{ "ticker": { "uuid": "29c60a2d-069f-4065-b111-f7b47cc090bc", "symbol": "UAN", "name": "CVR Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/29c60a2d-069f-4065-b111-f7b47cc090bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/29c60a2d-069f-4065-b111-f7b47cc090bc/" }, "ticker_metadata": { "id": 4093, "uuid": "29c60a2d-069f-4065-b111-f7b47cc090bc", "symbol": "UAN", "name": "CVR Partners LP", "asset_type": "equity", "market_cap": 1292350000, "stock_exchange_id": 3, "industry": "Agricultural Inputs", "sector": "Basic Materials", "description": "CVR Partners, LP, produces and distributes nitrogen fertilizer products in the United States. The company is headquartered in Sugar Land, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "29c60a2d-069f-4065-b111-f7b47cc090bc", "symbol": "UAN", "name": "CVR Partners LP", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Agricultural Inputs", "page_url": "https://sharemaestro.com/factors/ticker/29c60a2d-069f-4065-b111-f7b47cc090bc/", "api_url": "https://sharemaestro.com/factors/api/tickers/29c60a2d-069f-4065-b111-f7b47cc090bc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.96, "value": 0.82, "quality": 0.93, "momentum": 0.88, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 118.61, "market_cap": 1253707700, "pe_ratio": 10.3197, "earnings_yield": 0.0969, "ebitda_to_ev": 0.1586, "shareholder_yield": 0.0889, "roe": 0.3897, "piotroski_f_score": 8, "momentum_12_1": 0.6749, "volatility_252d": 0.4056 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:25.560055+00:00", "batch_id": "" }, "size": { "price_close": 118.61, "market_cap": 1253707700, "market_cap_usd": 1253707700, "enterprise_value": 1679787700, "shares_outstanding": 10570000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.3197, "pb_ratio": 4.0216, "ptbv_ratio": 4.0216, "ps_ratio": 1.9491, "pcf_ratio": 7.3738, "pfcf_ratio": 5.4987, "ev_ebitda": 6.3051, "ev_ebit": 9.1978, "ev_sales": 2.6115, "ev_fcf": 7.3675, "earnings_yield": 0.0969, "fcf_yield": 0.1357, "price_to_sales": 1.9491, "price_to_book": 4.0216, "price_to_cashflow": 7.3738, "ebitda_to_ev": 0.1586, "sales_yield": 0.3829 }, "yield": { "dividend_yield": 0.0889, "buyback_yield": 0, "shareholder_yield": 0.0889, "debt_paydown_yield": null, "total_yield": 0.0889 }, "quality": { "gross_margin": 0.2534, "operating_margin": 0.2839, "net_margin": 0.1889, "ebitda_margin": 0.4142, "fcf_margin": 0.3545, "roe": 0.3897, "roa": 0.1193, "roic": 0.1856, "roc_greenblatt": null, "asset_turnover": 0.6317, "cash_conversion": 1.8767, "accruals_ratio": -0.0477, "sbc_to_revenue": 0.0176, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.824, "revenue_stability_5y": 0.2933, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1601, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.2661, "net_debt_to_ebitda": 1.5993, "debt_to_assets": 0.5443, "interest_coverage": 2.3783, "current_ratio": 2.7513, "quick_ratio": 1.8554, "net_debt": 426080000, "local_beta": 0.0018, "volatility_252d": 0.4056, "volatility_60d": 1.0013, "max_drawdown_12m": -0.1588, "risk_adjusted_momentum": 1.6641 }, "growth": { "revenue_growth_1y": 0.19, "revenue_growth_3y_cagr": -0.1015, "revenue_growth_5y_cagr": 0.1161, "eps_growth_1y": 0.611, "eps_growth_3y_cagr": -0.2993, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1267, "book_value_growth_1y": -0.0933, "revenue_growth": 0.19, "earnings_growth": 0.611 }, "momentum": { "price_return_1m": -0.0319, "price_return_3m": -0.0359, "price_return_6m": 0.3008, "price_return_9m": 0.4514, "price_return_12m": 0.6214, "price_return_12m_ex1m": 0.6749, "momentum_6m": 0.3008, "momentum_12m": 0.6214, "momentum_12_1": 0.6749, "distance_from_52w_high": -0.108, "distance_from_52w_low": 0.5888, "relative_strength": 0.5215 }, "raw_ttm": { "revenue_ttm": 643221000, "gross_profit_ttm": 162997000, "ebit_ttm": 182630000, "ebitda_ttm": 266419000, "net_income_ttm": 121487000, "eps_diluted_ttm": 11.4936, "operating_cash_flow_ttm": 170022000, "capital_expenditure_ttm": 57977000, "fcf_ttm": 227999000, "dividends_paid_ttm": 111405000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 76789000, "cash_and_equivalents": 128086000, "total_current_assets": 271203000, "total_current_liabilities": 98573000, "net_ppe": null, "total_assets": 1018184000, "total_debt": 554166000, "total_equity": 311742000, "net_working_capital": 50137000, "book_value_per_share": 29.4931, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 29.4931 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 21, "rank_pb": 72, "rank_ptbv": 63, "rank_ps": 47, "rank_pcf": 30, "rank_ev_ebitda": 17, "rank_ev_ebit": 38, "rank_earnings_yield": 20, "rank_fcf_yield": 28, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 9, "rank_roe": 7, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 76, "rank_fcf_margin": 24, "rank_piotroski": 5, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 18 }, "composites": { "value_composite": 18, "quality_composite": 7, "momentum_composite": 12, "growth_composite": 8, "yield_composite": 6, "svqf_composite": 10, "vc1_composite": 20, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 4, "quality_value_composite": 0.8733, "os_score": 0.96, "value_percentile": 0.82, "quality_percentile": 0.93, "momentum_percentile": 0.88, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 16, "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": 3752, "ticker_id": 4093, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:25.560055+00:00", "batch_id": "", "os_score_delta": null, "price_close": 118.61, "market_cap": 1253707700, "market_cap_usd": 1253707700, "enterprise_value": 1679787700, "shares_outstanding": 10570000, "fx_rate_to_usd": null, "pe_ratio": 10.31968606, "pb_ratio": 4.02161948, "ptbv_ratio": 4.02161948, "ps_ratio": 1.94910878, "pcf_ratio": 7.37379692, "pfcf_ratio": 5.4987421, "ev_ebitda": 6.3050597, "ev_ebit": 9.19776433, "ev_sales": 2.61152497, "ev_fcf": 7.36752223, "earnings_yield": 0.09690217, "fcf_yield": 0.13573084, "dividend_yield": 0.08886043, "buyback_yield": 0, "shareholder_yield": 0.08886043, "debt_paydown_yield": null, "total_yield": 0.08886043, "gross_margin": 0.25340746, "operating_margin": 0.28393041, "net_margin": 0.18887288, "ebitda_margin": 0.41419512, "fcf_margin": 0.35446448, "roe": 0.38970367, "roa": 0.11931733, "roic": 0.18564437, "roc_greenblatt": null, "asset_turnover": 0.63173356, "cash_conversion": 1.87673578, "accruals_ratio": -0.0476682, "sbc_to_revenue": 0.01760981, "debt_to_equity": 2.26610787, "net_debt_to_ebitda": 1.59928534, "debt_to_assets": 0.54426901, "interest_coverage": 2.37833544, "current_ratio": 2.75129092, "quick_ratio": 1.85540665, "net_debt": 426080000, "revenue_growth_1y": 0.18999306, "revenue_growth_3y_cagr": -0.10153069, "revenue_growth_5y_cagr": 0.11608694, "eps_growth_1y": 0.61104112, "eps_growth_3y_cagr": -0.29931457, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1266721, "book_value_growth_1y": -0.09325108, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.824031, "revenue_stability_5y": 0.293325, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03193291, "price_return_3m": -0.03590504, "price_return_6m": 0.30079642, "price_return_9m": 0.45143369, "price_return_12m": 0.62142285, "price_return_12m_ex1m": 0.67490752, "distance_from_52w_high": -0.10803587, "distance_from_52w_low": 0.58875162, "relative_strength": 0.52145927, "local_beta": 0.0018, "volatility_252d": 0.405558, "volatility_60d": 1.001319, "max_drawdown_12m": -0.15883746, "revenue_ttm": 643221000, "gross_profit_ttm": 162997000, "ebit_ttm": 182630000, "ebitda_ttm": 266419000, "net_income_ttm": 121487000, "eps_diluted_ttm": 11.4935667, "operating_cash_flow_ttm": 170022000, "capital_expenditure_ttm": 57977000, "fcf_ttm": 227999000, "dividends_paid_ttm": 111405000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 76789000, "cash_and_equivalents": 128086000, "total_current_assets": 271203000, "total_current_liabilities": 98573000, "net_ppe": null, "total_assets": 1018184000, "total_debt": 554166000, "total_equity": 311742000, "net_working_capital": 50137000, "book_value_per_share": 29.49309366, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 29.49309366, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 21, "rank_pb": 72, "rank_ptbv": 63, "rank_ps": 47, "rank_pcf": 30, "rank_ev_ebitda": 17, "rank_ev_ebit": 38, "rank_earnings_yield": 20, "rank_fcf_yield": 28, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 9, "rank_roe": 7, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 76, "rank_fcf_margin": 24, "rank_piotroski": 5, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 18, "value_composite": 18, "quality_composite": 7, "momentum_composite": 12, "growth_composite": 8, "yield_composite": 6, "svqf_composite": 10, "vc1_composite": 20, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 118.61, "os": 0.96, "value": 0.82, "quality": 0.93, "momentum": 0.88, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.3197, "earnings_yield": 0.0969, "shareholder_yield": 0.0889, "roe": 0.3897, "momentum_12_1": 0.6749, "complete_fields": { "id": 3752, "ticker_id": 4093, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:25.560055+00:00", "batch_id": "", "os_score_delta": null, "price_close": 118.61, "market_cap": 1253707700, "market_cap_usd": 1253707700, "enterprise_value": 1679787700, "shares_outstanding": 10570000, "fx_rate_to_usd": null, "pe_ratio": 10.31968606, "pb_ratio": 4.02161948, "ptbv_ratio": 4.02161948, "ps_ratio": 1.94910878, "pcf_ratio": 7.37379692, "pfcf_ratio": 5.4987421, "ev_ebitda": 6.3050597, "ev_ebit": 9.19776433, "ev_sales": 2.61152497, "ev_fcf": 7.36752223, "earnings_yield": 0.09690217, "fcf_yield": 0.13573084, "dividend_yield": 0.08886043, "buyback_yield": 0, "shareholder_yield": 0.08886043, "debt_paydown_yield": null, "total_yield": 0.08886043, "gross_margin": 0.25340746, "operating_margin": 0.28393041, "net_margin": 0.18887288, "ebitda_margin": 0.41419512, "fcf_margin": 0.35446448, "roe": 0.38970367, "roa": 0.11931733, "roic": 0.18564437, "roc_greenblatt": null, "asset_turnover": 0.63173356, "cash_conversion": 1.87673578, "accruals_ratio": -0.0476682, "sbc_to_revenue": 0.01760981, "debt_to_equity": 2.26610787, "net_debt_to_ebitda": 1.59928534, "debt_to_assets": 0.54426901, "interest_coverage": 2.37833544, "current_ratio": 2.75129092, "quick_ratio": 1.85540665, "net_debt": 426080000, "revenue_growth_1y": 0.18999306, "revenue_growth_3y_cagr": -0.10153069, "revenue_growth_5y_cagr": 0.11608694, "eps_growth_1y": 0.61104112, "eps_growth_3y_cagr": -0.29931457, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1266721, "book_value_growth_1y": -0.09325108, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": 0.824031, "revenue_stability_5y": 0.293325, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03193291, "price_return_3m": -0.03590504, "price_return_6m": 0.30079642, "price_return_9m": 0.45143369, "price_return_12m": 0.62142285, "price_return_12m_ex1m": 0.67490752, "distance_from_52w_high": -0.10803587, "distance_from_52w_low": 0.58875162, "relative_strength": 0.52145927, "local_beta": 0.0018, "volatility_252d": 0.405558, "volatility_60d": 1.001319, "max_drawdown_12m": -0.15883746, "revenue_ttm": 643221000, "gross_profit_ttm": 162997000, "ebit_ttm": 182630000, "ebitda_ttm": 266419000, "net_income_ttm": 121487000, "eps_diluted_ttm": 11.4935667, "operating_cash_flow_ttm": 170022000, "capital_expenditure_ttm": 57977000, "fcf_ttm": 227999000, "dividends_paid_ttm": 111405000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 76789000, "cash_and_equivalents": 128086000, "total_current_assets": 271203000, "total_current_liabilities": 98573000, "net_ppe": null, "total_assets": 1018184000, "total_debt": 554166000, "total_equity": 311742000, "net_working_capital": 50137000, "book_value_per_share": 29.49309366, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 29.49309366, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 21, "rank_pb": 72, "rank_ptbv": 63, "rank_ps": 47, "rank_pcf": 30, "rank_ev_ebitda": 17, "rank_ev_ebit": 38, "rank_earnings_yield": 20, "rank_fcf_yield": 28, "rank_dividend_yield": 8, "rank_shareholder_yield": 8, "rank_total_yield": 9, "rank_roe": 7, "rank_roc": 50, "rank_roic": 18, "rank_gross_margin": 76, "rank_fcf_margin": 24, "rank_piotroski": 5, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 20, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 24, "rank_momentum_12m": 19, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 18, "value_composite": 18, "quality_composite": 7, "momentum_composite": 12, "growth_composite": 8, "yield_composite": 6, "svqf_composite": 10, "vc1_composite": 20, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 4, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 34, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 606038000, "cost_of_revenue": 442668000, "gross_profit": 163370000, "ebit": 129776000, "ebitda": 211643000, "pretax_income": 98639000, "tax_provision": -23000, "net_income": 98662000, "net_income_to_common": 98662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69243000, "total_current_assets": 213867000, "total_assets": 969455000, "short_term_debt": 5039000, "long_term_debt": 548423000, "total_debt": 553462000, "total_liabilities": 703714000, "total_equity": 265740000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 149638000, "capital_expenditure": 50802000, "free_cash_flow": 200440000, "dividends_paid": 125991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345606, "ticker_id": 4093, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "129776000", "ebitda": "211643000", "netIncome": "98662000", "grossProfit": "163370000", "depreciation": "None", "totalRevenue": "606038000", "costOfRevenue": "442668000", "interestIncome": "30345000", "incomeBeforeTax": "98639000", "interestExpense": "30345000", "operatingIncome": "129776000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-23000", "reportedCurrency": "USD", "netInterestIncome": "-30345000", "nonInterestIncome": "None", "operatingExpenses": "33594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81867000", "sellingGeneralAndAdministrative": "33594000", "netIncomeFromContinuingOperations": "98662000" }, "balance": { "goodwill": "None", "inventory": "82683000", "commonStock": "265740000", "currentDebt": "None", "investments": "None", "totalAssets": "969455000", "longTermDebt": "548423000", "shortTermDebt": "5039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "703714000", "otherCurrentAssets": "2985000", "totalCurrentAssets": "213867000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "755588000", "currentAccountsPayable": "48443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "728110000", "shortLongTermDebtTotal": "593417000", "totalShareholderEquity": "265740000", "capitalLeaseObligations": "25684000", "otherCurrentLiabilities": "20311000", "totalCurrentLiabilities": "96773000", "otherNonCurrentLiabilities": "17252000", "totalNonCurrentLiabilities": "606941000", "cashAndShortTermInvestments": "69243000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98662000", "profitLoss": "None", "dividendPayout": "125991000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7803000", "operatingCashflow": "149638000", "capitalExpenditures": "50802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127165000", "cashflowFromInvestment": "-44087000", "stockBasedCompensation": "9805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81867000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 606038000, "cost_of_revenue": 442668000, "gross_profit": 163370000, "research_and_development": null, "selling_general_admin": 33594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 129776000, "depreciation_amortisation": 81867000, "ebitda": 211643000, "interest_expense": 30345000, "interest_income": null, "other_non_operating": null, "pretax_income": 98639000, "tax_provision": -23000, "effective_tax_rate": null, "net_income": 98662000, "net_income_continuing_ops": 98662000, "net_income_to_common": 98662000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69243000, "short_term_investments": null, "net_receivables": 58956000, "inventory": 82683000, "other_current_assets": null, "total_current_assets": 213867000, "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": 755588000, "total_assets": 969455000, "short_term_debt": 5039000, "accounts_payable": 48443000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96773000, "long_term_debt": 548423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 606941000, "total_liabilities": 703714000, "total_debt": 553462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 265740000, "shares_outstanding": 10570000, "operating_cash_flow": 149638000, "stock_based_compensation": 9805000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44087000, "dividends_paid": 125991000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127165000, "free_cash_flow": 200440000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "129776000", "ebitda": "211643000", "netIncome": "98662000", "grossProfit": "163370000", "depreciation": "None", "totalRevenue": "606038000", "costOfRevenue": "442668000", "interestIncome": "30345000", "incomeBeforeTax": "98639000", "interestExpense": "30345000", "operatingIncome": "129776000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-23000", "reportedCurrency": "USD", "netInterestIncome": "-30345000", "nonInterestIncome": "None", "operatingExpenses": "33594000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "442668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81867000", "sellingGeneralAndAdministrative": "33594000", "netIncomeFromContinuingOperations": "98662000" }, "balance": { "goodwill": "None", "inventory": "82683000", "commonStock": "265740000", "currentDebt": "None", "investments": "None", "totalAssets": "969455000", "longTermDebt": "548423000", "shortTermDebt": "5039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "703714000", "otherCurrentAssets": "2985000", "totalCurrentAssets": "213867000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "755588000", "currentAccountsPayable": "48443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "728110000", "shortLongTermDebtTotal": "593417000", "totalShareholderEquity": "265740000", "capitalLeaseObligations": "25684000", "otherCurrentLiabilities": "20311000", "totalCurrentLiabilities": "96773000", "otherNonCurrentLiabilities": "17252000", "totalNonCurrentLiabilities": "606941000", "cashAndShortTermInvestments": "69243000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98662000", "profitLoss": "None", "dividendPayout": "125991000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7803000", "operatingCashflow": "149638000", "capitalExpenditures": "50802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127165000", "cashflowFromInvestment": "-44087000", "stockBasedCompensation": "9805000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "125991000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81867000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 525324000, "cost_of_revenue": 406459000, "gross_profit": 118865000, "ebit": 90804000, "ebitda": 178900000, "pretax_income": 60977000, "tax_provision": 77000, "net_income": 60900000, "net_income_to_common": 60900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90857000, "total_current_assets": 233541000, "total_assets": 1018724000, "short_term_debt": 4918000, "long_term_debt": 547848000, "total_debt": 552766000, "total_liabilities": 725654000, "total_equity": 293069000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 150541000, "capital_expenditure": 37074000, "free_cash_flow": 187615000, "dividends_paid": 70710000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345611, "ticker_id": 4093, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90804000", "ebitda": "178900000", "netIncome": "60900000", "grossProfit": "118865000", "depreciation": "None", "totalRevenue": "525324000", "costOfRevenue": "406459000", "interestIncome": "29827000", "incomeBeforeTax": "60977000", "interestExpense": "29827000", "operatingIncome": "90351000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "77000", "reportedCurrency": "USD", "netInterestIncome": "-29827000", "nonInterestIncome": "None", "operatingExpenses": "28414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88096000", "sellingGeneralAndAdministrative": "28414000", "netIncomeFromContinuingOperations": "60900000" }, "balance": { "goodwill": "None", "inventory": "75579000", "commonStock": "293069000", "currentDebt": "None", "investments": "None", "totalAssets": "1018724000", "longTermDebt": "547848000", "shortTermDebt": "4918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "725654000", "otherCurrentAssets": "1889000", "totalCurrentAssets": "233541000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65215999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "785183000", "currentAccountsPayable": "36578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "753742000", "shortLongTermDebtTotal": "597146000", "totalShareholderEquity": "293069000", "capitalLeaseObligations": "25044000", "otherCurrentLiabilities": "19065000", "totalCurrentLiabilities": "111349000", "otherNonCurrentLiabilities": "19365000", "totalNonCurrentLiabilities": "614305000", "cashAndShortTermInvestments": "90857000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "90857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60900000", "profitLoss": "None", "dividendPayout": "70710000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5677000", "operatingCashflow": "150541000", "capitalExpenditures": "37074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73071000", "cashflowFromInvestment": "-31892000", "stockBasedCompensation": "4898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70710000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88096000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 525324000, "cost_of_revenue": 406459000, "gross_profit": 118865000, "research_and_development": null, "selling_general_admin": 28414000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90804000, "depreciation_amortisation": 88096000, "ebitda": 178900000, "interest_expense": 29827000, "interest_income": null, "other_non_operating": null, "pretax_income": 60977000, "tax_provision": 77000, "effective_tax_rate": null, "net_income": 60900000, "net_income_continuing_ops": 60900000, "net_income_to_common": 60900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90857000, "short_term_investments": null, "net_receivables": 65215999, "inventory": 75579000, "other_current_assets": null, "total_current_assets": 233541000, "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": 785183000, "total_assets": 1018724000, "short_term_debt": 4918000, "accounts_payable": 36578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111349000, "long_term_debt": 547848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 614305000, "total_liabilities": 725654000, "total_debt": 552766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 293069000, "shares_outstanding": 10570000, "operating_cash_flow": 150541000, "stock_based_compensation": 4898000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37074000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31892000, "dividends_paid": 70710000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73071000, "free_cash_flow": 187615000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90804000", "ebitda": "178900000", "netIncome": "60900000", "grossProfit": "118865000", "depreciation": "None", "totalRevenue": "525324000", "costOfRevenue": "406459000", "interestIncome": "29827000", "incomeBeforeTax": "60977000", "interestExpense": "29827000", "operatingIncome": "90351000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "77000", "reportedCurrency": "USD", "netInterestIncome": "-29827000", "nonInterestIncome": "None", "operatingExpenses": "28414000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "406459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "88096000", "sellingGeneralAndAdministrative": "28414000", "netIncomeFromContinuingOperations": "60900000" }, "balance": { "goodwill": "None", "inventory": "75579000", "commonStock": "293069000", "currentDebt": "None", "investments": "None", "totalAssets": "1018724000", "longTermDebt": "547848000", "shortTermDebt": "4918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "725654000", "otherCurrentAssets": "1889000", "totalCurrentAssets": "233541000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65215999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "785183000", "currentAccountsPayable": "36578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "753742000", "shortLongTermDebtTotal": "597146000", "totalShareholderEquity": "293069000", "capitalLeaseObligations": "25044000", "otherCurrentLiabilities": "19065000", "totalCurrentLiabilities": "111349000", "otherNonCurrentLiabilities": "19365000", "totalNonCurrentLiabilities": "614305000", "cashAndShortTermInvestments": "90857000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "90857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60900000", "profitLoss": "None", "dividendPayout": "70710000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5677000", "operatingCashflow": "150541000", "capitalExpenditures": "37074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73071000", "cashflowFromInvestment": "-31892000", "stockBasedCompensation": "4898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70710000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "88096000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 681477000, "cost_of_revenue": 449013000, "gross_profit": 232464000, "ebit": 201375000, "ebitda": 281095000, "pretax_income": 172722000, "tax_provision": 289000, "net_income": 172433000, "net_income_to_common": 172433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45279000, "total_current_assets": 165869000, "total_assets": 975332000, "short_term_debt": 3176000, "long_term_debt": 547308000, "total_debt": 550484000, "total_liabilities": 672452000, "total_equity": 302880000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 243526000, "capital_expenditure": 24196000, "free_cash_flow": 267722000, "dividends_paid": 281364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345616, "ticker_id": 4093, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "201375000", "ebitda": "281095000", "netIncome": "172433000", "grossProfit": "232464000", "depreciation": "None", "totalRevenue": "681477000", "costOfRevenue": "449013000", "interestIncome": "28653000", "incomeBeforeTax": "172722000", "interestExpense": "28653000", "operatingIncome": "201408000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "289000", "reportedCurrency": "USD", "netInterestIncome": "-29418000", "nonInterestIncome": "None", "operatingExpenses": "31056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79720000", "sellingGeneralAndAdministrative": "30814000", "netIncomeFromContinuingOperations": "257824000" }, "balance": { "goodwill": "None", "inventory": "69165000", "commonStock": "302879000", "currentDebt": "None", "investments": "None", "totalAssets": "975332000", "longTermDebt": "547308000", "shortTermDebt": "3176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "672452000", "otherCurrentAssets": "9532000", "totalCurrentAssets": "165869000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "809463000", "currentAccountsPayable": "38805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "775062000", "shortLongTermDebtTotal": "550484000", "totalShareholderEquity": "302880000", "capitalLeaseObligations": "3176000", "otherCurrentLiabilities": "15871000", "totalCurrentLiabilities": "75473000", "otherNonCurrentLiabilities": "16360000", "totalNonCurrentLiabilities": "596979000", "cashAndShortTermInvestments": "45279000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172433000", "profitLoss": "None", "dividendPayout": "281364000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6704000", "operatingCashflow": "243526000", "capitalExpenditures": "24196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-281864000", "cashflowFromInvestment": "-2722000", "stockBasedCompensation": "8235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "281364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 681477000, "cost_of_revenue": 449013000, "gross_profit": 232464000, "research_and_development": null, "selling_general_admin": 30814000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 201375000, "depreciation_amortisation": 79720000, "ebitda": 281095000, "interest_expense": 28653000, "interest_income": null, "other_non_operating": null, "pretax_income": 172722000, "tax_provision": 289000, "effective_tax_rate": null, "net_income": 172433000, "net_income_continuing_ops": 257824000, "net_income_to_common": 172433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45279000, "short_term_investments": null, "net_receivables": 41893000, "inventory": 69165000, "other_current_assets": null, "total_current_assets": 165869000, "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": 809463000, "total_assets": 975332000, "short_term_debt": 3176000, "accounts_payable": 38805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75473000, "long_term_debt": 547308000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 596979000, "total_liabilities": 672452000, "total_debt": 550484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 302880000, "shares_outstanding": 10570000, "operating_cash_flow": 243526000, "stock_based_compensation": 8235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24196000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2722000, "dividends_paid": 281364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -281864000, "free_cash_flow": 267722000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "201375000", "ebitda": "281095000", "netIncome": "172433000", "grossProfit": "232464000", "depreciation": "None", "totalRevenue": "681477000", "costOfRevenue": "449013000", "interestIncome": "28653000", "incomeBeforeTax": "172722000", "interestExpense": "28653000", "operatingIncome": "201408000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "289000", "reportedCurrency": "USD", "netInterestIncome": "-29418000", "nonInterestIncome": "None", "operatingExpenses": "31056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "449013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79720000", "sellingGeneralAndAdministrative": "30814000", "netIncomeFromContinuingOperations": "257824000" }, "balance": { "goodwill": "None", "inventory": "69165000", "commonStock": "302879000", "currentDebt": "None", "investments": "None", "totalAssets": "975332000", "longTermDebt": "547308000", "shortTermDebt": "3176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "672452000", "otherCurrentAssets": "9532000", "totalCurrentAssets": "165869000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "809463000", "currentAccountsPayable": "38805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "775062000", "shortLongTermDebtTotal": "550484000", "totalShareholderEquity": "302880000", "capitalLeaseObligations": "3176000", "otherCurrentLiabilities": "15871000", "totalCurrentLiabilities": "75473000", "otherNonCurrentLiabilities": "16360000", "totalNonCurrentLiabilities": "596979000", "cashAndShortTermInvestments": "45279000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "172433000", "profitLoss": "None", "dividendPayout": "281364000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6704000", "operatingCashflow": "243526000", "capitalExpenditures": "24196000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-281864000", "cashflowFromInvestment": "-2722000", "stockBasedCompensation": "8235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "281364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 835584000, "cost_of_revenue": 483217000, "gross_profit": 352367000, "ebit": 321026000, "ebitda": 403163000, "pretax_income": 286961000, "tax_provision": 160000, "net_income": 286801000, "net_income_to_common": 286801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86339000, "total_current_assets": 265704000, "total_assets": 1100402000, "short_term_debt": 2931000, "long_term_debt": 546800000, "total_debt": 549731000, "total_liabilities": 688591000, "total_equity": 411810000, "shares_outstanding": 10593000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 301464000, "capital_expenditure": 44668000, "free_cash_flow": 346132000, "dividends_paid": 204790000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345621, "ticker_id": 4093, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "321026000", "ebitda": "403163000", "netIncome": "286801000", "grossProfit": "352367000", "depreciation": "None", "totalRevenue": "835584000", "costOfRevenue": "483217000", "interestIncome": "34037930", "incomeBeforeTax": "286961000", "interestExpense": "34065000", "operatingIncome": "319912000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-34065000", "nonInterestIncome": "None", "operatingExpenses": "32455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1114000", "costofGoodsAndServicesSold": "483217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82137000", "sellingGeneralAndAdministrative": "32192000", "netIncomeFromContinuingOperations": "286801000" }, "balance": { "goodwill": "None", "inventory": "77518000", "commonStock": "411810000", "currentDebt": "None", "investments": "None", "totalAssets": "1100402000", "longTermDebt": "546800000", "shortTermDebt": "2931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "286801000", "totalLiabilities": "688591000", "otherCurrentAssets": "11399000", "totalCurrentAssets": "265704000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "834698000", "currentAccountsPayable": "50824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "810994000", "shortLongTermDebtTotal": "557705000", "totalShareholderEquity": "411810000", "capitalLeaseObligations": "2931000", "otherCurrentLiabilities": "22997000", "totalCurrentLiabilities": "126057000", "otherNonCurrentLiabilities": "15734000", "totalNonCurrentLiabilities": "562534000", "cashAndShortTermInvestments": "86339000", "commonStockSharesOutstanding": "10593000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "86339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286801000", "profitLoss": "None", "dividendPayout": "204790000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-24807000", "operatingCashflow": "301464000", "capitalExpenditures": "44668000", "changeInReceivables": "-21139000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-283018000", "cashflowFromInvestment": "-44623000", "stockBasedCompensation": "25264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204790000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26177000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 835584000, "cost_of_revenue": 483217000, "gross_profit": 352367000, "research_and_development": null, "selling_general_admin": 32192000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 321026000, "depreciation_amortisation": 82137000, "ebitda": 403163000, "interest_expense": 34065000, "interest_income": null, "other_non_operating": null, "pretax_income": 286961000, "tax_provision": 160000, "effective_tax_rate": null, "net_income": 286801000, "net_income_continuing_ops": 286801000, "net_income_to_common": 286801000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86339000, "short_term_investments": null, "net_receivables": 90448000, "inventory": 77518000, "other_current_assets": null, "total_current_assets": 265704000, "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": 834698000, "total_assets": 1100402000, "short_term_debt": 2931000, "accounts_payable": 50824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 126057000, "long_term_debt": 546800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 562534000, "total_liabilities": 688591000, "total_debt": 549731000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 286801000, "total_equity": 411810000, "shares_outstanding": 10593000, "operating_cash_flow": 301464000, "stock_based_compensation": 25264000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44668000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44623000, "dividends_paid": 204790000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -283018000, "free_cash_flow": 346132000, "net_change_in_cash": -26177000 }, "raw_data": { "income": { "ebit": "321026000", "ebitda": "403163000", "netIncome": "286801000", "grossProfit": "352367000", "depreciation": "None", "totalRevenue": "835584000", "costOfRevenue": "483217000", "interestIncome": "34037930", "incomeBeforeTax": "286961000", "interestExpense": "34065000", "operatingIncome": "319912000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "160000", "reportedCurrency": "USD", "netInterestIncome": "-34065000", "nonInterestIncome": "None", "operatingExpenses": "32455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1114000", "costofGoodsAndServicesSold": "483217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "82137000", "sellingGeneralAndAdministrative": "32192000", "netIncomeFromContinuingOperations": "286801000" }, "balance": { "goodwill": "None", "inventory": "77518000", "commonStock": "411810000", "currentDebt": "None", "investments": "None", "totalAssets": "1100402000", "longTermDebt": "546800000", "shortTermDebt": "2931000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "286801000", "totalLiabilities": "688591000", "otherCurrentAssets": "11399000", "totalCurrentAssets": "265704000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "834698000", "currentAccountsPayable": "50824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "810994000", "shortLongTermDebtTotal": "557705000", "totalShareholderEquity": "411810000", "capitalLeaseObligations": "2931000", "otherCurrentLiabilities": "22997000", "totalCurrentLiabilities": "126057000", "otherNonCurrentLiabilities": "15734000", "totalNonCurrentLiabilities": "562534000", "cashAndShortTermInvestments": "86339000", "commonStockSharesOutstanding": "10593000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "86339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "286801000", "profitLoss": "None", "dividendPayout": "204790000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-24807000", "operatingCashflow": "301464000", "capitalExpenditures": "44668000", "changeInReceivables": "-21139000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-283018000", "cashflowFromInvestment": "-44623000", "stockBasedCompensation": "25264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "204790000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26177000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12398000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "82137000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 532581000, "cost_of_revenue": 370539000, "gross_profit": 162042000, "ebit": 139190000, "ebitda": 212670000, "pretax_income": 78212000, "tax_provision": 57000, "net_income": 78155000, "net_income_to_common": 78155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112516000, "total_current_assets": 112516000, "total_assets": 1127058000, "short_term_debt": 3052000, "long_term_debt": 610642000, "total_debt": 613694000, "total_liabilities": 784860000, "total_equity": 342198000, "shares_outstanding": 10685000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 188725000, "capital_expenditure": 20594000, "free_cash_flow": 209319000, "dividends_paid": 49669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345626, "ticker_id": 4093, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139190000", "ebitda": "212670000", "netIncome": "78155000", "grossProfit": "162042000", "depreciation": "None", "totalRevenue": "532581000", "costOfRevenue": "370539000", "interestIncome": "53178000", "incomeBeforeTax": "78212000", "interestExpense": "60978000", "operatingIncome": "134479000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "-60978000", "nonInterestIncome": "None", "operatingExpenses": "27563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4711000", "costofGoodsAndServicesSold": "370539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73480000", "sellingGeneralAndAdministrative": "26615000", "netIncomeFromContinuingOperations": "78155000" }, "balance": { "goodwill": "None", "inventory": "52270000", "commonStock": "342197000", "currentDebt": "None", "investments": "None", "totalAssets": "1127058000", "longTermDebt": "610642000", "shortTermDebt": "3052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "127824000", "totalLiabilities": "784860000", "otherCurrentAssets": "-140621000", "totalCurrentAssets": "112516000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1014542000", "currentAccountsPayable": "41504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "850462000", "shortLongTermDebtTotal": "613694000", "totalShareholderEquity": "342198000", "capitalLeaseObligations": "3052000", "otherCurrentLiabilities": "29290000", "totalCurrentLiabilities": "161860000", "otherNonCurrentLiabilities": "12358000", "totalNonCurrentLiabilities": "610642000", "cashAndShortTermInvestments": "112516000", "commonStockSharesOutstanding": "10685000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78155000", "profitLoss": "None", "dividendPayout": "49669000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-7508000", "operatingCashflow": "188725000", "capitalExpenditures": "20594000", "changeInReceivables": "-21877000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86426000", "cashflowFromInvestment": "-20342000", "stockBasedCompensation": "23069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "81957000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73480000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 532581000, "cost_of_revenue": 370539000, "gross_profit": 162042000, "research_and_development": null, "selling_general_admin": 26615000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139190000, "depreciation_amortisation": 73480000, "ebitda": 212670000, "interest_expense": 60978000, "interest_income": null, "other_non_operating": null, "pretax_income": 78212000, "tax_provision": 57000, "effective_tax_rate": null, "net_income": 78155000, "net_income_continuing_ops": 78155000, "net_income_to_common": 78155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112516000, "short_term_investments": null, "net_receivables": 88351000, "inventory": 52270000, "other_current_assets": null, "total_current_assets": 112516000, "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": 1014542000, "total_assets": 1127058000, "short_term_debt": 3052000, "accounts_payable": 41504000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 161860000, "long_term_debt": 610642000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 610642000, "total_liabilities": 784860000, "total_debt": 613694000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 127824000, "total_equity": 342198000, "shares_outstanding": 10685000, "operating_cash_flow": 188725000, "stock_based_compensation": 23069000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20342000, "dividends_paid": 49669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86426000, "free_cash_flow": 209319000, "net_change_in_cash": 81957000 }, "raw_data": { "income": { "ebit": "139190000", "ebitda": "212670000", "netIncome": "78155000", "grossProfit": "162042000", "depreciation": "None", "totalRevenue": "532581000", "costOfRevenue": "370539000", "interestIncome": "53178000", "incomeBeforeTax": "78212000", "interestExpense": "60978000", "operatingIncome": "134479000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "57000", "reportedCurrency": "USD", "netInterestIncome": "-60978000", "nonInterestIncome": "None", "operatingExpenses": "27563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4711000", "costofGoodsAndServicesSold": "370539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73480000", "sellingGeneralAndAdministrative": "26615000", "netIncomeFromContinuingOperations": "78155000" }, "balance": { "goodwill": "None", "inventory": "52270000", "commonStock": "342197000", "currentDebt": "None", "investments": "None", "totalAssets": "1127058000", "longTermDebt": "610642000", "shortTermDebt": "3052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "127824000", "totalLiabilities": "784860000", "otherCurrentAssets": "-140621000", "totalCurrentAssets": "112516000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88351000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1014542000", "currentAccountsPayable": "41504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "850462000", "shortLongTermDebtTotal": "613694000", "totalShareholderEquity": "342198000", "capitalLeaseObligations": "3052000", "otherCurrentLiabilities": "29290000", "totalCurrentLiabilities": "161860000", "otherNonCurrentLiabilities": "12358000", "totalNonCurrentLiabilities": "610642000", "cashAndShortTermInvestments": "112516000", "commonStockSharesOutstanding": "10685000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "112516000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78155000", "profitLoss": "None", "dividendPayout": "49669000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-7508000", "operatingCashflow": "188725000", "capitalExpenditures": "20594000", "changeInReceivables": "-21877000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86426000", "cashflowFromInvestment": "-20342000", "stockBasedCompensation": "23069000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "81957000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-529000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73480000", "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": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 349953000, "cost_of_revenue": 325110000, "gross_profit": 24843000, "ebit": -34723000, "ebitda": 41354000, "pretax_income": -98151000, "tax_provision": 30000, "net_income": -98181000, "net_income_to_common": -98181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30559000, "total_current_assets": 118214000, "total_assets": 1032880000, "short_term_debt": 5549000, "long_term_debt": 633942000, "total_debt": 639491000, "total_liabilities": 718639000, "total_equity": 314241000, "shares_outstanding": 11195000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 19740000, "capital_expenditure": 18598000, "free_cash_flow": 38338000, "dividends_paid": 49669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345631, "ticker_id": 4093, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34723000", "ebitda": "41354000", "netIncome": "-98181000", "grossProfit": "24843000", "depreciation": "None", "totalRevenue": "349953000", "costOfRevenue": "325110000", "interestIncome": "63428000", "incomeBeforeTax": "-98151000", "interestExpense": "63428000", "operatingIncome": "-34882000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "-63428000", "nonInterestIncome": "None", "operatingExpenses": "59725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "159000", "costofGoodsAndServicesSold": "325110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76077000", "sellingGeneralAndAdministrative": "18174000", "netIncomeFromContinuingOperations": "-98181000" }, "balance": { "goodwill": "0", "inventory": "42349000", "commonStock": "314240000", "currentDebt": "None", "investments": "None", "totalAssets": "1032880000", "longTermDebt": "633942000", "shortTermDebt": "5549000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "718639000", "otherCurrentAssets": "8410000", "totalCurrentAssets": "118214000", "currentLongTermDebt": "2240000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "914666000", "currentAccountsPayable": "24761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "897847000", "shortLongTermDebtTotal": "639491000", "totalShareholderEquity": "314241000", "capitalLeaseObligations": "3309000", "otherCurrentLiabilities": "13434000", "totalCurrentLiabilities": "76341000", "otherNonCurrentLiabilities": "8356000", "totalNonCurrentLiabilities": "642298000", "cashAndShortTermInvestments": "30559000", "commonStockSharesOutstanding": "11195000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98181000", "profitLoss": "None", "dividendPayout": "49669000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "538000", "operatingCashflow": "19740000", "capitalExpenditures": "18598000", "changeInReceivables": "2892000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7625000", "cashflowFromInvestment": "-18550000", "stockBasedCompensation": "1035000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6435000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7076000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76077000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 349953000, "cost_of_revenue": 325110000, "gross_profit": 24843000, "research_and_development": null, "selling_general_admin": 18174000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34723000, "depreciation_amortisation": 76077000, "ebitda": 41354000, "interest_expense": 63428000, "interest_income": null, "other_non_operating": null, "pretax_income": -98151000, "tax_provision": 30000, "effective_tax_rate": null, "net_income": -98181000, "net_income_continuing_ops": -98181000, "net_income_to_common": -98181000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30559000, "short_term_investments": null, "net_receivables": 36896000, "inventory": 42349000, "other_current_assets": null, "total_current_assets": 118214000, "net_ppe": null, "goodwill": 0, "intangible_assets": null, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 914666000, "total_assets": 1032880000, "short_term_debt": 5549000, "accounts_payable": 24761000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76341000, "long_term_debt": 633942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 642298000, "total_liabilities": 718639000, "total_debt": 639491000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 314241000, "shares_outstanding": 11195000, "operating_cash_flow": 19740000, "stock_based_compensation": 1035000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18598000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18550000, "dividends_paid": 49669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7625000, "free_cash_flow": 38338000, "net_change_in_cash": -6435000 }, "raw_data": { "income": { "ebit": "-34723000", "ebitda": "41354000", "netIncome": "-98181000", "grossProfit": "24843000", "depreciation": "None", "totalRevenue": "349953000", "costOfRevenue": "325110000", "interestIncome": "63428000", "incomeBeforeTax": "-98151000", "interestExpense": "63428000", "operatingIncome": "-34882000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "30000", "reportedCurrency": "USD", "netInterestIncome": "-63428000", "nonInterestIncome": "None", "operatingExpenses": "59725000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "159000", "costofGoodsAndServicesSold": "325110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76077000", "sellingGeneralAndAdministrative": "18174000", "netIncomeFromContinuingOperations": "-98181000" }, "balance": { "goodwill": "0", "inventory": "42349000", "commonStock": "314240000", "currentDebt": "None", "investments": "None", "totalAssets": "1032880000", "longTermDebt": "633942000", "shortTermDebt": "5549000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "718639000", "otherCurrentAssets": "8410000", "totalCurrentAssets": "118214000", "currentLongTermDebt": "2240000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36896000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "914666000", "currentAccountsPayable": "24761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "897847000", "shortLongTermDebtTotal": "639491000", "totalShareholderEquity": "314241000", "capitalLeaseObligations": "3309000", "otherCurrentLiabilities": "13434000", "totalCurrentLiabilities": "76341000", "otherNonCurrentLiabilities": "8356000", "totalNonCurrentLiabilities": "642298000", "cashAndShortTermInvestments": "30559000", "commonStockSharesOutstanding": "11195000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30559000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-98181000", "profitLoss": "None", "dividendPayout": "49669000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "538000", "operatingCashflow": "19740000", "capitalExpenditures": "18598000", "changeInReceivables": "2892000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7625000", "cashflowFromInvestment": "-18550000", "stockBasedCompensation": "1035000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "49669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6435000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7076000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76077000", "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": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 404177000, "cost_of_revenue": 347571000, "gross_profit": 56606000, "ebit": 27649000, "ebitda": 107488000, "pretax_income": -34987000, "tax_provision": -18000, "net_income": -34969000, "net_income_to_common": -34969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36994000, "total_current_assets": 130594000, "total_assets": 1137955000, "short_term_debt": 3523000, "long_term_debt": 632406000, "total_debt": 635929000, "total_liabilities": 718411000, "total_equity": 419544000, "shares_outstanding": 11328300, "goodwill_and_intangibles": 81938000 }, "cash_flow": { "operating_cash_flow": 39157000, "capital_expenditure": 18656000, "free_cash_flow": 57813000, "dividends_paid": 45313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345636, "ticker_id": 4093, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27649000", "ebitda": "107488000", "netIncome": "-34969000", "grossProfit": "56606000", "depreciation": "None", "totalRevenue": "404177000", "costOfRevenue": "347571000", "interestIncome": "62636000", "incomeBeforeTax": "-34987000", "interestExpense": "62636000", "operatingIncome": "27380000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-18000", "reportedCurrency": "USD", "netInterestIncome": "-62636000", "nonInterestIncome": "None", "operatingExpenses": "29226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "269000", "costofGoodsAndServicesSold": "347571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79839000", "sellingGeneralAndAdministrative": "25829000", "netIncomeFromContinuingOperations": "-34969000" }, "balance": { "goodwill": "40969000", "inventory": "53930000", "commonStock": "419543000", "currentDebt": "None", "investments": "None", "totalAssets": "1137955000", "longTermDebt": "632406000", "shortTermDebt": "3523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "40969000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "718411000", "otherCurrentAssets": "5655000", "totalCurrentAssets": "130594000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1007361000", "currentAccountsPayable": "23647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "951959000", "shortLongTermDebtTotal": "635929000", "totalShareholderEquity": "419544000", "capitalLeaseObligations": "3523000", "otherCurrentLiabilities": "20243000", "totalCurrentLiabilities": "75531000", "otherNonCurrentLiabilities": "10474000", "totalNonCurrentLiabilities": "642880000", "cashAndShortTermInvestments": "36994000", "commonStockSharesOutstanding": "11328300", "intangibleAssetsExcludingGoodwill": "40969000", "cashAndCashEquivalentsAtCarryingValue": "36994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34969000", "profitLoss": "None", "dividendPayout": "45313000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9914000", "operatingCashflow": "39157000", "capitalExpenditures": "18656000", "changeInReceivables": "936000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45410000", "cashflowFromInvestment": "-18529000", "stockBasedCompensation": "3445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-24782000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79839000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 404177000, "cost_of_revenue": 347571000, "gross_profit": 56606000, "research_and_development": null, "selling_general_admin": 25829000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27649000, "depreciation_amortisation": 79839000, "ebitda": 107488000, "interest_expense": 62636000, "interest_income": null, "other_non_operating": null, "pretax_income": -34987000, "tax_provision": -18000, "effective_tax_rate": null, "net_income": -34969000, "net_income_continuing_ops": -34969000, "net_income_to_common": -34969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36994000, "short_term_investments": null, "net_receivables": 34264000, "inventory": 53930000, "other_current_assets": null, "total_current_assets": 130594000, "net_ppe": null, "goodwill": 40969000, "intangible_assets": 40969000, "goodwill_and_intangibles": 81938000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1007361000, "total_assets": 1137955000, "short_term_debt": 3523000, "accounts_payable": 23647000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75531000, "long_term_debt": 632406000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 642880000, "total_liabilities": 718411000, "total_debt": 635929000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 419544000, "shares_outstanding": 11328300, "operating_cash_flow": 39157000, "stock_based_compensation": 3445000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18656000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18529000, "dividends_paid": 45313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45410000, "free_cash_flow": 57813000, "net_change_in_cash": -24782000 }, "raw_data": { "income": { "ebit": "27649000", "ebitda": "107488000", "netIncome": "-34969000", "grossProfit": "56606000", "depreciation": "None", "totalRevenue": "404177000", "costOfRevenue": "347571000", "interestIncome": "62636000", "incomeBeforeTax": "-34987000", "interestExpense": "62636000", "operatingIncome": "27380000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-18000", "reportedCurrency": "USD", "netInterestIncome": "-62636000", "nonInterestIncome": "None", "operatingExpenses": "29226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "269000", "costofGoodsAndServicesSold": "347571000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79839000", "sellingGeneralAndAdministrative": "25829000", "netIncomeFromContinuingOperations": "-34969000" }, "balance": { "goodwill": "40969000", "inventory": "53930000", "commonStock": "419543000", "currentDebt": "None", "investments": "None", "totalAssets": "1137955000", "longTermDebt": "632406000", "shortTermDebt": "3523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "40969000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "718411000", "otherCurrentAssets": "5655000", "totalCurrentAssets": "130594000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "34264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1007361000", "currentAccountsPayable": "23647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "951959000", "shortLongTermDebtTotal": "635929000", "totalShareholderEquity": "419544000", "capitalLeaseObligations": "3523000", "otherCurrentLiabilities": "20243000", "totalCurrentLiabilities": "75531000", "otherNonCurrentLiabilities": "10474000", "totalNonCurrentLiabilities": "642880000", "cashAndShortTermInvestments": "36994000", "commonStockSharesOutstanding": "11328300", "intangibleAssetsExcludingGoodwill": "40969000", "cashAndCashEquivalentsAtCarryingValue": "36994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34969000", "profitLoss": "None", "dividendPayout": "45313000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "9914000", "operatingCashflow": "39157000", "capitalExpenditures": "18656000", "changeInReceivables": "936000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45410000", "cashflowFromInvestment": "-18529000", "stockBasedCompensation": "3445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-24782000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79839000", "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": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 351082000, "cost_of_revenue": 319355000, "gross_profit": 31727000, "ebit": 6704000, "ebitda": 78279000, "pretax_income": -50073000, "tax_provision": -46000, "net_income": -50027000, "net_income_to_common": -50027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61776000, "total_current_assets": 193981000, "total_assets": 1254388000, "short_term_debt": 0, "long_term_debt": 628989000, "total_debt": 628989000, "total_liabilities": 754562000, "total_equity": -412743000, "shares_outstanding": 11328000, "goodwill_and_intangibles": 81938000 }, "cash_flow": { "operating_cash_flow": 32234000, "capital_expenditure": 19806000, "free_cash_flow": 52040000, "dividends_paid": 45313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345641, "ticker_id": 4093, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6704000", "ebitda": "78279000", "netIncome": "-50027000", "grossProfit": "31727000", "depreciation": "None", "totalRevenue": "351082000", "costOfRevenue": "319355000", "interestIncome": "62588000", "incomeBeforeTax": "-50073000", "interestExpense": "62588000", "operatingIncome": "6314000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-46000", "reportedCurrency": "USD", "netInterestIncome": "-62588000", "nonInterestIncome": "None", "operatingExpenses": "25023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "6201000", "costofGoodsAndServicesSold": "319355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71575000", "sellingGeneralAndAdministrative": "25023000", "netIncomeFromContinuingOperations": "-50027000" }, "balance": { "goodwill": "40969000", "inventory": "63554000", "commonStock": "499825000", "currentDebt": "None", "investments": "None", "totalAssets": "1254388000", "longTermDebt": "628989000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "40969000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "754562000", "otherCurrentAssets": "13978000", "totalCurrentAssets": "193981000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1060407000", "currentAccountsPayable": "29765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1015240000", "shortLongTermDebtTotal": "628989000", "totalShareholderEquity": "-412743000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24066000", "totalCurrentLiabilities": "122635000", "otherNonCurrentLiabilities": "2938000", "totalNonCurrentLiabilities": "631927000", "cashAndShortTermInvestments": "61776000", "commonStockSharesOutstanding": "11328000", "intangibleAssetsExcludingGoodwill": "40969000", "cashAndCashEquivalentsAtCarryingValue": "61776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50027000", "profitLoss": "None", "dividendPayout": "45313000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8670000", "operatingCashflow": "32234000", "capitalExpenditures": "19806000", "changeInReceivables": "-6698000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45410000", "cashflowFromInvestment": "-19631000", "stockBasedCompensation": "3017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12603000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 351082000, "cost_of_revenue": 319355000, "gross_profit": 31727000, "research_and_development": 0, "selling_general_admin": 25023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6704000, "depreciation_amortisation": 71575000, "ebitda": 78279000, "interest_expense": 62588000, "interest_income": null, "other_non_operating": null, "pretax_income": -50073000, "tax_provision": -46000, "effective_tax_rate": null, "net_income": -50027000, "net_income_continuing_ops": -50027000, "net_income_to_common": -50027000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61776000, "short_term_investments": null, "net_receivables": 61662000, "inventory": 63554000, "other_current_assets": null, "total_current_assets": 193981000, "net_ppe": null, "goodwill": 40969000, "intangible_assets": 40969000, "goodwill_and_intangibles": 81938000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1060407000, "total_assets": 1254388000, "short_term_debt": 0, "accounts_payable": 29765000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122635000, "long_term_debt": 628989000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 631927000, "total_liabilities": 754562000, "total_debt": 628989000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": -412743000, "shares_outstanding": 11328000, "operating_cash_flow": 32234000, "stock_based_compensation": 3017000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19631000, "dividends_paid": 45313000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45410000, "free_cash_flow": 52040000, "net_change_in_cash": 12603000 }, "raw_data": { "income": { "ebit": "6704000", "ebitda": "78279000", "netIncome": "-50027000", "grossProfit": "31727000", "depreciation": "None", "totalRevenue": "351082000", "costOfRevenue": "319355000", "interestIncome": "62588000", "incomeBeforeTax": "-50073000", "interestExpense": "62588000", "operatingIncome": "6314000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-46000", "reportedCurrency": "USD", "netInterestIncome": "-62588000", "nonInterestIncome": "None", "operatingExpenses": "25023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "6201000", "costofGoodsAndServicesSold": "319355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71575000", "sellingGeneralAndAdministrative": "25023000", "netIncomeFromContinuingOperations": "-50027000" }, "balance": { "goodwill": "40969000", "inventory": "63554000", "commonStock": "499825000", "currentDebt": "None", "investments": "None", "totalAssets": "1254388000", "longTermDebt": "628989000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "40969000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "754562000", "otherCurrentAssets": "13978000", "totalCurrentAssets": "193981000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1060407000", "currentAccountsPayable": "29765000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1015240000", "shortLongTermDebtTotal": "628989000", "totalShareholderEquity": "-412743000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24066000", "totalCurrentLiabilities": "122635000", "otherNonCurrentLiabilities": "2938000", "totalNonCurrentLiabilities": "631927000", "cashAndShortTermInvestments": "61776000", "commonStockSharesOutstanding": "11328000", "intangibleAssetsExcludingGoodwill": "40969000", "cashAndCashEquivalentsAtCarryingValue": "61776000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50027000", "profitLoss": "None", "dividendPayout": "45313000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8670000", "operatingCashflow": "32234000", "capitalExpenditures": "19806000", "changeInReceivables": "-6698000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45410000", "cashflowFromInvestment": "-19631000", "stockBasedCompensation": "3017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45313000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12603000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 180048000, "cost_of_revenue": 112593000, "gross_profit": 67455000, "ebit": 57761000, "ebitda": 77724000, "pretax_income": 49913000, "tax_provision": null, "net_income": 49913000, "net_income_to_common": 49913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128086000, "total_current_assets": 271203000, "total_assets": 1018184000, "short_term_debt": 5593000, "long_term_debt": 548573000, "total_debt": 554166000, "total_liabilities": 706441000, "total_equity": 311742000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75775000, "capital_expenditure": 17046000, "free_cash_flow": 92821000, "dividends_paid": 3911000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345604, "ticker_id": 4093, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57761000", "ebitda": "77724000", "netIncome": "49913000", "grossProfit": "67455000", "depreciation": "None", "totalRevenue": "180048000", "costOfRevenue": "112593000", "interestIncome": "None", "incomeBeforeTax": "49913000", "interestExpense": "7848000", "operatingIncome": "57647000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7848000", "nonInterestIncome": "None", "operatingExpenses": "9808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19963000", "sellingGeneralAndAdministrative": "9031000", "netIncomeFromContinuingOperations": "49913000" }, "balance": { "goodwill": "None", "inventory": "88310000", "commonStock": "311742000", "currentDebt": "None", "investments": "None", "totalAssets": "1018184000", "longTermDebt": "548573000", "shortTermDebt": "5593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "706441000", "otherCurrentAssets": "1965000", "totalCurrentAssets": "271203000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746981000", "currentAccountsPayable": "44109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "579399000", "totalShareholderEquity": "311742000", "capitalLeaseObligations": "26034000", "otherCurrentLiabilities": "25302000", "totalCurrentLiabilities": "98573000", "otherNonCurrentLiabilities": "19820000", "totalNonCurrentLiabilities": "607868000", "cashAndShortTermInvestments": "128086000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49913000", "profitLoss": "None", "dividendPayout": "3911000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3931000", "operatingCashflow": "75775000", "capitalExpenditures": "17046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4097000", "cashflowFromInvestment": "-12835000", "stockBasedCompensation": "2994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3911000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180048000, "cost_of_revenue": 112593000, "gross_profit": 67455000, "research_and_development": null, "selling_general_admin": 9031000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57761000, "depreciation_amortisation": 19963000, "ebitda": 77724000, "interest_expense": 7848000, "interest_income": null, "other_non_operating": null, "pretax_income": 49913000, "tax_provision": null, "effective_tax_rate": null, "net_income": 49913000, "net_income_continuing_ops": 49913000, "net_income_to_common": 49913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128086000, "short_term_investments": null, "net_receivables": 52842000, "inventory": 88310000, "other_current_assets": null, "total_current_assets": 271203000, "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": 746981000, "total_assets": 1018184000, "short_term_debt": 5593000, "accounts_payable": 44109000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98573000, "long_term_debt": 548573000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 607868000, "total_liabilities": 706441000, "total_debt": 554166000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 311742000, "shares_outstanding": 10570000, "operating_cash_flow": 75775000, "stock_based_compensation": 2994000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17046000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12835000, "dividends_paid": 3911000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4097000, "free_cash_flow": 92821000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57761000", "ebitda": "77724000", "netIncome": "49913000", "grossProfit": "67455000", "depreciation": "None", "totalRevenue": "180048000", "costOfRevenue": "112593000", "interestIncome": "None", "incomeBeforeTax": "49913000", "interestExpense": "7848000", "operatingIncome": "57647000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7848000", "nonInterestIncome": "None", "operatingExpenses": "9808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112593000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19963000", "sellingGeneralAndAdministrative": "9031000", "netIncomeFromContinuingOperations": "49913000" }, "balance": { "goodwill": "None", "inventory": "88310000", "commonStock": "311742000", "currentDebt": "None", "investments": "None", "totalAssets": "1018184000", "longTermDebt": "548573000", "shortTermDebt": "5593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "706441000", "otherCurrentAssets": "1965000", "totalCurrentAssets": "271203000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "52842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "746981000", "currentAccountsPayable": "44109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "579399000", "totalShareholderEquity": "311742000", "capitalLeaseObligations": "26034000", "otherCurrentLiabilities": "25302000", "totalCurrentLiabilities": "98573000", "otherNonCurrentLiabilities": "19820000", "totalNonCurrentLiabilities": "607868000", "cashAndShortTermInvestments": "128086000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "128086000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49913000", "profitLoss": "None", "dividendPayout": "3911000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3931000", "operatingCashflow": "75775000", "capitalExpenditures": "17046000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4097000", "cashflowFromInvestment": "-12835000", "stockBasedCompensation": "2994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3911000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19963000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 131065000, "cost_of_revenue": 125287000, "gross_profit": 5778000, "ebit": -2722000, "ebitda": 20286000, "pretax_income": -10289000, "tax_provision": -23000, "net_income": -10266000, "net_income_to_common": -10266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69243000, "total_current_assets": 213867000, "total_assets": 969455000, "short_term_debt": 5039000, "long_term_debt": 548423000, "total_debt": 553462000, "total_liabilities": 703714000, "total_equity": 265740000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -21599000, "capital_expenditure": 23568000, "free_cash_flow": 1969000, "dividends_paid": 42491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345605, "ticker_id": 4093, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2722000", "ebitda": "20286000", "netIncome": "-10266000", "grossProfit": "5778000", "depreciation": "None", "totalRevenue": "131065000", "costOfRevenue": "125287000", "interestIncome": "7451000", "incomeBeforeTax": "-10289000", "interestExpense": "23161000", "operatingIncome": "-2722000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-23000", "reportedCurrency": "USD", "netInterestIncome": "-7451000", "nonInterestIncome": "None", "operatingExpenses": "8500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23008000", "sellingGeneralAndAdministrative": "8500000", "netIncomeFromContinuingOperations": "-10266000" }, "balance": { "goodwill": "None", "inventory": "82683000", "commonStock": "265740000", "currentDebt": "None", "investments": "None", "totalAssets": "969455000", "longTermDebt": "548423000", "shortTermDebt": "5039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "703714000", "otherCurrentAssets": "2985000", "totalCurrentAssets": "213867000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "755588000", "currentAccountsPayable": "48443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "728110000", "shortLongTermDebtTotal": "593417000", "totalShareholderEquity": "265740000", "capitalLeaseObligations": "25684000", "otherCurrentLiabilities": "20311000", "totalCurrentLiabilities": "96773000", "otherNonCurrentLiabilities": "17252000", "totalNonCurrentLiabilities": "606941000", "cashAndShortTermInvestments": "69243000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98662000", "profitLoss": "None", "dividendPayout": "42491000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2406000", "operatingCashflow": "-21599000", "capitalExpenditures": "23568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42673000", "cashflowFromInvestment": "-22668000", "stockBasedCompensation": "2235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81867000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131065000, "cost_of_revenue": 125287000, "gross_profit": 5778000, "research_and_development": null, "selling_general_admin": 8500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2722000, "depreciation_amortisation": 23008000, "ebitda": 20286000, "interest_expense": 23161000, "interest_income": null, "other_non_operating": null, "pretax_income": -10289000, "tax_provision": -23000, "effective_tax_rate": null, "net_income": -10266000, "net_income_continuing_ops": -10266000, "net_income_to_common": -10266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69243000, "short_term_investments": null, "net_receivables": 58956000, "inventory": 82683000, "other_current_assets": null, "total_current_assets": 213867000, "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": 755588000, "total_assets": 969455000, "short_term_debt": 5039000, "accounts_payable": 48443000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96773000, "long_term_debt": 548423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 606941000, "total_liabilities": 703714000, "total_debt": 553462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 265740000, "shares_outstanding": 10570000, "operating_cash_flow": -21599000, "stock_based_compensation": 2235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23568000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22668000, "dividends_paid": 42491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42673000, "free_cash_flow": 1969000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2722000", "ebitda": "20286000", "netIncome": "-10266000", "grossProfit": "5778000", "depreciation": "None", "totalRevenue": "131065000", "costOfRevenue": "125287000", "interestIncome": "7451000", "incomeBeforeTax": "-10289000", "interestExpense": "23161000", "operatingIncome": "-2722000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-23000", "reportedCurrency": "USD", "netInterestIncome": "-7451000", "nonInterestIncome": "None", "operatingExpenses": "8500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23008000", "sellingGeneralAndAdministrative": "8500000", "netIncomeFromContinuingOperations": "-10266000" }, "balance": { "goodwill": "None", "inventory": "82683000", "commonStock": "265740000", "currentDebt": "None", "investments": "None", "totalAssets": "969455000", "longTermDebt": "548423000", "shortTermDebt": "5039000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "703714000", "otherCurrentAssets": "2985000", "totalCurrentAssets": "213867000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58956000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "755588000", "currentAccountsPayable": "48443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "728110000", "shortLongTermDebtTotal": "593417000", "totalShareholderEquity": "265740000", "capitalLeaseObligations": "25684000", "otherCurrentLiabilities": "20311000", "totalCurrentLiabilities": "96773000", "otherNonCurrentLiabilities": "17252000", "totalNonCurrentLiabilities": "606941000", "cashAndShortTermInvestments": "69243000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "69243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98662000", "profitLoss": "None", "dividendPayout": "42491000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2406000", "operatingCashflow": "-21599000", "capitalExpenditures": "23568000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42673000", "cashflowFromInvestment": "-22668000", "stockBasedCompensation": "2235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81867000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 163549000, "cost_of_revenue": 128417000, "gross_profit": 35130000, "ebit": 81272000, "ebitda": 101229000, "pretax_income": 43072000, "tax_provision": null, "net_income": 43072000, "net_income_to_common": 43072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 156183000, "total_current_assets": 288551000, "total_assets": 1037194999, "short_term_debt": 4965000, "long_term_debt": 548276000, "total_debt": 553241000, "total_liabilities": 718697000, "total_equity": 318497000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 91744000, "capital_expenditure": 11616000, "free_cash_flow": 103360000, "dividends_paid": 41115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345607, "ticker_id": 4093, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81272000", "ebitda": "101229000", "netIncome": "43072000", "grossProfit": "35130000", "depreciation": "None", "totalRevenue": "163549000", "costOfRevenue": "128417000", "interestIncome": "7587000", "incomeBeforeTax": "43072000", "interestExpense": "38200000", "operatingIncome": "50635000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7587000", "nonInterestIncome": "None", "operatingExpenses": "-15503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19957000", "sellingGeneralAndAdministrative": "9171000", "netIncomeFromContinuingOperations": "43072000" }, "balance": { "goodwill": "None", "inventory": "81852000", "commonStock": "318497000", "currentDebt": "None", "investments": "None", "totalAssets": "1037194999", "longTermDebt": "548276000", "shortTermDebt": "4965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "718697000", "otherCurrentAssets": "2702000", "totalCurrentAssets": "288551000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "748644000", "currentAccountsPayable": "39252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722697000", "shortLongTermDebtTotal": "584916000", "totalShareholderEquity": "318497000", "capitalLeaseObligations": "25808000", "otherCurrentLiabilities": "27624000", "totalCurrentLiabilities": "107726000", "otherNonCurrentLiabilities": "19645000", "totalNonCurrentLiabilities": "610971000", "cashAndShortTermInvestments": "156183000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "156183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43072000", "profitLoss": "None", "dividendPayout": "41115000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7095000", "operatingCashflow": "91744000", "capitalExpenditures": "11616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39232000", "cashflowFromInvestment": "-10729000", "stockBasedCompensation": "3271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 163549000, "cost_of_revenue": 128417000, "gross_profit": 35130000, "research_and_development": null, "selling_general_admin": 9171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81272000, "depreciation_amortisation": 19957000, "ebitda": 101229000, "interest_expense": 38200000, "interest_income": null, "other_non_operating": null, "pretax_income": 43072000, "tax_provision": null, "effective_tax_rate": null, "net_income": 43072000, "net_income_continuing_ops": 43072000, "net_income_to_common": 43072000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 156183000, "short_term_investments": null, "net_receivables": 47814000, "inventory": 81852000, "other_current_assets": null, "total_current_assets": 288551000, "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": 748644000, "total_assets": 1037194999, "short_term_debt": 4965000, "accounts_payable": 39252000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 107726000, "long_term_debt": 548276000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 610971000, "total_liabilities": 718697000, "total_debt": 553241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 318497000, "shares_outstanding": 10570000, "operating_cash_flow": 91744000, "stock_based_compensation": 3271000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10729000, "dividends_paid": 41115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39232000, "free_cash_flow": 103360000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81272000", "ebitda": "101229000", "netIncome": "43072000", "grossProfit": "35130000", "depreciation": "None", "totalRevenue": "163549000", "costOfRevenue": "128417000", "interestIncome": "7587000", "incomeBeforeTax": "43072000", "interestExpense": "38200000", "operatingIncome": "50635000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7587000", "nonInterestIncome": "None", "operatingExpenses": "-15503000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19957000", "sellingGeneralAndAdministrative": "9171000", "netIncomeFromContinuingOperations": "43072000" }, "balance": { "goodwill": "None", "inventory": "81852000", "commonStock": "318497000", "currentDebt": "None", "investments": "None", "totalAssets": "1037194999", "longTermDebt": "548276000", "shortTermDebt": "4965000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "718697000", "otherCurrentAssets": "2702000", "totalCurrentAssets": "288551000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "748644000", "currentAccountsPayable": "39252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "722697000", "shortLongTermDebtTotal": "584916000", "totalShareholderEquity": "318497000", "capitalLeaseObligations": "25808000", "otherCurrentLiabilities": "27624000", "totalCurrentLiabilities": "107726000", "otherNonCurrentLiabilities": "19645000", "totalNonCurrentLiabilities": "610971000", "cashAndShortTermInvestments": "156183000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "156183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43072000", "profitLoss": "None", "dividendPayout": "41115000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7095000", "operatingCashflow": "91744000", "capitalExpenditures": "11616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39232000", "cashflowFromInvestment": "-10729000", "stockBasedCompensation": "3271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 168559000, "cost_of_revenue": 113925000, "gross_profit": 54634000, "ebit": 46319000, "ebitda": 67180000, "pretax_income": 38768000, "tax_provision": null, "net_income": 38768000, "net_income_to_common": 38768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114400000, "total_current_assets": 242197000, "total_assets": 997996000, "short_term_debt": 4438000, "long_term_debt": 548132000, "total_debt": 552570000, "total_liabilities": 681455000, "total_equity": 316540000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 24102000, "capital_expenditure": 5747000, "free_cash_flow": 29849000, "dividends_paid": 23888000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345608, "ticker_id": 4093, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46319000", "ebitda": "67180000", "netIncome": "38768000", "grossProfit": "54634000", "depreciation": "None", "totalRevenue": "168559000", "costOfRevenue": "113925000", "interestIncome": "7580000", "incomeBeforeTax": "38768000", "interestExpense": "7580000", "operatingIncome": "46319000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7580000", "nonInterestIncome": "None", "operatingExpenses": "8316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20861000", "sellingGeneralAndAdministrative": "8034000", "netIncomeFromContinuingOperations": "38768000" }, "balance": { "goodwill": "None", "inventory": "73863000", "commonStock": "316540000", "currentDebt": "None", "investments": "None", "totalAssets": "997996000", "longTermDebt": "548132000", "shortTermDebt": "4438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "681455000", "otherCurrentAssets": "3446000", "totalCurrentAssets": "242197000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "755799000", "currentAccountsPayable": "38427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "728935000", "shortLongTermDebtTotal": "583889000", "totalShareholderEquity": "316540000", "capitalLeaseObligations": "25536000", "otherCurrentLiabilities": "18311000", "totalCurrentLiabilities": "70273000", "otherNonCurrentLiabilities": "18159000", "totalNonCurrentLiabilities": "611182000", "cashAndShortTermInvestments": "114400000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "114400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38768000", "profitLoss": "None", "dividendPayout": "23888000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5488000", "operatingCashflow": "24102000", "capitalExpenditures": "5747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26594000", "cashflowFromInvestment": "-4883000", "stockBasedCompensation": "2827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23888000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168559000, "cost_of_revenue": 113925000, "gross_profit": 54634000, "research_and_development": null, "selling_general_admin": 8034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46319000, "depreciation_amortisation": 20861000, "ebitda": 67180000, "interest_expense": 7580000, "interest_income": null, "other_non_operating": null, "pretax_income": 38768000, "tax_provision": null, "effective_tax_rate": null, "net_income": 38768000, "net_income_continuing_ops": 38768000, "net_income_to_common": 38768000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114400000, "short_term_investments": null, "net_receivables": 50488000, "inventory": 73863000, "other_current_assets": null, "total_current_assets": 242197000, "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": 755799000, "total_assets": 997996000, "short_term_debt": 4438000, "accounts_payable": 38427000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70273000, "long_term_debt": 548132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 611182000, "total_liabilities": 681455000, "total_debt": 552570000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 316540000, "shares_outstanding": 10570000, "operating_cash_flow": 24102000, "stock_based_compensation": 2827000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4883000, "dividends_paid": 23888000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26594000, "free_cash_flow": 29849000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46319000", "ebitda": "67180000", "netIncome": "38768000", "grossProfit": "54634000", "depreciation": "None", "totalRevenue": "168559000", "costOfRevenue": "113925000", "interestIncome": "7580000", "incomeBeforeTax": "38768000", "interestExpense": "7580000", "operatingIncome": "46319000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7580000", "nonInterestIncome": "None", "operatingExpenses": "8316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113925000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20861000", "sellingGeneralAndAdministrative": "8034000", "netIncomeFromContinuingOperations": "38768000" }, "balance": { "goodwill": "None", "inventory": "73863000", "commonStock": "316540000", "currentDebt": "None", "investments": "None", "totalAssets": "997996000", "longTermDebt": "548132000", "shortTermDebt": "4438000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "681455000", "otherCurrentAssets": "3446000", "totalCurrentAssets": "242197000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "755799000", "currentAccountsPayable": "38427000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "728935000", "shortLongTermDebtTotal": "583889000", "totalShareholderEquity": "316540000", "capitalLeaseObligations": "25536000", "otherCurrentLiabilities": "18311000", "totalCurrentLiabilities": "70273000", "otherNonCurrentLiabilities": "18159000", "totalNonCurrentLiabilities": "611182000", "cashAndShortTermInvestments": "114400000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "114400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38768000", "profitLoss": "None", "dividendPayout": "23888000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "5488000", "operatingCashflow": "24102000", "capitalExpenditures": "5747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26594000", "cashflowFromInvestment": "-4883000", "stockBasedCompensation": "2827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23888000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 142866000, "cost_of_revenue": 100428000, "gross_profit": 42438000, "ebit": 34814000, "ebitda": 52855000, "pretax_income": 27088000, "tax_provision": 27088000, "net_income": 27088000, "net_income_to_common": 27088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121775000, "total_current_assets": 247108000, "total_assets": 1013954000, "short_term_debt": 4546000, "long_term_debt": 547988000, "total_debt": 552534000, "total_liabilities": 712293000, "total_equity": 301660000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 55391000, "capital_expenditure": 9871000, "free_cash_flow": 65262000, "dividends_paid": 18497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345609, "ticker_id": 4093, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34814000", "ebitda": "52855000", "netIncome": "27088000", "grossProfit": "42438000", "depreciation": "None", "totalRevenue": "142866000", "costOfRevenue": "100428000", "interestIncome": "7726000", "incomeBeforeTax": "27088000", "interestExpense": "7726000", "operatingIncome": "34589000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27088000", "reportedCurrency": "USD", "netInterestIncome": "-7726000", "nonInterestIncome": "None", "operatingExpenses": "7889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18041000", "sellingGeneralAndAdministrative": "7889000", "netIncomeFromContinuingOperations": "27088000" }, "balance": { "goodwill": "None", "inventory": "80391000", "commonStock": "301660000", "currentDebt": "None", "investments": "None", "totalAssets": "1013954000", "longTermDebt": "547988000", "shortTermDebt": "4546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "712293000", "otherCurrentAssets": "3301000", "totalCurrentAssets": "247108000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "766846000", "currentAccountsPayable": "31907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "739904000", "shortLongTermDebtTotal": "584869000", "totalShareholderEquity": "301660000", "capitalLeaseObligations": "25833000", "otherCurrentLiabilities": "25589000", "totalCurrentLiabilities": "98935000", "otherNonCurrentLiabilities": "18704000", "totalNonCurrentLiabilities": "613358000", "cashAndShortTermInvestments": "121775000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27088000", "profitLoss": "None", "dividendPayout": "18497000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3790000", "operatingCashflow": "55391000", "capitalExpenditures": "9871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18666000", "cashflowFromInvestment": "-5807000", "stockBasedCompensation": "1472000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 142866000, "cost_of_revenue": 100428000, "gross_profit": 42438000, "research_and_development": null, "selling_general_admin": 7889000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34814000, "depreciation_amortisation": 18041000, "ebitda": 52855000, "interest_expense": 7726000, "interest_income": null, "other_non_operating": null, "pretax_income": 27088000, "tax_provision": 27088000, "effective_tax_rate": null, "net_income": 27088000, "net_income_continuing_ops": 27088000, "net_income_to_common": 27088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121775000, "short_term_investments": null, "net_receivables": 41641000, "inventory": 80391000, "other_current_assets": null, "total_current_assets": 247108000, "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": 766846000, "total_assets": 1013954000, "short_term_debt": 4546000, "accounts_payable": 31907000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 98935000, "long_term_debt": 547988000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 613358000, "total_liabilities": 712293000, "total_debt": 552534000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 301660000, "shares_outstanding": 10570000, "operating_cash_flow": 55391000, "stock_based_compensation": 1472000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5807000, "dividends_paid": 18497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18666000, "free_cash_flow": 65262000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34814000", "ebitda": "52855000", "netIncome": "27088000", "grossProfit": "42438000", "depreciation": "None", "totalRevenue": "142866000", "costOfRevenue": "100428000", "interestIncome": "7726000", "incomeBeforeTax": "27088000", "interestExpense": "7726000", "operatingIncome": "34589000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27088000", "reportedCurrency": "USD", "netInterestIncome": "-7726000", "nonInterestIncome": "None", "operatingExpenses": "7889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100428000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18041000", "sellingGeneralAndAdministrative": "7889000", "netIncomeFromContinuingOperations": "27088000" }, "balance": { "goodwill": "None", "inventory": "80391000", "commonStock": "301660000", "currentDebt": "None", "investments": "None", "totalAssets": "1013954000", "longTermDebt": "547988000", "shortTermDebt": "4546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "712293000", "otherCurrentAssets": "3301000", "totalCurrentAssets": "247108000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "766846000", "currentAccountsPayable": "31907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "739904000", "shortLongTermDebtTotal": "584869000", "totalShareholderEquity": "301660000", "capitalLeaseObligations": "25833000", "otherCurrentLiabilities": "25589000", "totalCurrentLiabilities": "98935000", "otherNonCurrentLiabilities": "18704000", "totalNonCurrentLiabilities": "613358000", "cashAndShortTermInvestments": "121775000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "121775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27088000", "profitLoss": "None", "dividendPayout": "18497000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3790000", "operatingCashflow": "55391000", "capitalExpenditures": "9871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18666000", "cashflowFromInvestment": "-5807000", "stockBasedCompensation": "1472000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18041000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 139555000, "cost_of_revenue": 106392000, "gross_profit": 33163000, "ebit": 25808000, "ebitda": 49841000, "pretax_income": 18397000, "tax_provision": 102000, "net_income": 18295000, "net_income_to_common": 18295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90857000, "total_current_assets": 233541000, "total_assets": 1018724000, "short_term_debt": 4918000, "long_term_debt": 547848000, "total_debt": 552766000, "total_liabilities": 725654000, "total_equity": 293070000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12791000, "capital_expenditure": 18346000, "free_cash_flow": 31137000, "dividends_paid": 12577000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345610, "ticker_id": 4093, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25808000", "ebitda": "49841000", "netIncome": "18295000", "grossProfit": "33163000", "depreciation": "None", "totalRevenue": "139555000", "costOfRevenue": "106392000", "interestIncome": "7411000", "incomeBeforeTax": "18397000", "interestExpense": "7411000", "operatingIncome": "25731000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "102000", "reportedCurrency": "USD", "netInterestIncome": "-7411000", "nonInterestIncome": "None", "operatingExpenses": "7432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24033000", "sellingGeneralAndAdministrative": "7349000", "netIncomeFromContinuingOperations": "18295000" }, "balance": { "goodwill": "None", "inventory": "75579000", "commonStock": "293069000", "currentDebt": "None", "investments": "None", "totalAssets": "1018724000", "longTermDebt": "547848000", "shortTermDebt": "4918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "725654000", "otherCurrentAssets": "1889000", "totalCurrentAssets": "233541000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "785183000", "currentAccountsPayable": "36578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "753742000", "shortLongTermDebtTotal": "597146000", "totalShareholderEquity": "293070000", "capitalLeaseObligations": "25044000", "otherCurrentLiabilities": "17733000", "totalCurrentLiabilities": "111349000", "otherNonCurrentLiabilities": "19365000", "totalNonCurrentLiabilities": "614305000", "cashAndShortTermInvestments": "90857000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "90857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18295000", "profitLoss": "None", "dividendPayout": "12577000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12791000", "capitalExpenditures": "18346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14938000", "cashflowFromInvestment": "-17535000", "stockBasedCompensation": "1482000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12577000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 139555000, "cost_of_revenue": 106392000, "gross_profit": 33163000, "research_and_development": null, "selling_general_admin": 7349000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25808000, "depreciation_amortisation": 24033000, "ebitda": 49841000, "interest_expense": 7411000, "interest_income": null, "other_non_operating": null, "pretax_income": 18397000, "tax_provision": 102000, "effective_tax_rate": null, "net_income": 18295000, "net_income_continuing_ops": 18295000, "net_income_to_common": 18295000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90857000, "short_term_investments": null, "net_receivables": 65216000, "inventory": 75579000, "other_current_assets": null, "total_current_assets": 233541000, "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": 785183000, "total_assets": 1018724000, "short_term_debt": 4918000, "accounts_payable": 36578000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111349000, "long_term_debt": 547848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 614305000, "total_liabilities": 725654000, "total_debt": 552766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 293070000, "shares_outstanding": 10570000, "operating_cash_flow": 12791000, "stock_based_compensation": 1482000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17535000, "dividends_paid": 12577000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14938000, "free_cash_flow": 31137000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25808000", "ebitda": "49841000", "netIncome": "18295000", "grossProfit": "33163000", "depreciation": "None", "totalRevenue": "139555000", "costOfRevenue": "106392000", "interestIncome": "7411000", "incomeBeforeTax": "18397000", "interestExpense": "7411000", "operatingIncome": "25731000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "102000", "reportedCurrency": "USD", "netInterestIncome": "-7411000", "nonInterestIncome": "None", "operatingExpenses": "7432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24033000", "sellingGeneralAndAdministrative": "7349000", "netIncomeFromContinuingOperations": "18295000" }, "balance": { "goodwill": "None", "inventory": "75579000", "commonStock": "293069000", "currentDebt": "None", "investments": "None", "totalAssets": "1018724000", "longTermDebt": "547848000", "shortTermDebt": "4918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "725654000", "otherCurrentAssets": "1889000", "totalCurrentAssets": "233541000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65216000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "785183000", "currentAccountsPayable": "36578000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "753742000", "shortLongTermDebtTotal": "597146000", "totalShareholderEquity": "293070000", "capitalLeaseObligations": "25044000", "otherCurrentLiabilities": "17733000", "totalCurrentLiabilities": "111349000", "otherNonCurrentLiabilities": "19365000", "totalNonCurrentLiabilities": "614305000", "cashAndShortTermInvestments": "90857000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "90857000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18295000", "profitLoss": "None", "dividendPayout": "12577000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12791000", "capitalExpenditures": "18346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14938000", "cashflowFromInvestment": "-17535000", "stockBasedCompensation": "1482000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12577000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 125203000, "cost_of_revenue": 106756000, "gross_profit": 18447000, "ebit": 11048000, "ebitda": 35780000, "pretax_income": 3807000, "tax_provision": 52000, "net_income": 3807000, "net_income_to_common": 3807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 110539000, "total_current_assets": 226625000, "total_assets": 986626000, "short_term_debt": 3830000, "long_term_debt": 547710000, "total_debt": 551540000, "total_liabilities": 699274000, "total_equity": 287352000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 86725000, "capital_expenditure": 4465000, "free_cash_flow": 91190000, "dividends_paid": 20083000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345612, "ticker_id": 4093, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11048000", "ebitda": "35780000", "netIncome": "3807000", "grossProfit": "18447000", "depreciation": "None", "totalRevenue": "125203000", "costOfRevenue": "106756000", "interestIncome": "7241000", "incomeBeforeTax": "3807000", "interestExpense": "7241000", "operatingIncome": "10996000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "52000", "reportedCurrency": "USD", "netInterestIncome": "-7241000", "nonInterestIncome": "None", "operatingExpenses": "7447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106756000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24732000", "sellingGeneralAndAdministrative": "7447000", "netIncomeFromContinuingOperations": "3807000" }, "balance": { "goodwill": "None", "inventory": "75302000", "commonStock": "287351000", "currentDebt": "None", "investments": "None", "totalAssets": "986626000", "longTermDebt": "547710000", "shortTermDebt": "3830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "699274000", "otherCurrentAssets": "4777000", "totalCurrentAssets": "226625000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "760001000", "currentAccountsPayable": "34059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "730533000", "shortLongTermDebtTotal": "551540000", "totalShareholderEquity": "287352000", "capitalLeaseObligations": "3830000", "otherCurrentLiabilities": "25842000", "totalCurrentLiabilities": "105184000", "otherNonCurrentLiabilities": "17828000", "totalNonCurrentLiabilities": "594090000", "cashAndShortTermInvestments": "110539000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "110539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3807000", "profitLoss": "None", "dividendPayout": "20083000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "86725000", "capitalExpenditures": "4465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20083000", "cashflowFromInvestment": "-3627000", "stockBasedCompensation": "714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20083000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125203000, "cost_of_revenue": 106756000, "gross_profit": 18447000, "research_and_development": null, "selling_general_admin": 7447000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11048000, "depreciation_amortisation": 24732000, "ebitda": 35780000, "interest_expense": 7241000, "interest_income": null, "other_non_operating": null, "pretax_income": 3807000, "tax_provision": 52000, "effective_tax_rate": null, "net_income": 3807000, "net_income_continuing_ops": 3807000, "net_income_to_common": 3807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 110539000, "short_term_investments": null, "net_receivables": 36007000, "inventory": 75302000, "other_current_assets": null, "total_current_assets": 226625000, "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": 760001000, "total_assets": 986626000, "short_term_debt": 3830000, "accounts_payable": 34059000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105184000, "long_term_debt": 547710000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 594090000, "total_liabilities": 699274000, "total_debt": 551540000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 287352000, "shares_outstanding": 10570000, "operating_cash_flow": 86725000, "stock_based_compensation": 714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3627000, "dividends_paid": 20083000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20083000, "free_cash_flow": 91190000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11048000", "ebitda": "35780000", "netIncome": "3807000", "grossProfit": "18447000", "depreciation": "None", "totalRevenue": "125203000", "costOfRevenue": "106756000", "interestIncome": "7241000", "incomeBeforeTax": "3807000", "interestExpense": "7241000", "operatingIncome": "10996000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "52000", "reportedCurrency": "USD", "netInterestIncome": "-7241000", "nonInterestIncome": "None", "operatingExpenses": "7447000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106756000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24732000", "sellingGeneralAndAdministrative": "7447000", "netIncomeFromContinuingOperations": "3807000" }, "balance": { "goodwill": "None", "inventory": "75302000", "commonStock": "287351000", "currentDebt": "None", "investments": "None", "totalAssets": "986626000", "longTermDebt": "547710000", "shortTermDebt": "3830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "699274000", "otherCurrentAssets": "4777000", "totalCurrentAssets": "226625000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "760001000", "currentAccountsPayable": "34059000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "730533000", "shortLongTermDebtTotal": "551540000", "totalShareholderEquity": "287352000", "capitalLeaseObligations": "3830000", "otherCurrentLiabilities": "25842000", "totalCurrentLiabilities": "105184000", "otherNonCurrentLiabilities": "17828000", "totalNonCurrentLiabilities": "594090000", "cashAndShortTermInvestments": "110539000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "110539000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3807000", "profitLoss": "None", "dividendPayout": "20083000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "86725000", "capitalExpenditures": "4465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20083000", "cashflowFromInvestment": "-3627000", "stockBasedCompensation": "714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20083000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 132901000, "cost_of_revenue": 93024000, "gross_profit": 39877000, "ebit": 33729000, "ebitda": 53769000, "pretax_income": 26219000, "tax_provision": null, "net_income": 26219000, "net_income_to_common": 26219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47524000, "total_current_assets": 183632000, "total_assets": 959447000, "short_term_debt": 4046999, "long_term_debt": 547574000, "total_debt": 551620999, "total_liabilities": 655819000, "total_equity": 303627000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8608000, "capital_expenditure": 6168000, "free_cash_flow": 14776000, "dividends_paid": 20293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345613, "ticker_id": 4093, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33729000", "ebitda": "53769000", "netIncome": "26219000", "grossProfit": "39877000", "depreciation": "None", "totalRevenue": "132901000", "costOfRevenue": "93024000", "interestIncome": "None", "incomeBeforeTax": "26219000", "interestExpense": "7510000", "operatingIncome": "33569000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7510000", "nonInterestIncome": "None", "operatingExpenses": "6308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20040000", "sellingGeneralAndAdministrative": "6308000", "netIncomeFromContinuingOperations": "26219000" }, "balance": { "goodwill": "None", "inventory": "80610000", "commonStock": "303627000", "currentDebt": "None", "investments": "None", "totalAssets": "959447000", "longTermDebt": "547574000", "shortTermDebt": "4046999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "655819000", "otherCurrentAssets": "7390000", "totalCurrentAssets": "183632000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "775815000", "currentAccountsPayable": "30107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "562278000", "totalShareholderEquity": "303627000", "capitalLeaseObligations": "4047000", "otherCurrentLiabilities": "16088000", "totalCurrentLiabilities": "59498000", "otherNonCurrentLiabilities": "18609000", "totalNonCurrentLiabilities": "596320999", "cashAndShortTermInvestments": "47524000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26219000", "profitLoss": "None", "dividendPayout": "20293000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6843000", "operatingCashflow": "8608000", "capitalExpenditures": "6168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20293000", "cashflowFromInvestment": "-5413000", "stockBasedCompensation": "675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 132901000, "cost_of_revenue": 93024000, "gross_profit": 39877000, "research_and_development": null, "selling_general_admin": 6308000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33729000, "depreciation_amortisation": 20040000, "ebitda": 53769000, "interest_expense": 7510000, "interest_income": null, "other_non_operating": null, "pretax_income": 26219000, "tax_provision": null, "effective_tax_rate": null, "net_income": 26219000, "net_income_continuing_ops": 26219000, "net_income_to_common": 26219000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47524000, "short_term_investments": null, "net_receivables": 48108000, "inventory": 80610000, "other_current_assets": null, "total_current_assets": 183632000, "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": 775815000, "total_assets": 959447000, "short_term_debt": 4046999, "accounts_payable": 30107000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 59498000, "long_term_debt": 547574000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 596320999, "total_liabilities": 655819000, "total_debt": 551620999, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 303627000, "shares_outstanding": 10570000, "operating_cash_flow": 8608000, "stock_based_compensation": 675000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6168000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5413000, "dividends_paid": 20293000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20293000, "free_cash_flow": 14776000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33729000", "ebitda": "53769000", "netIncome": "26219000", "grossProfit": "39877000", "depreciation": "None", "totalRevenue": "132901000", "costOfRevenue": "93024000", "interestIncome": "None", "incomeBeforeTax": "26219000", "interestExpense": "7510000", "operatingIncome": "33569000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-7510000", "nonInterestIncome": "None", "operatingExpenses": "6308000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "93024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20040000", "sellingGeneralAndAdministrative": "6308000", "netIncomeFromContinuingOperations": "26219000" }, "balance": { "goodwill": "None", "inventory": "80610000", "commonStock": "303627000", "currentDebt": "None", "investments": "None", "totalAssets": "959447000", "longTermDebt": "547574000", "shortTermDebt": "4046999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "655819000", "otherCurrentAssets": "7390000", "totalCurrentAssets": "183632000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "775815000", "currentAccountsPayable": "30107000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "562278000", "totalShareholderEquity": "303627000", "capitalLeaseObligations": "4047000", "otherCurrentLiabilities": "16088000", "totalCurrentLiabilities": "59498000", "otherNonCurrentLiabilities": "18609000", "totalNonCurrentLiabilities": "596320999", "cashAndShortTermInvestments": "47524000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "47524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26219000", "profitLoss": "None", "dividendPayout": "20293000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-6843000", "operatingCashflow": "8608000", "capitalExpenditures": "6168000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20293000", "cashflowFromInvestment": "-5413000", "stockBasedCompensation": "675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20293000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 127665000, "cost_of_revenue": 100287000, "gross_profit": 27378000, "ebit": 20067000, "ebitda": 39358000, "pretax_income": 12554000, "tax_provision": -25000, "net_income": 12579000, "net_income_to_common": 12579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64622000, "total_current_assets": 182469000, "total_assets": 972215000, "short_term_debt": 3213000, "long_term_debt": 547440000, "total_debt": 550653000, "total_liabilities": 674513000, "total_equity": 297701000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 42417000, "capital_expenditure": 8095000, "free_cash_flow": 50512000, "dividends_paid": 17757000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345614, "ticker_id": 4093, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20067000", "ebitda": "39358000", "netIncome": "12579000", "grossProfit": "27378000", "depreciation": "None", "totalRevenue": "127665000", "costOfRevenue": "100287000", "interestIncome": "None", "incomeBeforeTax": "12554000", "interestExpense": "7665000", "operatingIncome": "20067000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-25000", "reportedCurrency": "USD", "netInterestIncome": "-7665000", "nonInterestIncome": "None", "operatingExpenses": "7311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19291000", "sellingGeneralAndAdministrative": "7311000", "netIncomeFromContinuingOperations": "12579000" }, "balance": { "goodwill": "None", "inventory": "72401000", "commonStock": "297701000", "currentDebt": "None", "investments": "None", "totalAssets": "972215000", "longTermDebt": "547440000", "shortTermDebt": "3213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "674513000", "otherCurrentAssets": "8168000", "totalCurrentAssets": "182469000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "90558000", "currentNetReceivables": "37278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "789746000", "currentAccountsPayable": "32274000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "558752000", "totalShareholderEquity": "297701000", "capitalLeaseObligations": "3213000", "otherCurrentLiabilities": "22449000", "totalCurrentLiabilities": "79528000", "otherNonCurrentLiabilities": "15821000", "totalNonCurrentLiabilities": "594985000", "cashAndShortTermInvestments": "64622000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12579000", "profitLoss": "None", "dividendPayout": "17757000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1248000", "operatingCashflow": "42417000", "capitalExpenditures": "8095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17757000", "cashflowFromInvestment": "-5317000", "stockBasedCompensation": "2027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17757000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 127665000, "cost_of_revenue": 100287000, "gross_profit": 27378000, "research_and_development": null, "selling_general_admin": 7311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20067000, "depreciation_amortisation": 19291000, "ebitda": 39358000, "interest_expense": 7665000, "interest_income": null, "other_non_operating": null, "pretax_income": 12554000, "tax_provision": -25000, "effective_tax_rate": null, "net_income": 12579000, "net_income_continuing_ops": 12579000, "net_income_to_common": 12579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64622000, "short_term_investments": 90558000, "net_receivables": 37278000, "inventory": 72401000, "other_current_assets": null, "total_current_assets": 182469000, "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": 789746000, "total_assets": 972215000, "short_term_debt": 3213000, "accounts_payable": 32274000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79528000, "long_term_debt": 547440000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 594985000, "total_liabilities": 674513000, "total_debt": 550653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 297701000, "shares_outstanding": 10570000, "operating_cash_flow": 42417000, "stock_based_compensation": 2027000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8095000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5317000, "dividends_paid": 17757000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17757000, "free_cash_flow": 50512000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20067000", "ebitda": "39358000", "netIncome": "12579000", "grossProfit": "27378000", "depreciation": "None", "totalRevenue": "127665000", "costOfRevenue": "100287000", "interestIncome": "None", "incomeBeforeTax": "12554000", "interestExpense": "7665000", "operatingIncome": "20067000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-25000", "reportedCurrency": "USD", "netInterestIncome": "-7665000", "nonInterestIncome": "None", "operatingExpenses": "7311000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19291000", "sellingGeneralAndAdministrative": "7311000", "netIncomeFromContinuingOperations": "12579000" }, "balance": { "goodwill": "None", "inventory": "72401000", "commonStock": "297701000", "currentDebt": "None", "investments": "None", "totalAssets": "972215000", "longTermDebt": "547440000", "shortTermDebt": "3213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "674513000", "otherCurrentAssets": "8168000", "totalCurrentAssets": "182469000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "90558000", "currentNetReceivables": "37278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "789746000", "currentAccountsPayable": "32274000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "558752000", "totalShareholderEquity": "297701000", "capitalLeaseObligations": "3213000", "otherCurrentLiabilities": "22449000", "totalCurrentLiabilities": "79528000", "otherNonCurrentLiabilities": "15821000", "totalNonCurrentLiabilities": "594985000", "cashAndShortTermInvestments": "64622000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "64622000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12579000", "profitLoss": "None", "dividendPayout": "17757000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1248000", "operatingCashflow": "42417000", "capitalExpenditures": "8095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17757000", "cashflowFromInvestment": "-5317000", "stockBasedCompensation": "2027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17757000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 141619000, "cost_of_revenue": 117175000, "gross_profit": 24444000, "ebit": 17246000, "ebitda": 37882000, "pretax_income": 10187000, "tax_provision": 212000, "net_income": 9975000, "net_income_to_common": 9975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45279000, "total_current_assets": 165869000, "total_assets": 975332000, "short_term_debt": 3176000, "long_term_debt": 547308000, "total_debt": 550484000, "total_liabilities": 672452000, "total_equity": 302879000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -17863000, "capital_expenditure": 10452000, "free_cash_flow": -7411000, "dividends_paid": 16384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345615, "ticker_id": 4093, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17246000", "ebitda": "37882000", "netIncome": "9975000", "grossProfit": "24444000", "depreciation": "None", "totalRevenue": "141619000", "costOfRevenue": "117175000", "interestIncome": "None", "incomeBeforeTax": "10187000", "interestExpense": "7059000", "operatingIncome": "17191000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "212000", "reportedCurrency": "USD", "netInterestIncome": "-7059000", "nonInterestIncome": "None", "operatingExpenses": "7253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20636000", "sellingGeneralAndAdministrative": "7044000", "netIncomeFromContinuingOperations": "9975000" }, "balance": { "goodwill": "None", "inventory": "69165000", "commonStock": "302879000", "currentDebt": "None", "investments": "None", "totalAssets": "975332000", "longTermDebt": "547308000", "shortTermDebt": "3176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "672452000", "otherCurrentAssets": "9532000", "totalCurrentAssets": "165869000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "809463000", "currentAccountsPayable": "38805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "550484000", "totalShareholderEquity": "302879000", "capitalLeaseObligations": "3176000", "otherCurrentLiabilities": "15871000", "totalCurrentLiabilities": "75473000", "otherNonCurrentLiabilities": "16360000", "totalNonCurrentLiabilities": "596979000", "cashAndShortTermInvestments": "45279000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9975000", "profitLoss": "None", "dividendPayout": "16384000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6704000", "operatingCashflow": "-17863000", "capitalExpenditures": "10452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16383000", "cashflowFromInvestment": "-9650000", "stockBasedCompensation": "269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20690000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141619000, "cost_of_revenue": 117175000, "gross_profit": 24444000, "research_and_development": null, "selling_general_admin": 7044000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17246000, "depreciation_amortisation": 20636000, "ebitda": 37882000, "interest_expense": 7059000, "interest_income": null, "other_non_operating": null, "pretax_income": 10187000, "tax_provision": 212000, "effective_tax_rate": null, "net_income": 9975000, "net_income_continuing_ops": 9975000, "net_income_to_common": 9975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45279000, "short_term_investments": null, "net_receivables": 41893000, "inventory": 69165000, "other_current_assets": null, "total_current_assets": 165869000, "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": 809463000, "total_assets": 975332000, "short_term_debt": 3176000, "accounts_payable": 38805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75473000, "long_term_debt": 547308000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 596979000, "total_liabilities": 672452000, "total_debt": 550484000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 302879000, "shares_outstanding": 10570000, "operating_cash_flow": -17863000, "stock_based_compensation": 269000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10452000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9650000, "dividends_paid": 16384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16383000, "free_cash_flow": -7411000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17246000", "ebitda": "37882000", "netIncome": "9975000", "grossProfit": "24444000", "depreciation": "None", "totalRevenue": "141619000", "costOfRevenue": "117175000", "interestIncome": "None", "incomeBeforeTax": "10187000", "interestExpense": "7059000", "operatingIncome": "17191000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "212000", "reportedCurrency": "USD", "netInterestIncome": "-7059000", "nonInterestIncome": "None", "operatingExpenses": "7253000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117175000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20636000", "sellingGeneralAndAdministrative": "7044000", "netIncomeFromContinuingOperations": "9975000" }, "balance": { "goodwill": "None", "inventory": "69165000", "commonStock": "302879000", "currentDebt": "None", "investments": "None", "totalAssets": "975332000", "longTermDebt": "547308000", "shortTermDebt": "3176000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "672452000", "otherCurrentAssets": "9532000", "totalCurrentAssets": "165869000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "809463000", "currentAccountsPayable": "38805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "550484000", "totalShareholderEquity": "302879000", "capitalLeaseObligations": "3176000", "otherCurrentLiabilities": "15871000", "totalCurrentLiabilities": "75473000", "otherNonCurrentLiabilities": "16360000", "totalNonCurrentLiabilities": "596979000", "cashAndShortTermInvestments": "45279000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9975000", "profitLoss": "None", "dividendPayout": "16384000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6704000", "operatingCashflow": "-17863000", "capitalExpenditures": "10452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16383000", "cashflowFromInvestment": "-9650000", "stockBasedCompensation": "269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20690000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 130592000, "cost_of_revenue": 113582000, "gross_profit": 17010000, "ebit": 8263000, "ebitda": 32382000, "pretax_income": 762000, "tax_provision": 31000, "net_income": 731000, "net_income_to_common": 731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89175000, "total_current_assets": 203396000, "total_assets": 1019076000, "short_term_debt": 2337000, "long_term_debt": 547178000, "total_debt": 549515000, "total_liabilities": 709788000, "total_equity": 309288000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 70102000, "capital_expenditure": 6153000, "free_cash_flow": 76255000, "dividends_paid": 43758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345617, "ticker_id": 4093, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8263000", "ebitda": "32382000", "netIncome": "731000", "grossProfit": "17010000", "depreciation": "None", "totalRevenue": "130592000", "costOfRevenue": "113582000", "interestIncome": "7501000", "incomeBeforeTax": "762000", "interestExpense": "7501000", "operatingIncome": "8138000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "31000", "reportedCurrency": "USD", "netInterestIncome": "-7501000", "nonInterestIncome": "None", "operatingExpenses": "8872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24119000", "sellingGeneralAndAdministrative": "7805000", "netIncomeFromContinuingOperations": "731000" }, "balance": { "goodwill": "None", "inventory": "73994000", "commonStock": "309287000", "currentDebt": "None", "investments": "None", "totalAssets": "1019076000", "longTermDebt": "547178000", "shortTermDebt": "2337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "709788000", "otherCurrentAssets": "4047000", "totalCurrentAssets": "203396000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "815680000", "currentAccountsPayable": "32068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "780161000", "shortLongTermDebtTotal": "549515000", "totalShareholderEquity": "309288000", "capitalLeaseObligations": "2337000", "otherCurrentLiabilities": "39866000", "totalCurrentLiabilities": "113227000", "otherNonCurrentLiabilities": "14486000", "totalNonCurrentLiabilities": "596561000", "cashAndShortTermInvestments": "89175000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "89175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "731000", "profitLoss": "None", "dividendPayout": "43758000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70102000", "capitalExpenditures": "6153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44260000", "cashflowFromInvestment": "-5366000", "stockBasedCompensation": "3830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130592000, "cost_of_revenue": 113582000, "gross_profit": 17010000, "research_and_development": null, "selling_general_admin": 7805000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8263000, "depreciation_amortisation": 24119000, "ebitda": 32382000, "interest_expense": 7501000, "interest_income": null, "other_non_operating": null, "pretax_income": 762000, "tax_provision": 31000, "effective_tax_rate": null, "net_income": 731000, "net_income_continuing_ops": 731000, "net_income_to_common": 731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89175000, "short_term_investments": null, "net_receivables": 36180000, "inventory": 73994000, "other_current_assets": null, "total_current_assets": 203396000, "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": 815680000, "total_assets": 1019076000, "short_term_debt": 2337000, "accounts_payable": 32068000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 113227000, "long_term_debt": 547178000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 596561000, "total_liabilities": 709788000, "total_debt": 549515000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 309288000, "shares_outstanding": 10570000, "operating_cash_flow": 70102000, "stock_based_compensation": 3830000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5366000, "dividends_paid": 43758000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44260000, "free_cash_flow": 76255000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8263000", "ebitda": "32382000", "netIncome": "731000", "grossProfit": "17010000", "depreciation": "None", "totalRevenue": "130592000", "costOfRevenue": "113582000", "interestIncome": "7501000", "incomeBeforeTax": "762000", "interestExpense": "7501000", "operatingIncome": "8138000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "31000", "reportedCurrency": "USD", "netInterestIncome": "-7501000", "nonInterestIncome": "None", "operatingExpenses": "8872000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "113582000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24119000", "sellingGeneralAndAdministrative": "7805000", "netIncomeFromContinuingOperations": "731000" }, "balance": { "goodwill": "None", "inventory": "73994000", "commonStock": "309287000", "currentDebt": "None", "investments": "None", "totalAssets": "1019076000", "longTermDebt": "547178000", "shortTermDebt": "2337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "709788000", "otherCurrentAssets": "4047000", "totalCurrentAssets": "203396000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "36180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "815680000", "currentAccountsPayable": "32068000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "780161000", "shortLongTermDebtTotal": "549515000", "totalShareholderEquity": "309288000", "capitalLeaseObligations": "2337000", "otherCurrentLiabilities": "39866000", "totalCurrentLiabilities": "113227000", "otherNonCurrentLiabilities": "14486000", "totalNonCurrentLiabilities": "596561000", "cashAndShortTermInvestments": "89175000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "89175000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "731000", "profitLoss": "None", "dividendPayout": "43758000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "70102000", "capitalExpenditures": "6153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44260000", "cashflowFromInvestment": "-5366000", "stockBasedCompensation": "3830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43758000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "income_statement": { "revenue": 183005000, "cost_of_revenue": 108924000, "gross_profit": 74081000, "ebit": 66778000, "ebitda": 86532000, "pretax_income": 59859000, "tax_provision": 2000, "net_income": 59857000, "net_income_to_common": 59857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68699000, "total_current_assets": 188323000, "total_assets": 1018990000, "short_term_debt": 2519000, "long_term_debt": 547050000, "total_debt": 549569000, "total_liabilities": 666674000, "total_equity": 352316000, "shares_outstanding": 10570000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 60844000, "capital_expenditure": 4153000, "free_cash_flow": 64997000, "dividends_paid": 110241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 345618, "ticker_id": 4093, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:43:33.846678+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66778000", "ebitda": "86532000", "netIncome": "59857000", "grossProfit": "74081000", "depreciation": "None", "totalRevenue": "183005000", "costOfRevenue": "108924000", "interestIncome": "6919000", "incomeBeforeTax": "59859000", "interestExpense": "6919000", "operatingIncome": "66726000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-6919000", "nonInterestIncome": "None", "operatingExpenses": "7355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "52000", "costofGoodsAndServicesSold": "108924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19754000", "sellingGeneralAndAdministrative": "7291000", "netIncomeFromContinuingOperations": "59857000" }, "balance": { "goodwill": "None", "inventory": "78874000", "commonStock": "352315000", "currentDebt": "None", "investments": "None", "totalAssets": "1018990000", "longTermDebt": "547050000", "shortTermDebt": "2519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "666674000", "otherCurrentAssets": "6825000", "totalCurrentAssets": "188323000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830667000", "currentAccountsPayable": "28069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "783561000", "shortLongTermDebtTotal": "549569000", "totalShareholderEquity": "352316000", "capitalLeaseObligations": "2519000", "otherCurrentLiabilities": "31060000", "totalCurrentLiabilities": "68314000", "otherNonCurrentLiabilities": "51310000", "totalNonCurrentLiabilities": "598360000", "cashAndShortTermInvestments": "68699000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59857000", "profitLoss": "None", "dividendPayout": "110241000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60844000", "capitalExpenditures": "4153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110240000", "cashflowFromInvestment": "-3268000", "stockBasedCompensation": "2203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-52664000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19754000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183005000, "cost_of_revenue": 108924000, "gross_profit": 74081000, "research_and_development": null, "selling_general_admin": 7291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66778000, "depreciation_amortisation": 19754000, "ebitda": 86532000, "interest_expense": 6919000, "interest_income": null, "other_non_operating": null, "pretax_income": 59859000, "tax_provision": 2000, "effective_tax_rate": null, "net_income": 59857000, "net_income_continuing_ops": 59857000, "net_income_to_common": 59857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68699000, "short_term_investments": null, "net_receivables": 33925000, "inventory": 78874000, "other_current_assets": null, "total_current_assets": 188323000, "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": 830667000, "total_assets": 1018990000, "short_term_debt": 2519000, "accounts_payable": 28069000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68314000, "long_term_debt": 547050000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 598360000, "total_liabilities": 666674000, "total_debt": 549569000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 352316000, "shares_outstanding": 10570000, "operating_cash_flow": 60844000, "stock_based_compensation": 2203000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3268000, "dividends_paid": 110241000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110240000, "free_cash_flow": 64997000, "net_change_in_cash": -52664000 }, "raw_data": { "income": { "ebit": "66778000", "ebitda": "86532000", "netIncome": "59857000", "grossProfit": "74081000", "depreciation": "None", "totalRevenue": "183005000", "costOfRevenue": "108924000", "interestIncome": "6919000", "incomeBeforeTax": "59859000", "interestExpense": "6919000", "operatingIncome": "66726000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2000", "reportedCurrency": "USD", "netInterestIncome": "-6919000", "nonInterestIncome": "None", "operatingExpenses": "7355000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "52000", "costofGoodsAndServicesSold": "108924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19754000", "sellingGeneralAndAdministrative": "7291000", "netIncomeFromContinuingOperations": "59857000" }, "balance": { "goodwill": "None", "inventory": "78874000", "commonStock": "352315000", "currentDebt": "None", "investments": "None", "totalAssets": "1018990000", "longTermDebt": "547050000", "shortTermDebt": "2519000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "666674000", "otherCurrentAssets": "6825000", "totalCurrentAssets": "188323000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "33925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "830667000", "currentAccountsPayable": "28069000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "783561000", "shortLongTermDebtTotal": "549569000", "totalShareholderEquity": "352316000", "capitalLeaseObligations": "2519000", "otherCurrentLiabilities": "31060000", "totalCurrentLiabilities": "68314000", "otherNonCurrentLiabilities": "51310000", "totalNonCurrentLiabilities": "598360000", "cashAndShortTermInvestments": "68699000", "commonStockSharesOutstanding": "10570000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68699000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "59857000", "profitLoss": "None", "dividendPayout": "110241000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "60844000", "capitalExpenditures": "4153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110240000", "cashflowFromInvestment": "-3268000", "stockBasedCompensation": "2203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110241000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-52664000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19754000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }