244000, "short_term_debt": 5000000, "accounts_payable": 16393000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29845000, "long_term_debt": 4474000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 17290000, "total_liabilities": 47135000, "total_debt": 9474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10218000, "total_equity": 141109000, "shares_outstanding": 40263000, "operating_cash_flow": 36038000, "stock_based_compensation": 2638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48137000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42937000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7916000, "free_cash_flow": 84175000, "net_change_in_cash": 1017000 }, "raw_data": { "income": { "ebit": "26650000", "ebitda": "39567000", "netIncome": "25074000", "grossProfit": "38102000", "depreciation": "None", "totalRevenue": "227574000", "costOfRevenue": "189472000", "interestIncome": "36000", "incomeBeforeTax": "25187000", "interestExpense": "1463000", "operatingIncome": "24096000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "113000", "reportedCurrency": "USD", "netInterestIncome": "-1427000", "nonInterestIncome": "None", "operatingExpenses": "14006000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "2518000", "costofGoodsAndServicesSold": "189472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12917000", "sellingGeneralAndAdministrative": "14006000", "netIncomeFromContinuingOperations": "25074000" }, "balance": { "goodwill": "None", "inventory": "14185000", "commonStock": "401000", "currentDebt": "None", "investments": "None", "totalAssets": "188244000", "longTermDebt": "4474000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-10218000", "totalLiabilities": "47135000", "otherCurrentAssets": "3154000", "totalCurrentAssets": "35019000", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "10729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "153225000", "currentAccountsPayable": "16393000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149205000", "shortLongTermDebtTotal": "9474000", "totalShareholderEquity": "141109000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8452000", "totalCurrentLiabilities": "29845000", "otherNonCurrentLiabilities": "12707000", "totalNonCurrentLiabilities": "17290000", "cashAndShortTermInvestments": "6951000", "commonStockSharesOutstanding": "40263000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25074000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-4127000", "operatingCashflow": "36038000", "capitalExpenditures": "48137000", "changeInReceivables": "-3563000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7916000", "cashflowFromInvestment": "-42937000", "stockBasedCompensation": "2638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1017000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12917000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 121613000, "cost_of_revenue": 125633000, "gross_profit": -4020000, "ebit": -24305000, "ebitda": -7186000, "pretax_income": -24154000, "tax_provision": -5835000, "net_income": -18319000, "net_income_to_common": -18319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 355205000, "total_current_assets": 542702000, "total_assets": 1091588000, "short_term_debt": 7631000, "long_term_debt": 452063000, "total_debt": 459694000, "total_liabilities": 654584000, "total_equity": 437004000, "shares_outstanding": 49774000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -34931000, "capital_expenditure": 17495000, "free_cash_flow": -17436000, "dividends_paid": 314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119519, "ticker_id": 7111, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-24305000", "ebitda": "-7186000", "netIncome": "-18319000", "grossProfit": "-4020000", "depreciation": "None", "totalRevenue": "121613000", "costOfRevenue": "125633000", "interestIncome": "None", "incomeBeforeTax": "-24154000", "interestExpense": "334000", "operatingIncome": "-24305000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-5835000", "reportedCurrency": "USD", "netInterestIncome": "-334000", "nonInterestIncome": "None", "operatingExpenses": "20285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17119000", "sellingGeneralAndAdministrative": "20285000", "netIncomeFromContinuingOperations": "-18319000" }, "balance": { "goodwill": "None", "inventory": "105546000", "commonStock": "568000", "currentDebt": "None", "investments": "None", "totalAssets": "1091588000", "longTermDebt": "452063000", "shortTermDebt": "7631000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18632000", "totalLiabilities": "654584000", "otherCurrentAssets": "15616000", "totalCurrentAssets": "542702000", "currentLongTermDebt": "6000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "548886000", "currentAccountsPayable": "57004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "51038000", "totalShareholderEquity": "437004000", "capitalLeaseObligations": "16762000", "otherCurrentLiabilities": "46605000", "totalCurrentLiabilities": "111240000", "otherNonCurrentLiabilities": "9405000", "totalNonCurrentLiabilities": "543344000", "cashAndShortTermInvestments": "355205000", "commonStockSharesOutstanding": "49774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "355205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18319000", "profitLoss": "None", "dividendPayout": "314000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-18391000", "operatingCashflow": "-34931000", "capitalExpenditures": "17495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33522000", "cashflowFromInvestment": "-16690000", "stockBasedCompensation": "4908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121613000, "cost_of_revenue": 125633000, "gross_profit": -4020000, "research_and_development": null, "selling_general_admin": 20285000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -24305000, "depreciation_amortisation": 17119000, "ebitda": -7186000, "interest_expense": 334000, "interest_income": null, "other_non_operating": null, "pretax_income": -24154000, "tax_provision": -5835000, "effective_tax_rate": null, "net_income": -18319000, "net_income_continuing_ops": -18319000, "net_income_to_common": -18319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 355205000, "short_term_investments": null, "net_receivables": 66335000, "inventory": 105546000, "other_current_assets": null, "total_current_assets": 542702000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 548886000, "total_assets": 1091588000, "short_term_debt": 7631000, "accounts_payable": 57004000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111240000, "long_term_debt": 452063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 543344000, "total_liabilities": 654584000, "total_debt": 459694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18632000, "total_equity": 437004000, "shares_outstanding": 49774000, "operating_cash_flow": -34931000, "stock_based_compensation": 4908000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17495000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16690000, "dividends_paid": 314000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33522000, "free_cash_flow": -17436000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-24305000", "ebitda": "-7186000", "netIncome": "-18319000", "grossProfit": "-4020000", "depreciation": "None", "totalRevenue": "121613000", "costOfRevenue": "125633000", "interestIncome": "None", "incomeBeforeTax": "-24154000", "interestExpense": "334000", "operatingIncome": "-24305000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-5835000", "reportedCurrency": "USD", "netInterestIncome": "-334000", "nonInterestIncome": "None", "operatingExpenses": "20285000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17119000", "sellingGeneralAndAdministrative": "20285000", "netIncomeFromContinuingOperations": "-18319000" }, "balance": { "goodwill": "None", "inventory": "105546000", "commonStock": "568000", "currentDebt": "None", "investments": "None", "totalAssets": "1091588000", "longTermDebt": "452063000", "shortTermDebt": "7631000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-18632000", "totalLiabilities": "654584000", "otherCurrentAssets": "15616000", "totalCurrentAssets": "542702000", "currentLongTermDebt": "6000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "548886000", "currentAccountsPayable": "57004000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "51038000", "totalShareholderEquity": "437004000", "capitalLeaseObligations": "16762000", "otherCurrentLiabilities": "46605000", "totalCurrentLiabilities": "111240000", "otherNonCurrentLiabilities": "9405000", "totalNonCurrentLiabilities": "543344000", "cashAndShortTermInvestments": "355205000", "commonStockSharesOutstanding": "49774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "355205000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18319000", "profitLoss": "None", "dividendPayout": "314000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-18391000", "operatingCashflow": "-34931000", "capitalExpenditures": "17495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33522000", "cashflowFromInvestment": "-16690000", "stockBasedCompensation": "4908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "314000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11929000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17119000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 128007000, "cost_of_revenue": 120178000, "gross_profit": 7829000, "ebit": -13107000, "ebitda": 3838000, "pretax_income": -15781000, "tax_provision": -1076000, "net_income": -14705000, "net_income_to_common": -14705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440347000, "total_current_assets": 597606000, "total_assets": 1140569000, "short_term_debt": 7337000, "long_term_debt": 451361000, "total_debt": 458698000, "total_liabilities": 657003000, "total_equity": 483566000, "shares_outstanding": 49774000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -18369000, "capital_expenditure": 27847000, "free_cash_flow": 9478000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119520, "ticker_id": 7111, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13107000", "ebitda": "3838000", "netIncome": "-14705000", "grossProfit": "7829000", "depreciation": "None", "totalRevenue": "128007000", "costOfRevenue": "120178000", "interestIncome": "None", "incomeBeforeTax": "-15781000", "interestExpense": "506000", "operatingIncome": "-13107000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1076000", "reportedCurrency": "USD", "netInterestIncome": "-506000", "nonInterestIncome": "None", "operatingExpenses": "20936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16945000", "sellingGeneralAndAdministrative": "19606000", "netIncomeFromContinuingOperations": "-14705000" }, "balance": { "goodwill": "None", "inventory": "87155000", "commonStock": "551000", "currentDebt": "None", "investments": "None", "totalAssets": "1140569000", "longTermDebt": "451361000", "shortTermDebt": "7337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-311000", "totalLiabilities": "657003000", "otherCurrentAssets": "15750000", "totalCurrentAssets": "597606000", "currentLongTermDebt": "56000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542963000", "currentAccountsPayable": "41600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17521000", "totalShareholderEquity": "483566000", "capitalLeaseObligations": "17465000", "otherCurrentLiabilities": "60563000", "totalCurrentLiabilities": "109500000", "otherNonCurrentLiabilities": "8527000", "totalNonCurrentLiabilities": "547503000", "cashAndShortTermInvestments": "440347000", "commonStockSharesOutstanding": "49774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "440347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14705000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5581000", "operatingCashflow": "-18369000", "capitalExpenditures": "27847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292399000", "cashflowFromInvestment": "-27522000", "stockBasedCompensation": "4725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2680000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12814000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 128007000, "cost_of_revenue": 120178000, "gross_profit": 7829000, "research_and_development": null, "selling_general_admin": 19606000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13107000, "depreciation_amortisation": 16945000, "ebitda": 3838000, "interest_expense": 506000, "interest_income": null, "other_non_operating": null, "pretax_income": -15781000, "tax_provision": -1076000, "effective_tax_rate": null, "net_income": -14705000, "net_income_continuing_ops": -14705000, "net_income_to_common": -14705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 440347000, "short_term_investments": null, "net_receivables": 54354000, "inventory": 87155000, "other_current_assets": null, "total_current_assets": 597606000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 542963000, "total_assets": 1140569000, "short_term_debt": 7337000, "accounts_payable": 41600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109500000, "long_term_debt": 451361000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 547503000, "total_liabilities": 657003000, "total_debt": 458698000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -311000, "total_equity": 483566000, "shares_outstanding": 49774000, "operating_cash_flow": -18369000, "stock_based_compensation": 4725000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27847000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27522000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 292399000, "free_cash_flow": 9478000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13107000", "ebitda": "3838000", "netIncome": "-14705000", "grossProfit": "7829000", "depreciation": "None", "totalRevenue": "128007000", "costOfRevenue": "120178000", "interestIncome": "None", "incomeBeforeTax": "-15781000", "interestExpense": "506000", "operatingIncome": "-13107000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1076000", "reportedCurrency": "USD", "netInterestIncome": "-506000", "nonInterestIncome": "None", "operatingExpenses": "20936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16945000", "sellingGeneralAndAdministrative": "19606000", "netIncomeFromContinuingOperations": "-14705000" }, "balance": { "goodwill": "None", "inventory": "87155000", "commonStock": "551000", "currentDebt": "None", "investments": "None", "totalAssets": "1140569000", "longTermDebt": "451361000", "shortTermDebt": "7337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-311000", "totalLiabilities": "657003000", "otherCurrentAssets": "15750000", "totalCurrentAssets": "597606000", "currentLongTermDebt": "56000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "54354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542963000", "currentAccountsPayable": "41600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17521000", "totalShareholderEquity": "483566000", "capitalLeaseObligations": "17465000", "otherCurrentLiabilities": "60563000", "totalCurrentLiabilities": "109500000", "otherNonCurrentLiabilities": "8527000", "totalNonCurrentLiabilities": "547503000", "cashAndShortTermInvestments": "440347000", "commonStockSharesOutstanding": "49774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "440347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14705000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5581000", "operatingCashflow": "-18369000", "capitalExpenditures": "27847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "292399000", "cashflowFromInvestment": "-27522000", "stockBasedCompensation": "4725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2680000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12814000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 120996000, "cost_of_revenue": 119335000, "gross_profit": 1661000, "ebit": -14482000, "ebitda": 3011000, "pretax_income": -16607000, "tax_provision": -3299000, "net_income": -13308000, "net_income_to_common": -13308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 193846000, "total_current_assets": 328727000, "total_assets": 849655000, "short_term_debt": 9106000, "long_term_debt": 116316000, "total_debt": 125422000, "total_liabilities": 322743000, "total_equity": 526912000, "shares_outstanding": 49774000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2380000, "capital_expenditure": 20004000, "free_cash_flow": 17624000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119522, "ticker_id": 7111, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14482000", "ebitda": "3011000", "netIncome": "-13308000", "grossProfit": "1661000", "depreciation": "None", "totalRevenue": "120996000", "costOfRevenue": "119335000", "interestIncome": "None", "incomeBeforeTax": "-16607000", "interestExpense": "2250000", "operatingIncome": "-14482000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3299000", "reportedCurrency": "USD", "netInterestIncome": "-2250000", "nonInterestIncome": "None", "operatingExpenses": "16143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17493000", "sellingGeneralAndAdministrative": "16143000", "netIncomeFromContinuingOperations": "-13308000" }, "balance": { "goodwill": "None", "inventory": "81574000", "commonStock": "549000", "currentDebt": "None", "investments": "None", "totalAssets": "849655000", "longTermDebt": "116316000", "shortTermDebt": "9106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "17091000", "totalLiabilities": "322743000", "otherCurrentAssets": "8895000", "totalCurrentAssets": "328727000", "currentLongTermDebt": "140000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "520928000", "currentAccountsPayable": "41675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136377000", "totalShareholderEquity": "526912000", "capitalLeaseObligations": "19921000", "otherCurrentLiabilities": "59785000", "totalCurrentLiabilities": "110566000", "otherNonCurrentLiabilities": "7312000", "totalNonCurrentLiabilities": "212177000", "cashAndShortTermInvestments": "193846000", "commonStockSharesOutstanding": "49774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "193846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13308000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-22264000", "operatingCashflow": "-2380000", "capitalExpenditures": "20004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186945000", "cashflowFromInvestment": "-18849000", "stockBasedCompensation": "4731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17493000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120996000, "cost_of_revenue": 119335000, "gross_profit": 1661000, "research_and_development": null, "selling_general_admin": 16143000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14482000, "depreciation_amortisation": 17493000, "ebitda": 3011000, "interest_expense": 2250000, "interest_income": null, "other_non_operating": null, "pretax_income": -16607000, "tax_provision": -3299000, "effective_tax_rate": null, "net_income": -13308000, "net_income_continuing_ops": -13308000, "net_income_to_common": -13308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 193846000, "short_term_investments": null, "net_receivables": 43612000, "inventory": 81574000, "other_current_assets": null, "total_current_assets": 328727000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 520928000, "total_assets": 849655000, "short_term_debt": 9106000, "accounts_payable": 41675000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110566000, "long_term_debt": 116316000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 212177000, "total_liabilities": 322743000, "total_debt": 125422000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17091000, "total_equity": 526912000, "shares_outstanding": 49774000, "operating_cash_flow": -2380000, "stock_based_compensation": 4731000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20004000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18849000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 186945000, "free_cash_flow": 17624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14482000", "ebitda": "3011000", "netIncome": "-13308000", "grossProfit": "1661000", "depreciation": "None", "totalRevenue": "120996000", "costOfRevenue": "119335000", "interestIncome": "None", "incomeBeforeTax": "-16607000", "interestExpense": "2250000", "operatingIncome": "-14482000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3299000", "reportedCurrency": "USD", "netInterestIncome": "-2250000", "nonInterestIncome": "None", "operatingExpenses": "16143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17493000", "sellingGeneralAndAdministrative": "16143000", "netIncomeFromContinuingOperations": "-13308000" }, "balance": { "goodwill": "None", "inventory": "81574000", "commonStock": "549000", "currentDebt": "None", "investments": "None", "totalAssets": "849655000", "longTermDebt": "116316000", "shortTermDebt": "9106000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "17091000", "totalLiabilities": "322743000", "otherCurrentAssets": "8895000", "totalCurrentAssets": "328727000", "currentLongTermDebt": "140000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "520928000", "currentAccountsPayable": "41675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136377000", "totalShareholderEquity": "526912000", "capitalLeaseObligations": "19921000", "otherCurrentLiabilities": "59785000", "totalCurrentLiabilities": "110566000", "otherNonCurrentLiabilities": "7312000", "totalNonCurrentLiabilities": "212177000", "cashAndShortTermInvestments": "193846000", "commonStockSharesOutstanding": "49774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "193846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13308000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-22264000", "operatingCashflow": "-2380000", "capitalExpenditures": "20004000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "186945000", "cashflowFromInvestment": "-18849000", "stockBasedCompensation": "4731000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17493000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 152959000, "cost_of_revenue": 151622000, "gross_profit": 1337000, "ebit": -13844000, "ebitda": 3596000, "pretax_income": -16004000, "tax_provision": -2029999, "net_income": -13974000, "net_income_to_common": -13974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28930000, "total_current_assets": 154910000, "total_assets": 674646000, "short_term_debt": 16701000, "long_term_debt": 113606000, "total_debt": 130307000, "total_liabilities": 327207000, "total_equity": 347439000, "shares_outstanding": 49774000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -4260000, "capital_expenditure": 15148000, "free_cash_flow": 10888000, "dividends_paid": 1864000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119523, "ticker_id": 7111, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13844000", "ebitda": "3596000", "netIncome": "-13974000", "grossProfit": "1337000", "depreciation": "None", "totalRevenue": "152959000", "costOfRevenue": "151622000", "interestIncome": "None", "incomeBeforeTax": "-16004000", "interestExpense": "2818000", "operatingIncome": "-13844000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2029999", "reportedCurrency": "USD", "netInterestIncome": "-2818000", "nonInterestIncome": "None", "operatingExpenses": "15181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17440000", "sellingGeneralAndAdministrative": "15181000", "netIncomeFromContinuingOperations": "-13974000" }, "balance": { "goodwill": "None", "inventory": "59310000", "commonStock": "547000", "currentDebt": "None", "investments": "None", "totalAssets": "674646000", "longTermDebt": "113606000", "shortTermDebt": "16701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "32551000", "totalLiabilities": "327207000", "otherCurrentAssets": "10727000", "totalCurrentAssets": "154910000", "currentLongTermDebt": "223000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55943000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "519736000", "currentAccountsPayable": "56271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "142565000", "totalShareholderEquity": "347439000", "capitalLeaseObligations": "20497000", "otherCurrentLiabilities": "40815000", "totalCurrentLiabilities": "113787000", "otherNonCurrentLiabilities": "7061000", "totalNonCurrentLiabilities": "213420000", "cashAndShortTermInvestments": "28930000", "commonStockSharesOutstanding": "49774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13974000", "profitLoss": "None", "dividendPayout": "1864000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3187000", "operatingCashflow": "-4260000", "capitalExpenditures": "15148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3023000", "cashflowFromInvestment": "-14099000", "stockBasedCompensation": "4752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1864000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17440000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 152959000, "cost_of_revenue": 151622000, "gross_profit": 1337000, "research_and_development": null, "selling_general_admin": 15181000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13844000, "depreciation_amortisation": 17440000, "ebitda": 3596000, "interest_expense": 2818000, "interest_income": null, "other_non_operating": null, "pretax_income": -16004000, "tax_provision": -2029999, "effective_tax_rate": null, "net_income": -13974000, "net_income_continuing_ops": -13974000, "net_income_to_common": -13974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28930000, "short_term_investments": null, "net_receivables": 55943000, "inventory": 59310000, "other_current_assets": null, "total_current_assets": 154910000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 519736000, "total_assets": 674646000, "short_term_debt": 16701000, "accounts_payable": 56271000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113787000, "long_term_debt": 113606000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 213420000, "total_liabilities": 327207000, "total_debt": 130307000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 32551000, "total_equity": 347439000, "shares_outstanding": 49774000, "operating_cash_flow": -4260000, "stock_based_compensation": 4752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15148000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14099000, "dividends_paid": 1864000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3023000, "free_cash_flow": 10888000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13844000", "ebitda": "3596000", "netIncome": "-13974000", "grossProfit": "1337000", "depreciation": "None", "totalRevenue": "152959000", "costOfRevenue": "151622000", "interestIncome": "None", "incomeBeforeTax": "-16004000", "interestExpense": "2818000", "operatingIncome": "-13844000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-2029999", "reportedCurrency": "USD", "netInterestIncome": "-2818000", "nonInterestIncome": "None", "operatingExpenses": "15181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151622000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17440000", "sellingGeneralAndAdministrative": "15181000", "netIncomeFromContinuingOperations": "-13974000" }, "balance": { "goodwill": "None", "inventory": "59310000", "commonStock": "547000", "currentDebt": "None", "investments": "None", "totalAssets": "674646000", "longTermDebt": "113606000", "shortTermDebt": "16701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "32551000", "totalLiabilities": "327207000", "otherCurrentAssets": "10727000", "totalCurrentAssets": "154910000", "currentLongTermDebt": "223000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "55943000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "519736000", "currentAccountsPayable": "56271000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "142565000", "totalShareholderEquity": "347439000", "capitalLeaseObligations": "20497000", "otherCurrentLiabilities": "40815000", "totalCurrentLiabilities": "113787000", "otherNonCurrentLiabilities": "7061000", "totalNonCurrentLiabilities": "213420000", "cashAndShortTermInvestments": "28930000", "commonStockSharesOutstanding": "49774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13974000", "profitLoss": "None", "dividendPayout": "1864000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3187000", "operatingCashflow": "-4260000", "capitalExpenditures": "15148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3023000", "cashflowFromInvestment": "-14099000", "stockBasedCompensation": "4752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1864000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17440000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 134656000, "cost_of_revenue": 132076000, "gross_profit": 2580000, "ebit": -12022000, "ebitda": 5922000, "pretax_income": -13747000, "tax_provision": -4290000, "net_income": -9457000, "net_income_to_common": -9457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44266000, "total_current_assets": 163967000, "total_assets": 685735000, "short_term_debt": 14921000, "long_term_debt": 104356000, "total_debt": 119277000, "total_liabilities": 330487000, "total_equity": 355248000, "shares_outstanding": 49774000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 26039000, "capital_expenditure": 20313000, "free_cash_flow": 46352000, "dividends_paid": 2476000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119524, "ticker_id": 7111, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-12022000", "ebitda": "5922000", "netIncome": "-9457000", "grossProfit": "2580000", "depreciation": "None", "totalRevenue": "134656000", "costOfRevenue": "132076000", "interestIncome": "None", "incomeBeforeTax": "-13747000", "interestExpense": "2230000", "operatingIncome": "-12022000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4290000", "reportedCurrency": "USD", "netInterestIncome": "-2230000", "nonInterestIncome": "None", "operatingExpenses": "14602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17944000", "sellingGeneralAndAdministrative": "14602000", "netIncomeFromContinuingOperations": "-9457000" }, "balance": { "goodwill": "None", "inventory": "56123000", "commonStock": "547000", "currentDebt": "None", "investments": "None", "totalAssets": "685735000", "longTermDebt": "104356000", "shortTermDebt": "14921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "48389000", "totalLiabilities": "330487000", "otherCurrentAssets": "11456000", "totalCurrentAssets": "163967000", "currentLongTermDebt": "307000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "521768000", "currentAccountsPayable": "59496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132480000", "totalShareholderEquity": "355248000", "capitalLeaseObligations": "20510000", "otherCurrentLiabilities": "49944000", "totalCurrentLiabilities": "124361000", "otherNonCurrentLiabilities": "6754000", "totalNonCurrentLiabilities": "206126000", "cashAndShortTermInvestments": "44266000", "commonStockSharesOutstanding": "49774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9457000", "profitLoss": "None", "dividendPayout": "2476000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12765000", "operatingCashflow": "26039000", "capitalExpenditures": "20313000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6674000", "cashflowFromInvestment": "-22256000", "stockBasedCompensation": "3361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2476000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2680000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 134656000, "cost_of_revenue": 132076000, "gross_profit": 2580000, "research_and_development": null, "selling_general_admin": 14602000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -12022000, "depreciation_amortisation": 17944000, "ebitda": 5922000, "interest_expense": 2230000, "interest_income": null, "other_non_operating": null, "pretax_income": -13747000, "tax_provision": -4290000, "effective_tax_rate": null, "net_income": -9457000, "net_income_continuing_ops": -9457000, "net_income_to_common": -9457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44266000, "short_term_investments": null, "net_receivables": 52122000, "inventory": 56123000, "other_current_assets": null, "total_current_assets": 163967000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 521768000, "total_assets": 685735000, "short_term_debt": 14921000, "accounts_payable": 59496000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124361000, "long_term_debt": 104356000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206126000, "total_liabilities": 330487000, "total_debt": 119277000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 48389000, "total_equity": 355248000, "shares_outstanding": 49774000, "operating_cash_flow": 26039000, "stock_based_compensation": 3361000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20313000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22256000, "dividends_paid": 2476000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6674000, "free_cash_flow": 46352000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-12022000", "ebitda": "5922000", "netIncome": "-9457000", "grossProfit": "2580000", "depreciation": "None", "totalRevenue": "134656000", "costOfRevenue": "132076000", "interestIncome": "None", "incomeBeforeTax": "-13747000", "interestExpense": "2230000", "operatingIncome": "-12022000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4290000", "reportedCurrency": "USD", "netInterestIncome": "-2230000", "nonInterestIncome": "None", "operatingExpenses": "14602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17944000", "sellingGeneralAndAdministrative": "14602000", "netIncomeFromContinuingOperations": "-9457000" }, "balance": { "goodwill": "None", "inventory": "56123000", "commonStock": "547000", "currentDebt": "None", "investments": "None", "totalAssets": "685735000", "longTermDebt": "104356000", "shortTermDebt": "14921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "48389000", "totalLiabilities": "330487000", "otherCurrentAssets": "11456000", "totalCurrentAssets": "163967000", "currentLongTermDebt": "307000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "521768000", "currentAccountsPayable": "59496000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "132480000", "totalShareholderEquity": "355248000", "capitalLeaseObligations": "20510000", "otherCurrentLiabilities": "49944000", "totalCurrentLiabilities": "124361000", "otherNonCurrentLiabilities": "6754000", "totalNonCurrentLiabilities": "206126000", "cashAndShortTermInvestments": "44266000", "commonStockSharesOutstanding": "49774000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9457000", "profitLoss": "None", "dividendPayout": "2476000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-12765000", "operatingCashflow": "26039000", "capitalExpenditures": "20313000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6674000", "cashflowFromInvestment": "-22256000", "stockBasedCompensation": "3361000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2476000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2680000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17944000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 170892000, "cost_of_revenue": 153187000, "gross_profit": 17706000, "ebit": 7684000, "ebitda": 24792000, "pretax_income": 6070000, "tax_provision": 2212000, "net_income": 3858000, "net_income_to_common": 3858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33009000, "total_current_assets": 167634000, "total_assets": 674686000, "short_term_debt": 6867000, "long_term_debt": 88192000, "total_debt": 95059000, "total_liabilities": 311880000, "total_equity": 362806000, "shares_outstanding": 53374913, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15682000, "capital_expenditure": 10922000, "free_cash_flow": 26604000, "dividends_paid": 128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119525, "ticker_id": 7111, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7684000", "ebitda": "24792000", "netIncome": "3858000", "grossProfit": "17706000", "depreciation": "None", "totalRevenue": "170892000", "costOfRevenue": "153187000", "interestIncome": "None", "incomeBeforeTax": "6070000", "interestExpense": "1614000", "operatingIncome": "6352000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2212000", "reportedCurrency": "USD", "netInterestIncome": "-1614000", "nonInterestIncome": "None", "operatingExpenses": "11354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153187000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17108000", "sellingGeneralAndAdministrative": "11354000", "netIncomeFromContinuingOperations": "3858000" }, "balance": { "goodwill": "None", "inventory": "43358000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "674686000", "longTermDebt": "88192000", "shortTermDebt": "6867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "69534000", "totalLiabilities": "311880000", "otherCurrentAssets": "17685000", "totalCurrentAssets": "167634000", "currentLongTermDebt": "359000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507052000", "currentAccountsPayable": "48855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103667000", "totalShareholderEquity": "362806000", "capitalLeaseObligations": "13735000", "otherCurrentLiabilities": "66706000", "totalCurrentLiabilities": "122428000", "otherNonCurrentLiabilities": "7664000", "totalNonCurrentLiabilities": "189452000", "cashAndShortTermInvestments": "33009000", "commonStockSharesOutstanding": "53374913", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3858000", "profitLoss": "None", "dividendPayout": "128000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9693000", "operatingCashflow": "15682000", "capitalExpenditures": "10922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7191000", "cashflowFromInvestment": "-12733000", "stockBasedCompensation": "4211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170892000, "cost_of_revenue": 153187000, "gross_profit": 17706000, "research_and_development": null, "selling_general_admin": 11354000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7684000, "depreciation_amortisation": 17108000, "ebitda": 24792000, "interest_expense": 1614000, "interest_income": null, "other_non_operating": null, "pretax_income": 6070000, "tax_provision": 2212000, "effective_tax_rate": null, "net_income": 3858000, "net_income_continuing_ops": 3858000, "net_income_to_common": 3858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33009000, "short_term_investments": null, "net_receivables": 73582000, "inventory": 43358000, "other_current_assets": null, "total_current_assets": 167634000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 507052000, "total_assets": 674686000, "short_term_debt": 6867000, "accounts_payable": 48855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122428000, "long_term_debt": 88192000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 189452000, "total_liabilities": 311880000, "total_debt": 95059000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 69534000, "total_equity": 362806000, "shares_outstanding": 53374913, "operating_cash_flow": 15682000, "stock_based_compensation": 4211000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10922000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12733000, "dividends_paid": 128000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7191000, "free_cash_flow": 26604000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7684000", "ebitda": "24792000", "netIncome": "3858000", "grossProfit": "17706000", "depreciation": "None", "totalRevenue": "170892000", "costOfRevenue": "153187000", "interestIncome": "None", "incomeBeforeTax": "6070000", "interestExpense": "1614000", "operatingIncome": "6352000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2212000", "reportedCurrency": "USD", "netInterestIncome": "-1614000", "nonInterestIncome": "None", "operatingExpenses": "11354000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153187000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17108000", "sellingGeneralAndAdministrative": "11354000", "netIncomeFromContinuingOperations": "3858000" }, "balance": { "goodwill": "None", "inventory": "43358000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "674686000", "longTermDebt": "88192000", "shortTermDebt": "6867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "69534000", "totalLiabilities": "311880000", "otherCurrentAssets": "17685000", "totalCurrentAssets": "167634000", "currentLongTermDebt": "359000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "507052000", "currentAccountsPayable": "48855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "103667000", "totalShareholderEquity": "362806000", "capitalLeaseObligations": "13735000", "otherCurrentLiabilities": "66706000", "totalCurrentLiabilities": "122428000", "otherNonCurrentLiabilities": "7664000", "totalNonCurrentLiabilities": "189452000", "cashAndShortTermInvestments": "33009000", "commonStockSharesOutstanding": "53374913", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "33009000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3858000", "profitLoss": "None", "dividendPayout": "128000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "9693000", "operatingCashflow": "15682000", "capitalExpenditures": "10922000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7191000", "cashflowFromInvestment": "-12733000", "stockBasedCompensation": "4211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "128000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17108000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 167411000, "cost_of_revenue": 152896000, "gross_profit": 14515000, "ebit": 1518000, "ebitda": 19683000, "pretax_income": -178000, "tax_provision": 61000, "net_income": -239000, "net_income_to_common": -239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23664000, "total_current_assets": 146673000, "total_assets": 645395000, "short_term_debt": 12651000, "long_term_debt": 76787000, "total_debt": 89438000, "total_liabilities": 283571000, "total_equity": 361824000, "shares_outstanding": 52062000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37381000, "capital_expenditure": 17785000, "free_cash_flow": 55166000, "dividends_paid": 7971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119527, "ticker_id": 7111, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1518000", "ebitda": "19683000", "netIncome": "-239000", "grossProfit": "14515000", "depreciation": "None", "totalRevenue": "167411000", "costOfRevenue": "152896000", "interestIncome": "None", "incomeBeforeTax": "-178000", "interestExpense": "1696000", "operatingIncome": "1594000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "61000", "reportedCurrency": "USD", "netInterestIncome": "-1696000", "nonInterestIncome": "None", "operatingExpenses": "12921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18165000", "sellingGeneralAndAdministrative": "12921000", "netIncomeFromContinuingOperations": "-239000" }, "balance": { "goodwill": "None", "inventory": "53051000", "commonStock": "525000", "currentDebt": "None", "investments": "None", "totalAssets": "645395000", "longTermDebt": "76787000", "shortTermDebt": "12651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "80220000", "totalLiabilities": "283571000", "otherCurrentAssets": "7053000", "totalCurrentAssets": "146673000", "currentLongTermDebt": "383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "498722000", "currentAccountsPayable": "53783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96122000", "totalShareholderEquity": "361824000", "capitalLeaseObligations": "12818000", "otherCurrentLiabilities": "42354000", "totalCurrentLiabilities": "108788000", "otherNonCurrentLiabilities": "5414000", "totalNonCurrentLiabilities": "174783000", "cashAndShortTermInvestments": "23664000", "commonStockSharesOutstanding": "52062000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-239000", "profitLoss": "None", "dividendPayout": "7971000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-655000", "operatingCashflow": "37381000", "capitalExpenditures": "17785000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23969000", "cashflowFromInvestment": "-18119000", "stockBasedCompensation": "3970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18165000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167411000, "cost_of_revenue": 152896000, "gross_profit": 14515000, "research_and_development": null, "selling_general_admin": 12921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1518000, "depreciation_amortisation": 18165000, "ebitda": 19683000, "interest_expense": 1696000, "interest_income": null, "other_non_operating": null, "pretax_income": -178000, "tax_provision": 61000, "effective_tax_rate": null, "net_income": -239000, "net_income_continuing_ops": -239000, "net_income_to_common": -239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23664000, "short_term_investments": null, "net_receivables": 62905000, "inventory": 53051000, "other_current_assets": null, "total_current_assets": 146673000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 498722000, "total_assets": 645395000, "short_term_debt": 12651000, "accounts_payable": 53783000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108788000, "long_term_debt": 76787000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 174783000, "total_liabilities": 283571000, "total_debt": 89438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 80220000, "total_equity": 361824000, "shares_outstanding": 52062000, "operating_cash_flow": 37381000, "stock_based_compensation": 3970000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17785000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18119000, "dividends_paid": 7971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23969000, "free_cash_flow": 55166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1518000", "ebitda": "19683000", "netIncome": "-239000", "grossProfit": "14515000", "depreciation": "None", "totalRevenue": "167411000", "costOfRevenue": "152896000", "interestIncome": "None", "incomeBeforeTax": "-178000", "interestExpense": "1696000", "operatingIncome": "1594000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "61000", "reportedCurrency": "USD", "netInterestIncome": "-1696000", "nonInterestIncome": "None", "operatingExpenses": "12921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "152896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18165000", "sellingGeneralAndAdministrative": "12921000", "netIncomeFromContinuingOperations": "-239000" }, "balance": { "goodwill": "None", "inventory": "53051000", "commonStock": "525000", "currentDebt": "None", "investments": "None", "totalAssets": "645395000", "longTermDebt": "76787000", "shortTermDebt": "12651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "80220000", "totalLiabilities": "283571000", "otherCurrentAssets": "7053000", "totalCurrentAssets": "146673000", "currentLongTermDebt": "383000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "498722000", "currentAccountsPayable": "53783000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "96122000", "totalShareholderEquity": "361824000", "capitalLeaseObligations": "12818000", "otherCurrentLiabilities": "42354000", "totalCurrentLiabilities": "108788000", "otherNonCurrentLiabilities": "5414000", "totalNonCurrentLiabilities": "174783000", "cashAndShortTermInvestments": "23664000", "commonStockSharesOutstanding": "52062000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-239000", "profitLoss": "None", "dividendPayout": "7971000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-655000", "operatingCashflow": "37381000", "capitalExpenditures": "17785000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23969000", "cashflowFromInvestment": "-18119000", "stockBasedCompensation": "3970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18165000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 155315000, "cost_of_revenue": 139003000, "gross_profit": 16312000, "ebit": 7937000, "ebitda": 24170000, "pretax_income": 6456000, "tax_provision": 915000, "net_income": 5541000, "net_income_to_common": 5541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28371000, "total_current_assets": 160633000, "total_assets": 659228000, "short_term_debt": 21488000, "long_term_debt": 75684000, "total_debt": 97172000, "total_liabilities": 293102000, "total_equity": 366126000, "shares_outstanding": 52955000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34414000, "capital_expenditure": 21405000, "free_cash_flow": 55819000, "dividends_paid": 8183999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119528, "ticker_id": 7111, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7937000", "ebitda": "24170000", "netIncome": "5541000", "grossProfit": "16312000", "depreciation": "None", "totalRevenue": "155315000", "costOfRevenue": "139003000", "interestIncome": "None", "incomeBeforeTax": "6456000", "interestExpense": "1481000", "operatingIncome": "5415000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "915000", "reportedCurrency": "USD", "netInterestIncome": "-1481000", "nonInterestIncome": "None", "operatingExpenses": "10897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16233000", "sellingGeneralAndAdministrative": "10897000", "netIncomeFromContinuingOperations": "5541000" }, "balance": { "goodwill": "None", "inventory": "52396000", "commonStock": "524000", "currentDebt": "None", "investments": "None", "totalAssets": "659228000", "longTermDebt": "75684000", "shortTermDebt": "21488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "88868000", "totalLiabilities": "293102000", "otherCurrentAssets": "10253000", "totalCurrentAssets": "160633000", "currentLongTermDebt": "7198000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "498595000", "currentAccountsPayable": "47863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "104678000", "totalShareholderEquity": "366126000", "capitalLeaseObligations": "14651000", "otherCurrentLiabilities": "51425000", "totalCurrentLiabilities": "120776000", "otherNonCurrentLiabilities": "4941000", "totalNonCurrentLiabilities": "172325999", "cashAndShortTermInvestments": "28371000", "commonStockSharesOutstanding": "52955000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5541000", "profitLoss": "None", "dividendPayout": "8183999", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11116000", "operatingCashflow": "34414000", "capitalExpenditures": "21405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16027999", "cashflowFromInvestment": "-21318000", "stockBasedCompensation": "4583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8183999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16233000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 155315000, "cost_of_revenue": 139003000, "gross_profit": 16312000, "research_and_development": null, "selling_general_admin": 10897000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7937000, "depreciation_amortisation": 16233000, "ebitda": 24170000, "interest_expense": 1481000, "interest_income": null, "other_non_operating": null, "pretax_income": 6456000, "tax_provision": 915000, "effective_tax_rate": null, "net_income": 5541000, "net_income_continuing_ops": 5541000, "net_income_to_common": 5541000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28371000, "short_term_investments": null, "net_receivables": 69613000, "inventory": 52396000, "other_current_assets": null, "total_current_assets": 160633000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 498595000, "total_assets": 659228000, "short_term_debt": 21488000, "accounts_payable": 47863000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 120776000, "long_term_debt": 75684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 172325999, "total_liabilities": 293102000, "total_debt": 97172000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 88868000, "total_equity": 366126000, "shares_outstanding": 52955000, "operating_cash_flow": 34414000, "stock_based_compensation": 4583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21405000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21318000, "dividends_paid": 8183999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16027999, "free_cash_flow": 55819000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7937000", "ebitda": "24170000", "netIncome": "5541000", "grossProfit": "16312000", "depreciation": "None", "totalRevenue": "155315000", "costOfRevenue": "139003000", "interestIncome": "None", "incomeBeforeTax": "6456000", "interestExpense": "1481000", "operatingIncome": "5415000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "915000", "reportedCurrency": "USD", "netInterestIncome": "-1481000", "nonInterestIncome": "None", "operatingExpenses": "10897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16233000", "sellingGeneralAndAdministrative": "10897000", "netIncomeFromContinuingOperations": "5541000" }, "balance": { "goodwill": "None", "inventory": "52396000", "commonStock": "524000", "currentDebt": "None", "investments": "None", "totalAssets": "659228000", "longTermDebt": "75684000", "shortTermDebt": "21488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "88868000", "totalLiabilities": "293102000", "otherCurrentAssets": "10253000", "totalCurrentAssets": "160633000", "currentLongTermDebt": "7198000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69613000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "498595000", "currentAccountsPayable": "47863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "104678000", "totalShareholderEquity": "366126000", "capitalLeaseObligations": "14651000", "otherCurrentLiabilities": "51425000", "totalCurrentLiabilities": "120776000", "otherNonCurrentLiabilities": "4941000", "totalNonCurrentLiabilities": "172325999", "cashAndShortTermInvestments": "28371000", "commonStockSharesOutstanding": "52955000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5541000", "profitLoss": "None", "dividendPayout": "8183999", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-11116000", "operatingCashflow": "34414000", "capitalExpenditures": "21405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16027999", "cashflowFromInvestment": "-21318000", "stockBasedCompensation": "4583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8183999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16233000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 172676000, "cost_of_revenue": 155287000, "gross_profit": 17389000, "ebit": 3904000, "ebitda": 19478000, "pretax_income": 2572000, "tax_provision": 540000, "net_income": 2032000, "net_income_to_common": 2032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31303000, "total_current_assets": 182608000, "total_assets": 674011000, "short_term_debt": 45309000, "long_term_debt": 58151000, "total_debt": 103460000, "total_liabilities": 301743000, "total_equity": 372268000, "shares_outstanding": 51294000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 25188000, "capital_expenditure": 18730000, "free_cash_flow": 43918000, "dividends_paid": 8319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119529, "ticker_id": 7111, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3904000", "ebitda": "19478000", "netIncome": "2032000", "grossProfit": "17389000", "depreciation": "None", "totalRevenue": "172676000", "costOfRevenue": "155287000", "interestIncome": "None", "incomeBeforeTax": "2572000", "interestExpense": "1332000", "operatingIncome": "3275000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "540000", "reportedCurrency": "USD", "netInterestIncome": "-1332000", "nonInterestIncome": "None", "operatingExpenses": "14114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15574000", "sellingGeneralAndAdministrative": "14114000", "netIncomeFromContinuingOperations": "2032000" }, "balance": { "goodwill": "None", "inventory": "41280000", "commonStock": "531000", "currentDebt": "None", "investments": "None", "totalAssets": "674011000", "longTermDebt": "58151000", "shortTermDebt": "45309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "91775000", "totalLiabilities": "301743000", "otherCurrentAssets": "6486000", "totalCurrentAssets": "182608000", "currentLongTermDebt": "28227000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491403000", "currentAccountsPayable": "59694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "112003000", "totalShareholderEquity": "372268000", "capitalLeaseObligations": "17084000", "otherCurrentLiabilities": "43464000", "totalCurrentLiabilities": "148467000", "otherNonCurrentLiabilities": "4961000", "totalNonCurrentLiabilities": "153275999", "cashAndShortTermInvestments": "31303000", "commonStockSharesOutstanding": "51294000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2032000", "profitLoss": "None", "dividendPayout": "8319000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4117000", "operatingCashflow": "25188000", "capitalExpenditures": "18730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17982000", "cashflowFromInvestment": "-18665000", "stockBasedCompensation": "4702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15574000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 172676000, "cost_of_revenue": 155287000, "gross_profit": 17389000, "research_and_development": null, "selling_general_admin": 14114000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3904000, "depreciation_amortisation": 15574000, "ebitda": 19478000, "interest_expense": 1332000, "interest_income": null, "other_non_operating": null, "pretax_income": 2572000, "tax_provision": 540000, "effective_tax_rate": null, "net_income": 2032000, "net_income_continuing_ops": 2032000, "net_income_to_common": 2032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31303000, "short_term_investments": null, "net_receivables": 103539000, "inventory": 41280000, "other_current_assets": null, "total_current_assets": 182608000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 491403000, "total_assets": 674011000, "short_term_debt": 45309000, "accounts_payable": 59694000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148467000, "long_term_debt": 58151000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 153275999, "total_liabilities": 301743000, "total_debt": 103460000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 91775000, "total_equity": 372268000, "shares_outstanding": 51294000, "operating_cash_flow": 25188000, "stock_based_compensation": 4702000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18730000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18665000, "dividends_paid": 8319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17982000, "free_cash_flow": 43918000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3904000", "ebitda": "19478000", "netIncome": "2032000", "grossProfit": "17389000", "depreciation": "None", "totalRevenue": "172676000", "costOfRevenue": "155287000", "interestIncome": "None", "incomeBeforeTax": "2572000", "interestExpense": "1332000", "operatingIncome": "3275000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "540000", "reportedCurrency": "USD", "netInterestIncome": "-1332000", "nonInterestIncome": "None", "operatingExpenses": "14114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15574000", "sellingGeneralAndAdministrative": "14114000", "netIncomeFromContinuingOperations": "2032000" }, "balance": { "goodwill": "None", "inventory": "41280000", "commonStock": "531000", "currentDebt": "None", "investments": "None", "totalAssets": "674011000", "longTermDebt": "58151000", "shortTermDebt": "45309000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "91775000", "totalLiabilities": "301743000", "otherCurrentAssets": "6486000", "totalCurrentAssets": "182608000", "currentLongTermDebt": "28227000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491403000", "currentAccountsPayable": "59694000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "112003000", "totalShareholderEquity": "372268000", "capitalLeaseObligations": "17084000", "otherCurrentLiabilities": "43464000", "totalCurrentLiabilities": "148467000", "otherNonCurrentLiabilities": "4961000", "totalNonCurrentLiabilities": "153275999", "cashAndShortTermInvestments": "31303000", "commonStockSharesOutstanding": "51294000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31303000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2032000", "profitLoss": "None", "dividendPayout": "8319000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4117000", "operatingCashflow": "25188000", "capitalExpenditures": "18730000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17982000", "cashflowFromInvestment": "-18665000", "stockBasedCompensation": "4702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1870000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15574000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 202729000, "cost_of_revenue": 154165000, "gross_profit": 48564000, "ebit": 40497000, "ebitda": 55252000, "pretax_income": 38867000, "tax_provision": 8829000, "net_income": 30038000, "net_income_to_common": 30038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41962000, "total_current_assets": 189739000, "total_assets": 665836000, "short_term_debt": 62124000, "long_term_debt": 33645000, "total_debt": 95769000, "total_liabilities": 296231000, "total_equity": 369605000, "shares_outstanding": 52812138, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 41560000, "capital_expenditure": 17980000, "free_cash_flow": 59540000, "dividends_paid": 7771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119530, "ticker_id": 7111, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40497000", "ebitda": "55252000", "netIncome": "30038000", "grossProfit": "48564000", "depreciation": "None", "totalRevenue": "202729000", "costOfRevenue": "154165000", "interestIncome": "None", "incomeBeforeTax": "38867000", "interestExpense": "1630000", "operatingIncome": "37251000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8829000", "reportedCurrency": "USD", "netInterestIncome": "-1629000", "nonInterestIncome": "None", "operatingExpenses": "11313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14755000", "sellingGeneralAndAdministrative": "11312000", "netIncomeFromContinuingOperations": "30038000" }, "balance": { "goodwill": "None", "inventory": "37163000", "commonStock": "528000", "currentDebt": "None", "investments": "None", "totalAssets": "665836000", "longTermDebt": "33645000", "shortTermDebt": "62124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "91944000", "totalLiabilities": "296231000", "otherCurrentAssets": "13748000", "totalCurrentAssets": "189739000", "currentLongTermDebt": "56534000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "476097000", "currentAccountsPayable": "51624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101134000", "totalShareholderEquity": "369605000", "capitalLeaseObligations": "10371000", "otherCurrentLiabilities": "56238000", "totalCurrentLiabilities": "169986000", "otherNonCurrentLiabilities": "4483000", "totalNonCurrentLiabilities": "126245000", "cashAndShortTermInvestments": "41962000", "commonStockSharesOutstanding": "52812138", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30038000", "profitLoss": "None", "dividendPayout": "7771000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13079000", "operatingCashflow": "41560000", "capitalExpenditures": "17980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28118000", "cashflowFromInvestment": "-14445000", "stockBasedCompensation": "3199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1994000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 202729000, "cost_of_revenue": 154165000, "gross_profit": 48564000, "research_and_development": null, "selling_general_admin": 11312000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40497000, "depreciation_amortisation": 14755000, "ebitda": 55252000, "interest_expense": 1630000, "interest_income": null, "other_non_operating": null, "pretax_income": 38867000, "tax_provision": 8829000, "effective_tax_rate": null, "net_income": 30038000, "net_income_continuing_ops": 30038000, "net_income_to_common": 30038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41962000, "short_term_investments": null, "net_receivables": 96866000, "inventory": 37163000, "other_current_assets": null, "total_current_assets": 189739000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 476097000, "total_assets": 665836000, "short_term_debt": 62124000, "accounts_payable": 51624000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169986000, "long_term_debt": 33645000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 126245000, "total_liabilities": 296231000, "total_debt": 95769000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 91944000, "total_equity": 369605000, "shares_outstanding": 52812138, "operating_cash_flow": 41560000, "stock_based_compensation": 3199000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17980000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14445000, "dividends_paid": 7771000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28118000, "free_cash_flow": 59540000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40497000", "ebitda": "55252000", "netIncome": "30038000", "grossProfit": "48564000", "depreciation": "None", "totalRevenue": "202729000", "costOfRevenue": "154165000", "interestIncome": "None", "incomeBeforeTax": "38867000", "interestExpense": "1630000", "operatingIncome": "37251000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8829000", "reportedCurrency": "USD", "netInterestIncome": "-1629000", "nonInterestIncome": "None", "operatingExpenses": "11313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14755000", "sellingGeneralAndAdministrative": "11312000", "netIncomeFromContinuingOperations": "30038000" }, "balance": { "goodwill": "None", "inventory": "37163000", "commonStock": "528000", "currentDebt": "None", "investments": "None", "totalAssets": "665836000", "longTermDebt": "33645000", "shortTermDebt": "62124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "91944000", "totalLiabilities": "296231000", "otherCurrentAssets": "13748000", "totalCurrentAssets": "189739000", "currentLongTermDebt": "56534000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "96866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "476097000", "currentAccountsPayable": "51624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "101134000", "totalShareholderEquity": "369605000", "capitalLeaseObligations": "10371000", "otherCurrentLiabilities": "56238000", "totalCurrentLiabilities": "169986000", "otherNonCurrentLiabilities": "4483000", "totalNonCurrentLiabilities": "126245000", "cashAndShortTermInvestments": "41962000", "commonStockSharesOutstanding": "52812138", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30038000", "profitLoss": "None", "dividendPayout": "7771000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13079000", "operatingCashflow": "41560000", "capitalExpenditures": "17980000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28118000", "cashflowFromInvestment": "-14445000", "stockBasedCompensation": "3199000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7771000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1994000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14755000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 186966000, "cost_of_revenue": 159427000, "gross_profit": 27539000, "ebit": 27414000, "ebitda": 42206000, "pretax_income": 24967000, "tax_provision": 5505000, "net_income": 19462000, "net_income_to_common": 19462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43824000, "total_current_assets": 169222000, "total_assets": 646706000, "short_term_debt": 50639000, "long_term_debt": 67335000, "total_debt": 117974000, "total_liabilities": 294108000, "total_equity": 352598000, "shares_outstanding": 51569000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 69898000, "capital_expenditure": 16908000, "free_cash_flow": 86806000, "dividends_paid": 6941000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119532, "ticker_id": 7111, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27414000", "ebitda": "42206000", "netIncome": "19462000", "grossProfit": "27539000", "depreciation": "None", "totalRevenue": "186966000", "costOfRevenue": "159427000", "interestIncome": "None", "incomeBeforeTax": "24967000", "interestExpense": "2447000", "operatingIncome": "16081000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5505000", "reportedCurrency": "USD", "netInterestIncome": "-2447000", "nonInterestIncome": "None", "operatingExpenses": "11458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14792000", "sellingGeneralAndAdministrative": "11458000", "netIncomeFromContinuingOperations": "19462000" }, "balance": { "goodwill": "None", "inventory": "50242000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "646706000", "longTermDebt": "67335000", "shortTermDebt": "50639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "76142000", "totalLiabilities": "294108000", "otherCurrentAssets": "11522000", "totalCurrentAssets": "169222000", "currentLongTermDebt": "38015000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "477484000", "currentAccountsPayable": "51584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "123739000", "totalShareholderEquity": "352598000", "capitalLeaseObligations": "12077000", "otherCurrentLiabilities": "40283000", "totalCurrentLiabilities": "142506000", "otherNonCurrentLiabilities": "4322000", "totalNonCurrentLiabilities": "151602000", "cashAndShortTermInvestments": "43824000", "commonStockSharesOutstanding": "51569000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19462000", "profitLoss": "None", "dividendPayout": "6941000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "17183000", "operatingCashflow": "69898000", "capitalExpenditures": "16908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46925000", "cashflowFromInvestment": "-13932000", "stockBasedCompensation": "3201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6941000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186966000, "cost_of_revenue": 159427000, "gross_profit": 27539000, "research_and_development": null, "selling_general_admin": 11458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27414000, "depreciation_amortisation": 14792000, "ebitda": 42206000, "interest_expense": 2447000, "interest_income": null, "other_non_operating": null, "pretax_income": 24967000, "tax_provision": 5505000, "effective_tax_rate": null, "net_income": 19462000, "net_income_continuing_ops": 19462000, "net_income_to_common": 19462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43824000, "short_term_investments": null, "net_receivables": 63634000, "inventory": 50242000, "other_current_assets": null, "total_current_assets": 169222000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 477484000, "total_assets": 646706000, "short_term_debt": 50639000, "accounts_payable": 51584000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142506000, "long_term_debt": 67335000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 151602000, "total_liabilities": 294108000, "total_debt": 117974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 76142000, "total_equity": 352598000, "shares_outstanding": 51569000, "operating_cash_flow": 69898000, "stock_based_compensation": 3201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16908000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13932000, "dividends_paid": 6941000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46925000, "free_cash_flow": 86806000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27414000", "ebitda": "42206000", "netIncome": "19462000", "grossProfit": "27539000", "depreciation": "None", "totalRevenue": "186966000", "costOfRevenue": "159427000", "interestIncome": "None", "incomeBeforeTax": "24967000", "interestExpense": "2447000", "operatingIncome": "16081000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5505000", "reportedCurrency": "USD", "netInterestIncome": "-2447000", "nonInterestIncome": "None", "operatingExpenses": "11458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "159427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14792000", "sellingGeneralAndAdministrative": "11458000", "netIncomeFromContinuingOperations": "19462000" }, "balance": { "goodwill": "None", "inventory": "50242000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "646706000", "longTermDebt": "67335000", "shortTermDebt": "50639000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "76142000", "totalLiabilities": "294108000", "otherCurrentAssets": "11522000", "totalCurrentAssets": "169222000", "currentLongTermDebt": "38015000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "63634000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "477484000", "currentAccountsPayable": "51584000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "123739000", "totalShareholderEquity": "352598000", "capitalLeaseObligations": "12077000", "otherCurrentLiabilities": "40283000", "totalCurrentLiabilities": "142506000", "otherNonCurrentLiabilities": "4322000", "totalNonCurrentLiabilities": "151602000", "cashAndShortTermInvestments": "43824000", "commonStockSharesOutstanding": "51569000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43824000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19462000", "profitLoss": "None", "dividendPayout": "6941000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "17183000", "operatingCashflow": "69898000", "capitalExpenditures": "16908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46925000", "cashflowFromInvestment": "-13932000", "stockBasedCompensation": "3201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6941000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14443000", "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": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "income_statement": { "revenue": 137469000, "cost_of_revenue": 113104000, "gross_profit": 24365000, "ebit": 12541000, "ebitda": 26446000, "pretax_income": 10023000, "tax_provision": 2467000, "net_income": 7556000, "net_income_to_common": 7556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34783000, "total_current_assets": 177802000, "total_assets": 660391000, "short_term_debt": 60065000, "long_term_debt": 97036000, "total_debt": 157101000, "total_liabilities": 323286000, "total_equity": 337105000, "shares_outstanding": 43902118, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 28216000, "capital_expenditure": 24470000, "free_cash_flow": 52686000, "dividends_paid": 5552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 119533, "ticker_id": 7111, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:02:51.615514+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12541000", "ebitda": "26446000", "netIncome": "7556000", "grossProfit": "24365000", "depreciation": "None", "totalRevenue": "137469000", "costOfRevenue": "113104000", "interestIncome": "None", "incomeBeforeTax": "10023000", "interestExpense": "2518000", "operatingIncome": "10046000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2467000", "reportedCurrency": "USD", "netInterestIncome": "-2518000", "nonInterestIncome": "None", "operatingExpenses": "14319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2495000", "costofGoodsAndServicesSold": "113104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13905000", "sellingGeneralAndAdministrative": "14319000", "netIncomeFromContinuingOperations": "7556000" }, "balance": { "goodwill": "None", "inventory": "67425000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "660391000", "longTermDebt": "97036000", "shortTermDebt": "60065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "63850000", "totalLiabilities": "323286000", "otherCurrentAssets": "16621000", "totalCurrentAssets": "177802000", "currentLongTermDebt": "45333000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "482589000", "currentAccountsPayable": "49781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "457564000", "shortLongTermDebtTotal": "165396999", "totalShareholderEquity": "337105000", "capitalLeaseObligations": "15662000", "otherCurrentLiabilities": "32212000", "totalCurrentLiabilities": "142058000", "otherNonCurrentLiabilities": "4084000", "totalNonCurrentLiabilities": "181228000", "cashAndShortTermInvestments": "34783000", "commonStockSharesOutstanding": "43902118", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7556000", "profitLoss": "None", "dividendPayout": "5552000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-16454000", "operatingCashflow": "28216000", "capitalExpenditures": "24470000", "changeInReceivables": "12126000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9479000", "cashflowFromInvestment": "-21470000", "stockBasedCompensation": "3568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2733000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13556000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137469000, "cost_of_revenue": 113104000, "gross_profit": 24365000, "research_and_development": null, "selling_general_admin": 14319000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12541000, "depreciation_amortisation": 13905000, "ebitda": 26446000, "interest_expense": 2518000, "interest_income": null, "other_non_operating": null, "pretax_income": 10023000, "tax_provision": 2467000, "effective_tax_rate": null, "net_income": 7556000, "net_income_continuing_ops": 7556000, "net_income_to_common": 7556000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34783000, "short_term_investments": null, "net_receivables": 58973000, "inventory": 67425000, "other_current_assets": null, "total_current_assets": 177802000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 482589000, "total_assets": 660391000, "short_term_debt": 60065000, "accounts_payable": 49781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142058000, "long_term_debt": 97036000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181228000, "total_liabilities": 323286000, "total_debt": 157101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 63850000, "total_equity": 337105000, "shares_outstanding": 43902118, "operating_cash_flow": 28216000, "stock_based_compensation": 3568000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24470000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21470000, "dividends_paid": 5552000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9479000, "free_cash_flow": 52686000, "net_change_in_cash": -2733000 }, "raw_data": { "income": { "ebit": "12541000", "ebitda": "26446000", "netIncome": "7556000", "grossProfit": "24365000", "depreciation": "None", "totalRevenue": "137469000", "costOfRevenue": "113104000", "interestIncome": "None", "incomeBeforeTax": "10023000", "interestExpense": "2518000", "operatingIncome": "10046000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2467000", "reportedCurrency": "USD", "netInterestIncome": "-2518000", "nonInterestIncome": "None", "operatingExpenses": "14319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2495000", "costofGoodsAndServicesSold": "113104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13905000", "sellingGeneralAndAdministrative": "14319000", "netIncomeFromContinuingOperations": "7556000" }, "balance": { "goodwill": "None", "inventory": "67425000", "commonStock": "527000", "currentDebt": "None", "investments": "None", "totalAssets": "660391000", "longTermDebt": "97036000", "shortTermDebt": "60065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "63850000", "totalLiabilities": "323286000", "otherCurrentAssets": "16621000", "totalCurrentAssets": "177802000", "currentLongTermDebt": "45333000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58973000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "482589000", "currentAccountsPayable": "49781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "457564000", "shortLongTermDebtTotal": "165396999", "totalShareholderEquity": "337105000", "capitalLeaseObligations": "15662000", "otherCurrentLiabilities": "32212000", "totalCurrentLiabilities": "142058000", "otherNonCurrentLiabilities": "4084000", "totalNonCurrentLiabilities": "181228000", "cashAndShortTermInvestments": "34783000", "commonStockSharesOutstanding": "43902118", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34783000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7556000", "profitLoss": "None", "dividendPayout": "5552000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-16454000", "operatingCashflow": "28216000", "capitalExpenditures": "24470000", "changeInReceivables": "12126000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9479000", "cashflowFromInvestment": "-21470000", "stockBasedCompensation": "3568000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5552000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2733000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5064000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13556000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }