{ "ticker": { "uuid": "2a7d2ac4-3313-4959-beba-23439091ae80", "symbol": "MGPI", "name": "MGP Ingredients Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/2a7d2ac4-3313-4959-beba-23439091ae80/", "api_url": "https://sharemaestro.com/factors/api/tickers/2a7d2ac4-3313-4959-beba-23439091ae80/" }, "ticker_metadata": { "id": 7129, "uuid": "2a7d2ac4-3313-4959-beba-23439091ae80", "symbol": "MGPI", "name": "MGP Ingredients Inc", "asset_type": "equity", "market_cap": 390666000, "stock_exchange_id": 2, "industry": "Beverages - Wineries & Distilleries", "sector": "Consumer Defensive", "description": "MGP Ingredients, Inc. produces and supplies distilled spirits and specialty wheat proteins and starch food ingredients. The company is headquartered in Atchison, Kansas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "2a7d2ac4-3313-4959-beba-23439091ae80", "symbol": "MGPI", "name": "MGP Ingredients Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Beverages - Wineries & Distilleries", "page_url": "https://sharemaestro.com/factors/ticker/2a7d2ac4-3313-4959-beba-23439091ae80/", "api_url": "https://sharemaestro.com/factors/api/tickers/2a7d2ac4-3313-4959-beba-23439091ae80/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.58, "value": 0.93, "quality": 0.18, "momentum": 0.06, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 16.51, "market_cap": 353139670.91, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0293, "roe": -0.4122, "piotroski_f_score": 4, "momentum_12_1": -0.2934, "volatility_252d": 0.4541 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:58.890198+00:00", "batch_id": "" }, "size": { "price_close": 16.51, "market_cap": 353139670.91, "market_cap_usd": 353139670.91, "enterprise_value": 587740670.91, "shares_outstanding": 21389441, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.6075, "ptbv_ratio": 0.9432, "ps_ratio": 0.6776, "pcf_ratio": 4.14, "pfcf_ratio": 3.0291, "ev_ebitda": null, "ev_ebit": -2.2098, "ev_sales": 1.1278, "ev_fcf": 5.0414, "earnings_yield": null, "fcf_yield": 0.1984, "price_to_sales": 0.6776, "price_to_book": 0.6075, "price_to_cashflow": 4.14, "ebitda_to_ev": null, "sales_yield": 0.8867 }, "yield": { "dividend_yield": 0.0293, "buyback_yield": 0, "shareholder_yield": 0.0293, "debt_paydown_yield": null, "total_yield": 0.0293 }, "quality": { "gross_margin": 0.3639, "operating_margin": -0.5104, "net_margin": -0.4597, "ebitda_margin": -0.4753, "fcf_margin": 0.2237, "roe": -0.4122, "roa": -0.2323, "roic": -0.2445, "roc_greenblatt": null, "asset_turnover": 0.5053, "cash_conversion": -0.4866, "accruals_ratio": -0.315, "sbc_to_revenue": 0.0089, "piotroski_f_score": 4, "altman_z_score": 0.9155, "earnings_stability_5y": 2.4241, "revenue_stability_5y": 0.303, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1839, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.777, "net_debt_to_ebitda": -0.9471, "debt_to_assets": 0.2375, "interest_coverage": -40.2322, "current_ratio": 2.7355, "quick_ratio": 0.5565, "net_debt": 234601000, "local_beta": 0.0008, "volatility_252d": 0.4541, "volatility_60d": 1.0393, "max_drawdown_12m": -0.4857, "risk_adjusted_momentum": -0.6462 }, "growth": { "revenue_growth_1y": -0.204, "revenue_growth_3y_cagr": -0.1182, "revenue_growth_5y_cagr": 0.0628, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.3746, "book_value_growth_1y": -0.1125, "revenue_growth": -0.204, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1564, "price_return_3m": -0.102, "price_return_6m": -0.3485, "price_return_9m": -0.4241, "price_return_12m": -0.4039, "price_return_12m_ex1m": -0.2934, "momentum_6m": -0.3485, "momentum_12m": -0.4039, "momentum_12_1": -0.2934, "distance_from_52w_high": -0.482, "distance_from_52w_low": 0.0072, "relative_strength": -0.5619 }, "raw_ttm": { "revenue_ttm": 521149000, "gross_profit_ttm": 189661000, "ebit_ttm": -265975000, "ebitda_ttm": -247697000, "net_income_ttm": -239589000, "eps_diluted_ttm": -11.2013, "operating_cash_flow_ttm": 85299000, "capital_expenditure_ttm": 31284000, "fcf_ttm": 116583000, "dividends_paid_ttm": 10345000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6611000, "cash_and_equivalents": 10357000, "total_current_assets": 506049000, "total_current_liabilities": 184991000, "net_ppe": null, "total_assets": 1031299000, "total_debt": 244958000, "total_equity": 581290000, "net_working_capital": 317101000, "book_value_per_share": 27.1765, "retained_earnings": 308307000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 374397000, "tangible_book_per_share": 17.5038 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 15, "rank_ps": 19, "rank_pcf": 13, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 16, "rank_dividend_yield": 26, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 90, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 62, "rank_fcf_margin": 42, "rank_piotroski": 73, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 92 }, "composites": { "value_composite": 7, "quality_composite": 82, "momentum_composite": 94, "growth_composite": 88, "yield_composite": 18, "svqf_composite": 58, "vc1_composite": 10, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 92, "overall_composite": 42, "quality_value_composite": 0.4091, "os_score": 0.58, "value_percentile": 0.93, "quality_percentile": 0.18, "momentum_percentile": 0.06, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 92, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1854, "ticker_id": 7129, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:58.890198+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.51, "market_cap": 353139670.91, "market_cap_usd": 353139670.91, "enterprise_value": 587740670.91, "shares_outstanding": 21389441, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.60751031, "ptbv_ratio": 0.94322249, "ps_ratio": 0.67761748, "pcf_ratio": 4.14002123, "pfcf_ratio": 3.02908375, "ev_ebitda": null, "ev_ebit": -2.20975908, "ev_sales": 1.12777856, "ev_fcf": 5.04139258, "earnings_yield": null, "fcf_yield": 0.19835789, "dividend_yield": 0.02929436, "buyback_yield": 0, "shareholder_yield": 0.02929436, "debt_paydown_yield": null, "total_yield": 0.02929436, "gross_margin": 0.36392855, "operating_margin": -0.51036268, "net_margin": -0.45973225, "ebitda_margin": -0.47529018, "fcf_margin": 0.22370378, "roe": -0.41216776, "roa": -0.23231769, "roic": -0.24449498, "roc_greenblatt": null, "asset_turnover": 0.5053326, "cash_conversion": -0.4865958, "accruals_ratio": -0.31502794, "sbc_to_revenue": 0.00889381, "debt_to_equity": 0.77699255, "net_debt_to_ebitda": -0.94712895, "debt_to_assets": 0.23752374, "interest_coverage": -40.23218878, "current_ratio": 2.73553308, "quick_ratio": 0.55647031, "net_debt": 234601000, "revenue_growth_1y": -0.20400632, "revenue_growth_3y_cagr": -0.118232, "revenue_growth_5y_cagr": 0.06282019, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.37462182, "book_value_growth_1y": -0.11245354, "piotroski_f_score": 4, "altman_z_score": 0.9154847, "earnings_stability_5y": 2.424134, "revenue_stability_5y": 0.30304, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15641351, "price_return_3m": -0.10197555, "price_return_6m": -0.34851492, "price_return_9m": -0.42410459, "price_return_12m": -0.40393884, "price_return_12m_ex1m": -0.29342022, "distance_from_52w_high": -0.48203597, "distance_from_52w_low": 0.00719249, "relative_strength": -0.56187989, "local_beta": 0.0008, "volatility_252d": 0.454096, "volatility_60d": 1.039264, "max_drawdown_12m": -0.48573481, "revenue_ttm": 521149000, "gross_profit_ttm": 189661000, "ebit_ttm": -265975000, "ebitda_ttm": -247697000, "net_income_ttm": -239589000, "eps_diluted_ttm": -11.2012745, "operating_cash_flow_ttm": 85299000, "capital_expenditure_ttm": 31284000, "fcf_ttm": 116583000, "dividends_paid_ttm": 10345000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6611000, "cash_and_equivalents": 10357000, "total_current_assets": 506049000, "total_current_liabilities": 184991000, "net_ppe": null, "total_assets": 1031299000, "total_debt": 244958000, "total_equity": 581290000, "net_working_capital": 317101000, "book_value_per_share": 27.1764933, "retained_earnings": 308307000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 374397000, "tangible_book_per_share": 17.5038235, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 15, "rank_ps": 19, "rank_pcf": 13, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 16, "rank_dividend_yield": 26, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 90, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 62, "rank_fcf_margin": 42, "rank_piotroski": 73, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 92, "value_composite": 7, "quality_composite": 82, "momentum_composite": 94, "growth_composite": 88, "yield_composite": 18, "svqf_composite": 58, "vc1_composite": 10, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 92, "overall_composite": 42, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 16.51, "os": 0.58, "value": 0.93, "quality": 0.18, "momentum": 0.06, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0293, "roe": -0.4122, "momentum_12_1": -0.2934, "complete_fields": { "id": 1854, "ticker_id": 7129, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:58.890198+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.51, "market_cap": 353139670.91, "market_cap_usd": 353139670.91, "enterprise_value": 587740670.91, "shares_outstanding": 21389441, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.60751031, "ptbv_ratio": 0.94322249, "ps_ratio": 0.67761748, "pcf_ratio": 4.14002123, "pfcf_ratio": 3.02908375, "ev_ebitda": null, "ev_ebit": -2.20975908, "ev_sales": 1.12777856, "ev_fcf": 5.04139258, "earnings_yield": null, "fcf_yield": 0.19835789, "dividend_yield": 0.02929436, "buyback_yield": 0, "shareholder_yield": 0.02929436, "debt_paydown_yield": null, "total_yield": 0.02929436, "gross_margin": 0.36392855, "operating_margin": -0.51036268, "net_margin": -0.45973225, "ebitda_margin": -0.47529018, "fcf_margin": 0.22370378, "roe": -0.41216776, "roa": -0.23231769, "roic": -0.24449498, "roc_greenblatt": null, "asset_turnover": 0.5053326, "cash_conversion": -0.4865958, "accruals_ratio": -0.31502794, "sbc_to_revenue": 0.00889381, "debt_to_equity": 0.77699255, "net_debt_to_ebitda": -0.94712895, "debt_to_assets": 0.23752374, "interest_coverage": -40.23218878, "current_ratio": 2.73553308, "quick_ratio": 0.55647031, "net_debt": 234601000, "revenue_growth_1y": -0.20400632, "revenue_growth_3y_cagr": -0.118232, "revenue_growth_5y_cagr": 0.06282019, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.37462182, "book_value_growth_1y": -0.11245354, "piotroski_f_score": 4, "altman_z_score": 0.9154847, "earnings_stability_5y": 2.424134, "revenue_stability_5y": 0.30304, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15641351, "price_return_3m": -0.10197555, "price_return_6m": -0.34851492, "price_return_9m": -0.42410459, "price_return_12m": -0.40393884, "price_return_12m_ex1m": -0.29342022, "distance_from_52w_high": -0.48203597, "distance_from_52w_low": 0.00719249, "relative_strength": -0.56187989, "local_beta": 0.0008, "volatility_252d": 0.454096, "volatility_60d": 1.039264, "max_drawdown_12m": -0.48573481, "revenue_ttm": 521149000, "gross_profit_ttm": 189661000, "ebit_ttm": -265975000, "ebitda_ttm": -247697000, "net_income_ttm": -239589000, "eps_diluted_ttm": -11.2012745, "operating_cash_flow_ttm": 85299000, "capital_expenditure_ttm": 31284000, "fcf_ttm": 116583000, "dividends_paid_ttm": 10345000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6611000, "cash_and_equivalents": 10357000, "total_current_assets": 506049000, "total_current_liabilities": 184991000, "net_ppe": null, "total_assets": 1031299000, "total_debt": 244958000, "total_equity": 581290000, "net_working_capital": 317101000, "book_value_per_share": 27.1764933, "retained_earnings": 308307000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 374397000, "tangible_book_per_share": 17.5038235, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 9, "rank_ptbv": 15, "rank_ps": 19, "rank_pcf": 13, "rank_ev_ebitda": 50, "rank_ev_ebit": 20, "rank_earnings_yield": 50, "rank_fcf_yield": 16, "rank_dividend_yield": 26, "rank_shareholder_yield": 27, "rank_total_yield": 27, "rank_roe": 90, "rank_roc": 50, "rank_roic": 92, "rank_gross_margin": 62, "rank_fcf_margin": 42, "rank_piotroski": 73, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 95, "rank_momentum_12m": 91, "rank_momentum_12m_ex1m": 87, "rank_relative_strength": 92, "value_composite": 7, "quality_composite": 82, "momentum_composite": 94, "growth_composite": 88, "yield_composite": 18, "svqf_composite": 58, "vc1_composite": 10, "vc2_composite": 9, "vc3_composite": 9, "trending_value_composite": 92, "overall_composite": 42, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 10, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 536375000, "cost_of_revenue": 336966000, "gross_profit": 199409000, "ebit": -93306000, "ebitda": -69220000, "pretax_income": -100350000, "tax_provision": 7482000, "net_income": -107809000, "net_income_to_common": -107809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18460000, "total_current_assets": 522709000, "total_assets": 1235864000, "short_term_debt": 10132000, "long_term_debt": 245918000, "total_debt": 256050000, "total_liabilities": 519074000, "total_equity": 718436000, "shares_outstanding": 21363047, "goodwill_and_intangibles": 360363000 }, "cash_flow": { "operating_cash_flow": 121528000, "capital_expenditure": 45488000, "free_cash_flow": 167016000, "dividends_paid": 10325000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120204, "ticker_id": 7129, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-93306000", "ebitda": "-69220000", "netIncome": "-107809000", "grossProfit": "199409000", "depreciation": "None", "totalRevenue": "536375000", "costOfRevenue": "336966000", "interestIncome": "None", "incomeBeforeTax": "-100350000", "interestExpense": "7044000", "operatingIncome": "-94615000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7482000", "reportedCurrency": "USD", "netInterestIncome": "-7044000", "nonInterestIncome": "None", "operatingExpenses": "294024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24086000", "sellingGeneralAndAdministrative": "84819000", "netIncomeFromContinuingOperations": "-107832000" }, "balance": { "goodwill": "115667000", "inventory": "382741000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1235864000", "longTermDebt": "245918000", "shortTermDebt": "10132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "244696000", "reportedCurrency": "USD", "retainedEarnings": "445736000", "totalLiabilities": "519074000", "otherCurrentAssets": "2139000", "totalCurrentAssets": "522709000", "currentLongTermDebt": "6400000", "longTermInvestments": "8211000", "shortTermInvestments": "None", "currentNetReceivables": "119369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "713155000", "currentAccountsPayable": "54589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "266611000", "totalShareholderEquity": "718436000", "capitalLeaseObligations": "14293000", "otherCurrentLiabilities": "132121000", "totalCurrentLiabilities": "200051000", "otherNonCurrentLiabilities": "2534000", "totalNonCurrentLiabilities": "319023000", "cashAndShortTermInvestments": "18460000", "commonStockSharesOutstanding": "21363047", "intangibleAssetsExcludingGoodwill": "244696000", "cashAndCashEquivalentsAtCarryingValue": "18460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107832000", "profitLoss": "None", "dividendPayout": "10325000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-18145000", "operatingCashflow": "121528000", "capitalExpenditures": "45488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83522000", "cashflowFromInvestment": "-45525000", "stockBasedCompensation": "4704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10325000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 536375000, "cost_of_revenue": 336966000, "gross_profit": 199409000, "research_and_development": null, "selling_general_admin": 84819000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -93306000, "depreciation_amortisation": 24086000, "ebitda": -69220000, "interest_expense": 7044000, "interest_income": null, "other_non_operating": null, "pretax_income": -100350000, "tax_provision": 7482000, "effective_tax_rate": null, "net_income": -107809000, "net_income_continuing_ops": -107832000, "net_income_to_common": -107809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18460000, "short_term_investments": null, "net_receivables": 119369000, "inventory": 382741000, "other_current_assets": null, "total_current_assets": 522709000, "net_ppe": null, "goodwill": 115667000, "intangible_assets": 244696000, "goodwill_and_intangibles": 360363000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 713155000, "total_assets": 1235864000, "short_term_debt": 10132000, "accounts_payable": 54589000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200051000, "long_term_debt": 245918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 319023000, "total_liabilities": 519074000, "total_debt": 256050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 445736000, "total_equity": 718436000, "shares_outstanding": 21363047, "operating_cash_flow": 121528000, "stock_based_compensation": 4704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45488000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45525000, "dividends_paid": 10325000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83522000, "free_cash_flow": 167016000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-93306000", "ebitda": "-69220000", "netIncome": "-107809000", "grossProfit": "199409000", "depreciation": "None", "totalRevenue": "536375000", "costOfRevenue": "336966000", "interestIncome": "None", "incomeBeforeTax": "-100350000", "interestExpense": "7044000", "operatingIncome": "-94615000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7482000", "reportedCurrency": "USD", "netInterestIncome": "-7044000", "nonInterestIncome": "None", "operatingExpenses": "294024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "336966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24086000", "sellingGeneralAndAdministrative": "84819000", "netIncomeFromContinuingOperations": "-107832000" }, "balance": { "goodwill": "115667000", "inventory": "382741000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1235864000", "longTermDebt": "245918000", "shortTermDebt": "10132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "244696000", "reportedCurrency": "USD", "retainedEarnings": "445736000", "totalLiabilities": "519074000", "otherCurrentAssets": "2139000", "totalCurrentAssets": "522709000", "currentLongTermDebt": "6400000", "longTermInvestments": "8211000", "shortTermInvestments": "None", "currentNetReceivables": "119369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "713155000", "currentAccountsPayable": "54589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "266611000", "totalShareholderEquity": "718436000", "capitalLeaseObligations": "14293000", "otherCurrentLiabilities": "132121000", "totalCurrentLiabilities": "200051000", "otherNonCurrentLiabilities": "2534000", "totalNonCurrentLiabilities": "319023000", "cashAndShortTermInvestments": "18460000", "commonStockSharesOutstanding": "21363047", "intangibleAssetsExcludingGoodwill": "244696000", "cashAndCashEquivalentsAtCarryingValue": "18460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-107832000", "profitLoss": "None", "dividendPayout": "10325000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-18145000", "operatingCashflow": "121528000", "capitalExpenditures": "45488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83522000", "cashflowFromInvestment": "-45525000", "stockBasedCompensation": "4704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10325000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 703625000, "cost_of_revenue": 417308000, "gross_profit": 286317000, "ebit": 76881000, "ebitda": 98870000, "pretax_income": 68442000, "tax_provision": 33977000, "net_income": 34663000, "net_income_to_common": 34663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25273000, "total_current_assets": 546136000, "total_assets": 1405785000, "short_term_debt": 10557000, "long_term_debt": 317141000, "total_debt": 327698000, "total_liabilities": 573242000, "total_equity": 834166000, "shares_outstanding": 22015000, "goodwill_and_intangibles": 516240000 }, "cash_flow": { "operating_cash_flow": 102278000, "capital_expenditure": 71181000, "free_cash_flow": 173459000, "dividends_paid": 10630000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120209, "ticker_id": 7129, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76881000", "ebitda": "98870000", "netIncome": "34663000", "grossProfit": "286317000", "depreciation": "None", "totalRevenue": "703625000", "costOfRevenue": "417308000", "interestIncome": "None", "incomeBeforeTax": "68442000", "interestExpense": "8439000", "operatingIncome": "74426000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "33977000", "reportedCurrency": "USD", "netInterestIncome": "-8439000", "nonInterestIncome": "None", "operatingExpenses": "211891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21989000", "sellingGeneralAndAdministrative": "81391000", "netIncomeFromContinuingOperations": "34465000" }, "balance": { "goodwill": "247789000", "inventory": "364944000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1405785000", "longTermDebt": "317141000", "shortTermDebt": "10557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "268451000", "reportedCurrency": "USD", "retainedEarnings": "563929000", "totalLiabilities": "573242000", "otherCurrentAssets": "3983000", "totalCurrentAssets": "546136000", "currentLongTermDebt": "6400000", "longTermInvestments": "7024000", "shortTermInvestments": "None", "currentNetReceivables": "151936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859649000", "currentAccountsPayable": "66336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339638000", "totalShareholderEquity": "834166000", "capitalLeaseObligations": "16097000", "otherCurrentLiabilities": "12109000", "totalCurrentLiabilities": "92450000", "otherNonCurrentLiabilities": "88281000", "totalNonCurrentLiabilities": "480792000", "cashAndShortTermInvestments": "25273000", "commonStockSharesOutstanding": "22015000", "intangibleAssetsExcludingGoodwill": "268451000", "cashAndCashEquivalentsAtCarryingValue": "25273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34465000", "profitLoss": "None", "dividendPayout": "10630000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-18155000", "operatingCashflow": "102278000", "capitalExpenditures": "71181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23803000", "cashflowFromInvestment": "-71558000", "stockBasedCompensation": "4016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10630000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48773000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 703625000, "cost_of_revenue": 417308000, "gross_profit": 286317000, "research_and_development": null, "selling_general_admin": 81391000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76881000, "depreciation_amortisation": 21989000, "ebitda": 98870000, "interest_expense": 8439000, "interest_income": null, "other_non_operating": null, "pretax_income": 68442000, "tax_provision": 33977000, "effective_tax_rate": null, "net_income": 34663000, "net_income_continuing_ops": 34465000, "net_income_to_common": 34663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25273000, "short_term_investments": null, "net_receivables": 151936000, "inventory": 364944000, "other_current_assets": null, "total_current_assets": 546136000, "net_ppe": null, "goodwill": 247789000, "intangible_assets": 268451000, "goodwill_and_intangibles": 516240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 859649000, "total_assets": 1405785000, "short_term_debt": 10557000, "accounts_payable": 66336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92450000, "long_term_debt": 317141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 480792000, "total_liabilities": 573242000, "total_debt": 327698000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 563929000, "total_equity": 834166000, "shares_outstanding": 22015000, "operating_cash_flow": 102278000, "stock_based_compensation": 4016000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71181000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71558000, "dividends_paid": 10630000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23803000, "free_cash_flow": 173459000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76881000", "ebitda": "98870000", "netIncome": "34663000", "grossProfit": "286317000", "depreciation": "None", "totalRevenue": "703625000", "costOfRevenue": "417308000", "interestIncome": "None", "incomeBeforeTax": "68442000", "interestExpense": "8439000", "operatingIncome": "74426000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "33977000", "reportedCurrency": "USD", "netInterestIncome": "-8439000", "nonInterestIncome": "None", "operatingExpenses": "211891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21989000", "sellingGeneralAndAdministrative": "81391000", "netIncomeFromContinuingOperations": "34465000" }, "balance": { "goodwill": "247789000", "inventory": "364944000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1405785000", "longTermDebt": "317141000", "shortTermDebt": "10557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "268451000", "reportedCurrency": "USD", "retainedEarnings": "563929000", "totalLiabilities": "573242000", "otherCurrentAssets": "3983000", "totalCurrentAssets": "546136000", "currentLongTermDebt": "6400000", "longTermInvestments": "7024000", "shortTermInvestments": "None", "currentNetReceivables": "151936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859649000", "currentAccountsPayable": "66336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339638000", "totalShareholderEquity": "834166000", "capitalLeaseObligations": "16097000", "otherCurrentLiabilities": "12109000", "totalCurrentLiabilities": "92450000", "otherNonCurrentLiabilities": "88281000", "totalNonCurrentLiabilities": "480792000", "cashAndShortTermInvestments": "25273000", "commonStockSharesOutstanding": "22015000", "intangibleAssetsExcludingGoodwill": "268451000", "cashAndCashEquivalentsAtCarryingValue": "25273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34465000", "profitLoss": "None", "dividendPayout": "10630000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-18155000", "operatingCashflow": "102278000", "capitalExpenditures": "71181000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23803000", "cashflowFromInvestment": "-71558000", "stockBasedCompensation": "4016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10630000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48773000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21989000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 836523000, "cost_of_revenue": 531811000, "gross_profit": 304712000, "ebit": 148393000, "ebitda": 170506000, "pretax_income": 141746000, "tax_provision": 34616000, "net_income": 107475000, "net_income_to_common": 107475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18388000, "total_current_assets": 514297000, "total_assets": 1392348000, "short_term_debt": 9718000, "long_term_debt": 280849000, "total_debt": 290567000, "total_liabilities": 543281000, "total_equity": 850492000, "shares_outstanding": 22173918, "goodwill_and_intangibles": 593250000 }, "cash_flow": { "operating_cash_flow": 83783000, "capital_expenditure": 55267000, "free_cash_flow": 139050000, "dividends_paid": 10675000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120214, "ticker_id": 7129, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148393000", "ebitda": "170506000", "netIncome": "107475000", "grossProfit": "304712000", "depreciation": "None", "totalRevenue": "836523000", "costOfRevenue": "531811000", "interestIncome": "None", "incomeBeforeTax": "141746000", "interestExpense": "6647000", "operatingIncome": "148613000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34616000", "reportedCurrency": "USD", "netInterestIncome": "-6647000", "nonInterestIncome": "None", "operatingExpenses": "156099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22113000", "sellingGeneralAndAdministrative": "91395000", "netIncomeFromContinuingOperations": "107130000" }, "balance": { "goodwill": "321544000", "inventory": "346853000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1392348000", "longTermDebt": "280849000", "shortTermDebt": "9718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "271706000", "reportedCurrency": "USD", "retainedEarnings": "539883000", "totalLiabilities": "543281000", "otherCurrentAssets": "3580000", "totalCurrentAssets": "514297000", "currentLongTermDebt": "6400000", "longTermInvestments": "5197000", "shortTermInvestments": "None", "currentNetReceivables": "145476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "878051000", "currentAccountsPayable": "73594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301859000", "totalShareholderEquity": "850492000", "capitalLeaseObligations": "14610000", "otherCurrentLiabilities": "26481000", "totalCurrentLiabilities": "114106000", "otherNonCurrentLiabilities": "73963000", "totalNonCurrentLiabilities": "429175000", "cashAndShortTermInvestments": "18388000", "commonStockSharesOutstanding": "22173918", "intangibleAssetsExcludingGoodwill": "271706000", "cashAndCashEquivalentsAtCarryingValue": "18388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107130000", "profitLoss": "None", "dividendPayout": "10675000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-46921000", "operatingCashflow": "83783000", "capitalExpenditures": "55267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45924000", "cashflowFromInvestment": "-159242000", "stockBasedCompensation": "10635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10675000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 836523000, "cost_of_revenue": 531811000, "gross_profit": 304712000, "research_and_development": null, "selling_general_admin": 91395000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148393000, "depreciation_amortisation": 22113000, "ebitda": 170506000, "interest_expense": 6647000, "interest_income": null, "other_non_operating": null, "pretax_income": 141746000, "tax_provision": 34616000, "effective_tax_rate": null, "net_income": 107475000, "net_income_continuing_ops": 107130000, "net_income_to_common": 107475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18388000, "short_term_investments": null, "net_receivables": 145476000, "inventory": 346853000, "other_current_assets": null, "total_current_assets": 514297000, "net_ppe": null, "goodwill": 321544000, "intangible_assets": 271706000, "goodwill_and_intangibles": 593250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 878051000, "total_assets": 1392348000, "short_term_debt": 9718000, "accounts_payable": 73594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114106000, "long_term_debt": 280849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 429175000, "total_liabilities": 543281000, "total_debt": 290567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 539883000, "total_equity": 850492000, "shares_outstanding": 22173918, "operating_cash_flow": 83783000, "stock_based_compensation": 10635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55267000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159242000, "dividends_paid": 10675000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45924000, "free_cash_flow": 139050000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148393000", "ebitda": "170506000", "netIncome": "107475000", "grossProfit": "304712000", "depreciation": "None", "totalRevenue": "836523000", "costOfRevenue": "531811000", "interestIncome": "None", "incomeBeforeTax": "141746000", "interestExpense": "6647000", "operatingIncome": "148613000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "34616000", "reportedCurrency": "USD", "netInterestIncome": "-6647000", "nonInterestIncome": "None", "operatingExpenses": "156099000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22113000", "sellingGeneralAndAdministrative": "91395000", "netIncomeFromContinuingOperations": "107130000" }, "balance": { "goodwill": "321544000", "inventory": "346853000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1392348000", "longTermDebt": "280849000", "shortTermDebt": "9718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "271706000", "reportedCurrency": "USD", "retainedEarnings": "539883000", "totalLiabilities": "543281000", "otherCurrentAssets": "3580000", "totalCurrentAssets": "514297000", "currentLongTermDebt": "6400000", "longTermInvestments": "5197000", "shortTermInvestments": "None", "currentNetReceivables": "145476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "878051000", "currentAccountsPayable": "73594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301859000", "totalShareholderEquity": "850492000", "capitalLeaseObligations": "14610000", "otherCurrentLiabilities": "26481000", "totalCurrentLiabilities": "114106000", "otherNonCurrentLiabilities": "73963000", "totalNonCurrentLiabilities": "429175000", "cashAndShortTermInvestments": "18388000", "commonStockSharesOutstanding": "22173918", "intangibleAssetsExcludingGoodwill": "271706000", "cashAndCashEquivalentsAtCarryingValue": "18388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107130000", "profitLoss": "None", "dividendPayout": "10675000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-46921000", "operatingCashflow": "83783000", "capitalExpenditures": "55267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45924000", "cashflowFromInvestment": "-159242000", "stockBasedCompensation": "10635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10675000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 782358000, "cost_of_revenue": 529052000, "gross_profit": 253306000, "ebit": 145623000, "ebitda": 167078000, "pretax_income": 140172000, "tax_provision": 31300000, "net_income": 109462000, "net_income_to_common": 109462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47889000, "total_current_assets": 454162000, "total_assets": 1158211000, "short_term_debt": 9407000, "long_term_debt": 224735000, "total_debt": 234142000, "total_liabilities": 412567000, "total_equity": 746724000, "shares_outstanding": 22053966, "goodwill_and_intangibles": 443062000 }, "cash_flow": { "operating_cash_flow": 88936000, "capital_expenditure": 45323000, "free_cash_flow": 134259000, "dividends_paid": 10646000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120219, "ticker_id": 7129, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145623000", "ebitda": "167078000", "netIncome": "109462000", "grossProfit": "253306000", "depreciation": "None", "totalRevenue": "782358000", "costOfRevenue": "529052000", "interestIncome": "None", "incomeBeforeTax": "140172000", "interestExpense": "5451000", "operatingIncome": "148965000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "31300000", "reportedCurrency": "USD", "netInterestIncome": "-5451000", "nonInterestIncome": "None", "operatingExpenses": "104341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3342000", "costofGoodsAndServicesSold": "529052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21455000", "sellingGeneralAndAdministrative": "74627000", "netIncomeFromContinuingOperations": "108872000" }, "balance": { "goodwill": "226294000", "inventory": "289722000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1158211000", "longTermDebt": "224735000", "shortTermDebt": "9407000", "treasuryStock": "-21591000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "216768000", "reportedCurrency": "USD", "retainedEarnings": "443061000", "totalLiabilities": "412567000", "otherCurrentAssets": "2957000", "totalCurrentAssets": "454162000", "currentLongTermDebt": "5600000", "longTermInvestments": "5534000", "shortTermInvestments": "None", "currentNetReceivables": "113594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "704049000", "currentAccountsPayable": "66432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "235632000", "shortLongTermDebtTotal": "245764000", "totalShareholderEquity": "746724000", "capitalLeaseObligations": "15429000", "otherCurrentLiabilities": "23591000", "totalCurrentLiabilities": "105375000", "otherNonCurrentLiabilities": "2876000", "totalNonCurrentLiabilities": "307192000", "cashAndShortTermInvestments": "47889000", "commonStockSharesOutstanding": "22053966", "intangibleAssetsExcludingGoodwill": "216768000", "cashAndCashEquivalentsAtCarryingValue": "47889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108872000", "profitLoss": "None", "dividendPayout": "10646000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-44350000", "operatingCashflow": "88936000", "capitalExpenditures": "45323000", "changeInReceivables": "-16786000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14764000", "cashflowFromInvestment": "-47813000", "stockBasedCompensation": "5502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10646000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26359000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 782358000, "cost_of_revenue": 529052000, "gross_profit": 253306000, "research_and_development": null, "selling_general_admin": 74627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145623000, "depreciation_amortisation": 21455000, "ebitda": 167078000, "interest_expense": 5451000, "interest_income": null, "other_non_operating": null, "pretax_income": 140172000, "tax_provision": 31300000, "effective_tax_rate": null, "net_income": 109462000, "net_income_continuing_ops": 108872000, "net_income_to_common": 109462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47889000, "short_term_investments": null, "net_receivables": 113594000, "inventory": 289722000, "other_current_assets": null, "total_current_assets": 454162000, "net_ppe": null, "goodwill": 226294000, "intangible_assets": 216768000, "goodwill_and_intangibles": 443062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 704049000, "total_assets": 1158211000, "short_term_debt": 9407000, "accounts_payable": 66432000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 105375000, "long_term_debt": 224735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 307192000, "total_liabilities": 412567000, "total_debt": 234142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 443061000, "total_equity": 746724000, "shares_outstanding": 22053966, "operating_cash_flow": 88936000, "stock_based_compensation": 5502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45323000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -47813000, "dividends_paid": 10646000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14764000, "free_cash_flow": 134259000, "net_change_in_cash": 26359000 }, "raw_data": { "income": { "ebit": "145623000", "ebitda": "167078000", "netIncome": "109462000", "grossProfit": "253306000", "depreciation": "None", "totalRevenue": "782358000", "costOfRevenue": "529052000", "interestIncome": "None", "incomeBeforeTax": "140172000", "interestExpense": "5451000", "operatingIncome": "148965000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "31300000", "reportedCurrency": "USD", "netInterestIncome": "-5451000", "nonInterestIncome": "None", "operatingExpenses": "104341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3342000", "costofGoodsAndServicesSold": "529052000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21455000", "sellingGeneralAndAdministrative": "74627000", "netIncomeFromContinuingOperations": "108872000" }, "balance": { "goodwill": "226294000", "inventory": "289722000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1158211000", "longTermDebt": "224735000", "shortTermDebt": "9407000", "treasuryStock": "-21591000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "216768000", "reportedCurrency": "USD", "retainedEarnings": "443061000", "totalLiabilities": "412567000", "otherCurrentAssets": "2957000", "totalCurrentAssets": "454162000", "currentLongTermDebt": "5600000", "longTermInvestments": "5534000", "shortTermInvestments": "None", "currentNetReceivables": "113594000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "704049000", "currentAccountsPayable": "66432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "235632000", "shortLongTermDebtTotal": "245764000", "totalShareholderEquity": "746724000", "capitalLeaseObligations": "15429000", "otherCurrentLiabilities": "23591000", "totalCurrentLiabilities": "105375000", "otherNonCurrentLiabilities": "2876000", "totalNonCurrentLiabilities": "307192000", "cashAndShortTermInvestments": "47889000", "commonStockSharesOutstanding": "22053966", "intangibleAssetsExcludingGoodwill": "216768000", "cashAndCashEquivalentsAtCarryingValue": "47889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108872000", "profitLoss": "None", "dividendPayout": "10646000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-44350000", "operatingCashflow": "88936000", "capitalExpenditures": "45323000", "changeInReceivables": "-16786000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14764000", "cashflowFromInvestment": "-47813000", "stockBasedCompensation": "5502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10646000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26359000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 626720000, "cost_of_revenue": 427755000, "gross_profit": 198965000, "ebit": 125133000, "ebitda": 144225000, "pretax_income": 121096000, "tax_provision": 30279000, "net_income": 91307000, "net_income_to_common": 91307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21568000, "total_current_assets": 367098000, "total_assets": 1041467000, "short_term_debt": 6092000, "long_term_debt": 230172000, "total_debt": 236264000, "total_liabilities": 397202000, "total_equity": 644755000, "shares_outstanding": 20982453, "goodwill_and_intangibles": 445132000 }, "cash_flow": { "operating_cash_flow": 88263000, "capital_expenditure": 47389000, "free_cash_flow": 135652000, "dividends_paid": 10017000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120224, "ticker_id": 7129, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125133000", "ebitda": "144225000", "netIncome": "91307000", "grossProfit": "198965000", "depreciation": "None", "totalRevenue": "626720000", "costOfRevenue": "427755000", "interestIncome": "None", "incomeBeforeTax": "121096000", "interestExpense": "4037000", "operatingIncome": "126363000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "30279000", "reportedCurrency": "USD", "netInterestIncome": "-4037000", "nonInterestIncome": "None", "operatingExpenses": "72602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1230000", "costofGoodsAndServicesSold": "427755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19092000", "sellingGeneralAndAdministrative": "72829000", "netIncomeFromContinuingOperations": "90817000" }, "balance": { "goodwill": "226294000", "inventory": "245944000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1041467000", "longTermDebt": "230172000", "shortTermDebt": "6092000", "treasuryStock": "-22357000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "218838000", "reportedCurrency": "USD", "retainedEarnings": "344237000", "totalLiabilities": "397202000", "otherCurrentAssets": "1510000", "totalCurrentAssets": "367098000", "currentLongTermDebt": "3227000", "longTermInvestments": "4944000", "shortTermInvestments": "None", "currentNetReceivables": "98076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674369000", "currentAccountsPayable": "53712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "207286000", "shortLongTermDebtTotal": "243261000", "totalShareholderEquity": "644755000", "capitalLeaseObligations": "9862000", "otherCurrentLiabilities": "20509000", "totalCurrentLiabilities": "88800000", "otherNonCurrentLiabilities": "12129000", "totalNonCurrentLiabilities": "308402000", "cashAndShortTermInvestments": "21568000", "commonStockSharesOutstanding": "20982453", "intangibleAssetsExcludingGoodwill": "218838000", "cashAndCashEquivalentsAtCarryingValue": "21568000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90817000", "profitLoss": "None", "dividendPayout": "10017000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-14214000", "operatingCashflow": "88263000", "capitalExpenditures": "47389000", "changeInReceivables": "-6031000", "changeInExchangeRate": "None", "cashflowFromFinancing": "94287000", "cashflowFromInvestment": "-182619000", "stockBasedCompensation": "5555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10017000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-69000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 626720000, "cost_of_revenue": 427755000, "gross_profit": 198965000, "research_and_development": null, "selling_general_admin": 72829000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125133000, "depreciation_amortisation": 19092000, "ebitda": 144225000, "interest_expense": 4037000, "interest_income": null, "other_non_operating": null, "pretax_income": 121096000, "tax_provision": 30279000, "effective_tax_rate": null, "net_income": 91307000, "net_income_continuing_ops": 90817000, "net_income_to_common": 91307000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21568000, "short_term_investments": null, "net_receivables": 98076000, "inventory": 245944000, "other_current_assets": null, "total_current_assets": 367098000, "net_ppe": null, "goodwill": 226294000, "intangible_assets": 218838000, "goodwill_and_intangibles": 445132000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 674369000, "total_assets": 1041467000, "short_term_debt": 6092000, "accounts_payable": 53712000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88800000, "long_term_debt": 230172000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 308402000, "total_liabilities": 397202000, "total_debt": 236264000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 344237000, "total_equity": 644755000, "shares_outstanding": 20982453, "operating_cash_flow": 88263000, "stock_based_compensation": 5555000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 47389000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -182619000, "dividends_paid": 10017000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 94287000, "free_cash_flow": 135652000, "net_change_in_cash": -69000 }, "raw_data": { "income": { "ebit": "125133000", "ebitda": "144225000", "netIncome": "91307000", "grossProfit": "198965000", "depreciation": "None", "totalRevenue": "626720000", "costOfRevenue": "427755000", "interestIncome": "None", "incomeBeforeTax": "121096000", "interestExpense": "4037000", "operatingIncome": "126363000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "30279000", "reportedCurrency": "USD", "netInterestIncome": "-4037000", "nonInterestIncome": "None", "operatingExpenses": "72602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1230000", "costofGoodsAndServicesSold": "427755000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19092000", "sellingGeneralAndAdministrative": "72829000", "netIncomeFromContinuingOperations": "90817000" }, "balance": { "goodwill": "226294000", "inventory": "245944000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1041467000", "longTermDebt": "230172000", "shortTermDebt": "6092000", "treasuryStock": "-22357000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "218838000", "reportedCurrency": "USD", "retainedEarnings": "344237000", "totalLiabilities": "397202000", "otherCurrentAssets": "1510000", "totalCurrentAssets": "367098000", "currentLongTermDebt": "3227000", "longTermInvestments": "4944000", "shortTermInvestments": "None", "currentNetReceivables": "98076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674369000", "currentAccountsPayable": "53712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "207286000", "shortLongTermDebtTotal": "243261000", "totalShareholderEquity": "644755000", "capitalLeaseObligations": "9862000", "otherCurrentLiabilities": "20509000", "totalCurrentLiabilities": "88800000", "otherNonCurrentLiabilities": "12129000", "totalNonCurrentLiabilities": "308402000", "cashAndShortTermInvestments": "21568000", "commonStockSharesOutstanding": "20982453", "intangibleAssetsExcludingGoodwill": "218838000", "cashAndCashEquivalentsAtCarryingValue": "21568000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90817000", "profitLoss": "None", "dividendPayout": "10017000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-14214000", "operatingCashflow": "88263000", "capitalExpenditures": "47389000", "changeInReceivables": "-6031000", "changeInExchangeRate": "None", "cashflowFromFinancing": "94287000", "cashflowFromInvestment": "-182619000", "stockBasedCompensation": "5555000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10017000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-69000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-767000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19092000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 395521000, "cost_of_revenue": 296715000, "gross_profit": 98806000, "ebit": 54241000, "ebitda": 67202000, "pretax_income": 52601000, "tax_provision": 12256000, "net_income": 40345000, "net_income_to_common": 40345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21662000, "total_current_assets": 222283000, "total_assets": 366575000, "short_term_debt": 3712000, "long_term_debt": 38271000, "total_debt": 41983000, "total_liabilities": 104049000, "total_equity": 262526000, "shares_outstanding": 16937125, "goodwill_and_intangibles": 3628000 }, "cash_flow": { "operating_cash_flow": 53255000, "capital_expenditure": 19701000, "free_cash_flow": 72956000, "dividends_paid": 8188000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120229, "ticker_id": 7129, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54241000", "ebitda": "67202000", "netIncome": "40345000", "grossProfit": "98806000", "depreciation": "None", "totalRevenue": "395521000", "costOfRevenue": "296715000", "interestIncome": "None", "incomeBeforeTax": "52601000", "interestExpense": "2267000", "operatingIncome": "54241000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12256000", "reportedCurrency": "USD", "netInterestIncome": "-1640000", "nonInterestIncome": "None", "operatingExpenses": "44565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12961000", "sellingGeneralAndAdministrative": "41853000", "netIncomeFromContinuingOperations": "40345000" }, "balance": { "goodwill": "2738000", "inventory": "141011000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "366575000", "longTermDebt": "38271000", "shortTermDebt": "3712000", "treasuryStock": "-23125000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "890000", "reportedCurrency": "USD", "retainedEarnings": "262943000", "totalLiabilities": "104049000", "otherCurrentAssets": "2644000", "totalCurrentAssets": "222283000", "currentLongTermDebt": "1600000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "56966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "144292000", "currentAccountsPayable": "30273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "131992000", "shortLongTermDebtTotal": "45040000", "totalShareholderEquity": "262526000", "capitalLeaseObligations": "5169000", "otherCurrentLiabilities": "17072000", "totalCurrentLiabilities": "53329000", "otherNonCurrentLiabilities": "10151000", "totalNonCurrentLiabilities": "50720000", "cashAndShortTermInvestments": "21662000", "commonStockSharesOutstanding": "16937125", "intangibleAssetsExcludingGoodwill": "890000", "cashAndCashEquivalentsAtCarryingValue": "21662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40345000", "profitLoss": "None", "dividendPayout": "8188000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3886000", "operatingCashflow": "53255000", "capitalExpenditures": "19701000", "changeInReceivables": "-16173000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15255000", "cashflowFromInvestment": "-19647000", "stockBasedCompensation": "3002000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8188000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18353000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 395521000, "cost_of_revenue": 296715000, "gross_profit": 98806000, "research_and_development": null, "selling_general_admin": 41853000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54241000, "depreciation_amortisation": 12961000, "ebitda": 67202000, "interest_expense": 2267000, "interest_income": null, "other_non_operating": null, "pretax_income": 52601000, "tax_provision": 12256000, "effective_tax_rate": null, "net_income": 40345000, "net_income_continuing_ops": 40345000, "net_income_to_common": 40345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21662000, "short_term_investments": null, "net_receivables": 56966000, "inventory": 141011000, "other_current_assets": null, "total_current_assets": 222283000, "net_ppe": null, "goodwill": 2738000, "intangible_assets": 890000, "goodwill_and_intangibles": 3628000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 144292000, "total_assets": 366575000, "short_term_debt": 3712000, "accounts_payable": 30273000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53329000, "long_term_debt": 38271000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50720000, "total_liabilities": 104049000, "total_debt": 41983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 262943000, "total_equity": 262526000, "shares_outstanding": 16937125, "operating_cash_flow": 53255000, "stock_based_compensation": 3002000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19701000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19647000, "dividends_paid": 8188000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15255000, "free_cash_flow": 72956000, "net_change_in_cash": 18353000 }, "raw_data": { "income": { "ebit": "54241000", "ebitda": "67202000", "netIncome": "40345000", "grossProfit": "98806000", "depreciation": "None", "totalRevenue": "395521000", "costOfRevenue": "296715000", "interestIncome": "None", "incomeBeforeTax": "52601000", "interestExpense": "2267000", "operatingIncome": "54241000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12256000", "reportedCurrency": "USD", "netInterestIncome": "-1640000", "nonInterestIncome": "None", "operatingExpenses": "44565000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "296715000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12961000", "sellingGeneralAndAdministrative": "41853000", "netIncomeFromContinuingOperations": "40345000" }, "balance": { "goodwill": "2738000", "inventory": "141011000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "366575000", "longTermDebt": "38271000", "shortTermDebt": "3712000", "treasuryStock": "-23125000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "890000", "reportedCurrency": "USD", "retainedEarnings": "262943000", "totalLiabilities": "104049000", "otherCurrentAssets": "2644000", "totalCurrentAssets": "222283000", "currentLongTermDebt": "1600000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "56966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "144292000", "currentAccountsPayable": "30273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "131992000", "shortLongTermDebtTotal": "45040000", "totalShareholderEquity": "262526000", "capitalLeaseObligations": "5169000", "otherCurrentLiabilities": "17072000", "totalCurrentLiabilities": "53329000", "otherNonCurrentLiabilities": "10151000", "totalNonCurrentLiabilities": "50720000", "cashAndShortTermInvestments": "21662000", "commonStockSharesOutstanding": "16937125", "intangibleAssetsExcludingGoodwill": "890000", "cashAndCashEquivalentsAtCarryingValue": "21662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40345000", "profitLoss": "None", "dividendPayout": "8188000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3886000", "operatingCashflow": "53255000", "capitalExpenditures": "19701000", "changeInReceivables": "-16173000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15255000", "cashflowFromInvestment": "-19647000", "stockBasedCompensation": "3002000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8188000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18353000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4411000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 362745000, "cost_of_revenue": 286213000, "gross_profit": 76532000, "ebit": 47242000, "ebitda": 58814000, "pretax_income": 45937000, "tax_provision": 7144000, "net_income": 38793000, "net_income_to_common": 38793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3309000, "total_current_assets": 184206000, "total_assets": 322597000, "short_term_debt": 2645000, "long_term_debt": 40659000, "total_debt": 43304000, "total_liabilities": 91553000, "total_equity": 231044000, "shares_outstanding": 17012288, "goodwill_and_intangibles": 1850000 }, "cash_flow": { "operating_cash_flow": 19722000, "capital_expenditure": 16730000, "free_cash_flow": 36452000, "dividends_paid": 6856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120234, "ticker_id": 7129, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47242000", "ebitda": "58814000", "netIncome": "38793000", "grossProfit": "76532000", "depreciation": "None", "totalRevenue": "362745000", "costOfRevenue": "286213000", "interestIncome": "1305000", "incomeBeforeTax": "45937000", "interestExpense": "1305000", "operatingIncome": "47242000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7144000", "reportedCurrency": "USD", "netInterestIncome": "-1305000", "nonInterestIncome": "None", "operatingExpenses": "29290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11572000", "sellingGeneralAndAdministrative": "26463000", "netIncomeFromContinuingOperations": "38793000" }, "balance": { "goodwill": "1500000", "inventory": "136931000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "322597000", "longTermDebt": "40659000", "shortTermDebt": "2645000", "treasuryStock": "-20242000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "350000", "reportedCurrency": "USD", "retainedEarnings": "230784000", "totalLiabilities": "91553000", "otherCurrentAssets": "2048000", "totalCurrentAssets": "184206000", "currentLongTermDebt": "401000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138391000", "currentAccountsPayable": "29511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128419000", "shortLongTermDebtTotal": "47571000", "totalShareholderEquity": "231044000", "capitalLeaseObligations": "6511000", "otherCurrentLiabilities": "5694000", "totalCurrentLiabilities": "39295000", "otherNonCurrentLiabilities": "9670000", "totalNonCurrentLiabilities": "52258000", "cashAndShortTermInvestments": "3309000", "commonStockSharesOutstanding": "17012288", "intangibleAssetsExcludingGoodwill": "350000", "cashAndCashEquivalentsAtCarryingValue": "3309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38793000", "profitLoss": "None", "dividendPayout": "6856000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-28162000", "operatingCashflow": "19722000", "capitalExpenditures": "16730000", "changeInReceivables": "-2134000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3507000", "cashflowFromInvestment": "-17931000", "stockBasedCompensation": "3304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1716000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 362745000, "cost_of_revenue": 286213000, "gross_profit": 76532000, "research_and_development": null, "selling_general_admin": 26463000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47242000, "depreciation_amortisation": 11572000, "ebitda": 58814000, "interest_expense": 1305000, "interest_income": null, "other_non_operating": null, "pretax_income": 45937000, "tax_provision": 7144000, "effective_tax_rate": null, "net_income": 38793000, "net_income_continuing_ops": 38793000, "net_income_to_common": 38793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3309000, "short_term_investments": null, "net_receivables": 41918000, "inventory": 136931000, "other_current_assets": null, "total_current_assets": 184206000, "net_ppe": null, "goodwill": 1500000, "intangible_assets": 350000, "goodwill_and_intangibles": 1850000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 138391000, "total_assets": 322597000, "short_term_debt": 2645000, "accounts_payable": 29511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39295000, "long_term_debt": 40659000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 52258000, "total_liabilities": 91553000, "total_debt": 43304000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 230784000, "total_equity": 231044000, "shares_outstanding": 17012288, "operating_cash_flow": 19722000, "stock_based_compensation": 3304000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16730000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17931000, "dividends_paid": 6856000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3507000, "free_cash_flow": 36452000, "net_change_in_cash": -1716000 }, "raw_data": { "income": { "ebit": "47242000", "ebitda": "58814000", "netIncome": "38793000", "grossProfit": "76532000", "depreciation": "None", "totalRevenue": "362745000", "costOfRevenue": "286213000", "interestIncome": "1305000", "incomeBeforeTax": "45937000", "interestExpense": "1305000", "operatingIncome": "47242000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "7144000", "reportedCurrency": "USD", "netInterestIncome": "-1305000", "nonInterestIncome": "None", "operatingExpenses": "29290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11572000", "sellingGeneralAndAdministrative": "26463000", "netIncomeFromContinuingOperations": "38793000" }, "balance": { "goodwill": "1500000", "inventory": "136931000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "322597000", "longTermDebt": "40659000", "shortTermDebt": "2645000", "treasuryStock": "-20242000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "350000", "reportedCurrency": "USD", "retainedEarnings": "230784000", "totalLiabilities": "91553000", "otherCurrentAssets": "2048000", "totalCurrentAssets": "184206000", "currentLongTermDebt": "401000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41918000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138391000", "currentAccountsPayable": "29511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128419000", "shortLongTermDebtTotal": "47571000", "totalShareholderEquity": "231044000", "capitalLeaseObligations": "6511000", "otherCurrentLiabilities": "5694000", "totalCurrentLiabilities": "39295000", "otherNonCurrentLiabilities": "9670000", "totalNonCurrentLiabilities": "52258000", "cashAndShortTermInvestments": "3309000", "commonStockSharesOutstanding": "17012288", "intangibleAssetsExcludingGoodwill": "350000", "cashAndCashEquivalentsAtCarryingValue": "3309000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38793000", "profitLoss": "None", "dividendPayout": "6856000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-28162000", "operatingCashflow": "19722000", "capitalExpenditures": "16730000", "changeInReceivables": "-2134000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3507000", "cashflowFromInvestment": "-17931000", "stockBasedCompensation": "3304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6856000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1716000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11572000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 376089000, "cost_of_revenue": 292490000, "gross_profit": 83599000, "ebit": 50148000, "ebitda": 61510000, "pretax_income": 48980000, "tax_provision": 11696000, "net_income": 37284000, "net_income_to_common": 37284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5025000, "total_current_assets": 154623000, "total_assets": 277892000, "short_term_debt": 386000, "long_term_debt": 31628000, "total_debt": 32014000, "total_liabilities": 76451000, "total_equity": 201441000, "shares_outstanding": 16866176, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33481000, "capital_expenditure": 31046000, "free_cash_flow": 64527000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120239, "ticker_id": 7129, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50148000", "ebitda": "61510000", "netIncome": "37284000", "grossProfit": "83599000", "depreciation": "None", "totalRevenue": "376089000", "costOfRevenue": "292490000", "interestIncome": "1168000", "incomeBeforeTax": "48980000", "interestExpense": "1168000", "operatingIncome": "50148000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11696000", "reportedCurrency": "USD", "netInterestIncome": "-1168000", "nonInterestIncome": "None", "operatingExpenses": "33451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11362000", "sellingGeneralAndAdministrative": "33451000", "netIncomeFromContinuingOperations": "37284000" }, "balance": { "goodwill": "None", "inventory": "108769000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "277892000", "longTermDebt": "31628000", "shortTermDebt": "386000", "treasuryStock": "-19403000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "198914000", "totalLiabilities": "76451000", "otherCurrentAssets": "1320000", "totalCurrentAssets": "154623000", "currentLongTermDebt": "386000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "123269000", "currentAccountsPayable": "25363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "120788000", "shortLongTermDebtTotal": "32014000", "totalShareholderEquity": "201441000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10466000", "totalCurrentLiabilities": "37463000", "otherNonCurrentLiabilities": "1523000", "totalNonCurrentLiabilities": "38988000", "cashAndShortTermInvestments": "5025000", "commonStockSharesOutstanding": "16866176", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37284000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-15620000", "operatingCashflow": "33481000", "capitalExpenditures": "31046000", "changeInReceivables": "-4450000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-494000", "cashflowFromInvestment": "-31046000", "stockBasedCompensation": "3099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1941000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2324000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 376089000, "cost_of_revenue": 292490000, "gross_profit": 83599000, "research_and_development": 0, "selling_general_admin": 33451000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50148000, "depreciation_amortisation": 11362000, "ebitda": 61510000, "interest_expense": 1168000, "interest_income": null, "other_non_operating": null, "pretax_income": 48980000, "tax_provision": 11696000, "effective_tax_rate": null, "net_income": 37284000, "net_income_continuing_ops": 37284000, "net_income_to_common": 37284000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5025000, "short_term_investments": null, "net_receivables": 39509000, "inventory": 108769000, "other_current_assets": null, "total_current_assets": 154623000, "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": 123269000, "total_assets": 277892000, "short_term_debt": 386000, "accounts_payable": 25363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 37463000, "long_term_debt": 31628000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38988000, "total_liabilities": 76451000, "total_debt": 32014000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 198914000, "total_equity": 201441000, "shares_outstanding": 16866176, "operating_cash_flow": 33481000, "stock_based_compensation": 3099000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31046000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31046000, "dividends_paid": 5500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -494000, "free_cash_flow": 64527000, "net_change_in_cash": 1941000 }, "raw_data": { "income": { "ebit": "50148000", "ebitda": "61510000", "netIncome": "37284000", "grossProfit": "83599000", "depreciation": "None", "totalRevenue": "376089000", "costOfRevenue": "292490000", "interestIncome": "1168000", "incomeBeforeTax": "48980000", "interestExpense": "1168000", "operatingIncome": "50148000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11696000", "reportedCurrency": "USD", "netInterestIncome": "-1168000", "nonInterestIncome": "None", "operatingExpenses": "33451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "292490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11362000", "sellingGeneralAndAdministrative": "33451000", "netIncomeFromContinuingOperations": "37284000" }, "balance": { "goodwill": "None", "inventory": "108769000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "277892000", "longTermDebt": "31628000", "shortTermDebt": "386000", "treasuryStock": "-19403000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "198914000", "totalLiabilities": "76451000", "otherCurrentAssets": "1320000", "totalCurrentAssets": "154623000", "currentLongTermDebt": "386000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "123269000", "currentAccountsPayable": "25363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "120788000", "shortLongTermDebtTotal": "32014000", "totalShareholderEquity": "201441000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "10466000", "totalCurrentLiabilities": "37463000", "otherNonCurrentLiabilities": "1523000", "totalNonCurrentLiabilities": "38988000", "cashAndShortTermInvestments": "5025000", "commonStockSharesOutstanding": "16866176", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5025000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37284000", "profitLoss": "None", "dividendPayout": "5500000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-15620000", "operatingCashflow": "33481000", "capitalExpenditures": "31046000", "changeInReceivables": "-4450000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-494000", "cashflowFromInvestment": "-31046000", "stockBasedCompensation": "3099000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1941000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2324000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 106427000, "cost_of_revenue": 72845000, "gross_profit": 33582000, "ebit": -173201000, "ebitda": -173201000, "pretax_income": -174672000, "tax_provision": -39865000, "net_income": -134804000, "net_income_to_common": -134804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10357000, "total_current_assets": 506049000, "total_assets": 1031299000, "short_term_debt": 6400000, "long_term_debt": 238558000, "total_debt": 244958000, "total_liabilities": 451658000, "total_equity": 581290000, "shares_outstanding": 21389441, "goodwill_and_intangibles": 206893000 }, "cash_flow": { "operating_cash_flow": 8455000, "capital_expenditure": 5722000, "free_cash_flow": 14177000, "dividends_paid": 2598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120202, "ticker_id": 7129, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-173201000", "netIncome": "-134804000", "grossProfit": "33582000", "depreciation": "None", "totalRevenue": "106427000", "costOfRevenue": "72845000", "interestIncome": "None", "incomeBeforeTax": "-174672000", "interestExpense": "1421000", "operatingIncome": "-173201000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-39865000", "reportedCurrency": "USD", "netInterestIncome": "-1421000", "nonInterestIncome": "None", "operatingExpenses": "206783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72845000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "21066000", "netIncomeFromContinuingOperations": "-134807000" }, "balance": { "goodwill": "0", "inventory": "403107000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1031299000", "longTermDebt": "238558000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "206893000", "reportedCurrency": "USD", "retainedEarnings": "308307000", "totalLiabilities": "451658000", "otherCurrentAssets": "5814000", "totalCurrentAssets": "506049000", "currentLongTermDebt": "6400000", "longTermInvestments": "6692000", "shortTermInvestments": "None", "currentNetReceivables": "86771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525250000", "currentAccountsPayable": "49750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "253965000", "totalShareholderEquity": "581290000", "capitalLeaseObligations": "9007000", "otherCurrentLiabilities": "128707000", "totalCurrentLiabilities": "184991000", "otherNonCurrentLiabilities": "2246000", "totalNonCurrentLiabilities": "266667000", "cashAndShortTermInvestments": "10357000", "commonStockSharesOutstanding": "21389441", "intangibleAssetsExcludingGoodwill": "206893000", "cashAndCashEquivalentsAtCarryingValue": "10357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134839000", "profitLoss": "None", "dividendPayout": "2598000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-20299000", "operatingCashflow": "8455000", "capitalExpenditures": "5722000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11084000", "cashflowFromInvestment": "-5273000", "stockBasedCompensation": "673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2598000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 106427000, "cost_of_revenue": 72845000, "gross_profit": 33582000, "research_and_development": null, "selling_general_admin": 21066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -173201000, "depreciation_amortisation": null, "ebitda": -173201000, "interest_expense": 1421000, "interest_income": null, "other_non_operating": null, "pretax_income": -174672000, "tax_provision": -39865000, "effective_tax_rate": null, "net_income": -134804000, "net_income_continuing_ops": -134807000, "net_income_to_common": -134804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10357000, "short_term_investments": null, "net_receivables": 86771000, "inventory": 403107000, "other_current_assets": null, "total_current_assets": 506049000, "net_ppe": null, "goodwill": 0, "intangible_assets": 206893000, "goodwill_and_intangibles": 206893000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 525250000, "total_assets": 1031299000, "short_term_debt": 6400000, "accounts_payable": 49750000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 184991000, "long_term_debt": 238558000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 266667000, "total_liabilities": 451658000, "total_debt": 244958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 308307000, "total_equity": 581290000, "shares_outstanding": 21389441, "operating_cash_flow": 8455000, "stock_based_compensation": 673000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5722000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5273000, "dividends_paid": 2598000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11084000, "free_cash_flow": 14177000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-173201000", "netIncome": "-134804000", "grossProfit": "33582000", "depreciation": "None", "totalRevenue": "106427000", "costOfRevenue": "72845000", "interestIncome": "None", "incomeBeforeTax": "-174672000", "interestExpense": "1421000", "operatingIncome": "-173201000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-39865000", "reportedCurrency": "USD", "netInterestIncome": "-1421000", "nonInterestIncome": "None", "operatingExpenses": "206783000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72845000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "21066000", "netIncomeFromContinuingOperations": "-134807000" }, "balance": { "goodwill": "0", "inventory": "403107000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1031299000", "longTermDebt": "238558000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "206893000", "reportedCurrency": "USD", "retainedEarnings": "308307000", "totalLiabilities": "451658000", "otherCurrentAssets": "5814000", "totalCurrentAssets": "506049000", "currentLongTermDebt": "6400000", "longTermInvestments": "6692000", "shortTermInvestments": "None", "currentNetReceivables": "86771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525250000", "currentAccountsPayable": "49750000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "253965000", "totalShareholderEquity": "581290000", "capitalLeaseObligations": "9007000", "otherCurrentLiabilities": "128707000", "totalCurrentLiabilities": "184991000", "otherNonCurrentLiabilities": "2246000", "totalNonCurrentLiabilities": "266667000", "cashAndShortTermInvestments": "10357000", "commonStockSharesOutstanding": "21389441", "intangibleAssetsExcludingGoodwill": "206893000", "cashAndCashEquivalentsAtCarryingValue": "10357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134839000", "profitLoss": "None", "dividendPayout": "2598000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-20299000", "operatingCashflow": "8455000", "capitalExpenditures": "5722000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11084000", "cashflowFromInvestment": "-5273000", "stockBasedCompensation": "673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2598000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 138316000, "cost_of_revenue": 90057000, "gross_profit": 48259000, "ebit": -134850000, "ebitda": -128588000, "pretax_income": -136404000, "tax_provision": -1773000, "net_income": -134633000, "net_income_to_common": -134633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18460000, "total_current_assets": 522709000, "total_assets": 1235864000, "short_term_debt": 10132000, "long_term_debt": 245918000, "total_debt": 256050000, "total_liabilities": 519074000, "total_equity": 716790000, "shares_outstanding": 21374904, "goodwill_and_intangibles": 360363000 }, "cash_flow": { "operating_cash_flow": 29079000, "capital_expenditure": 4814000, "free_cash_flow": 33893000, "dividends_paid": 2586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120203, "ticker_id": 7129, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-134850000", "ebitda": "-128588000", "netIncome": "-134633000", "grossProfit": "48259000", "depreciation": "None", "totalRevenue": "138316000", "costOfRevenue": "90057000", "interestIncome": "None", "incomeBeforeTax": "-136404000", "interestExpense": "1554000", "operatingIncome": "-135202000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1773000", "reportedCurrency": "USD", "netInterestIncome": "-1554000", "nonInterestIncome": "None", "operatingExpenses": "183461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6262000", "sellingGeneralAndAdministrative": "21532000", "netIncomeFromContinuingOperations": "-134631000" }, "balance": { "goodwill": "115667000", "inventory": "382741000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1235864000", "longTermDebt": "245918000", "shortTermDebt": "10132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "244696000", "reportedCurrency": "USD", "retainedEarnings": "445736000", "totalLiabilities": "519074000", "otherCurrentAssets": "2139000", "totalCurrentAssets": "522709000", "currentLongTermDebt": "6400000", "longTermInvestments": "8211000", "shortTermInvestments": "None", "currentNetReceivables": "119369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "713155000", "currentAccountsPayable": "54589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "266611000", "totalShareholderEquity": "716790000", "capitalLeaseObligations": "14293000", "otherCurrentLiabilities": "132121000", "totalCurrentLiabilities": "200051000", "otherNonCurrentLiabilities": "2534000", "totalNonCurrentLiabilities": "319023000", "cashAndShortTermInvestments": "18460000", "commonStockSharesOutstanding": "21374904", "intangibleAssetsExcludingGoodwill": "244696000", "cashAndCashEquivalentsAtCarryingValue": "18460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134631000", "profitLoss": "None", "dividendPayout": "2586000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1790000", "operatingCashflow": "29079000", "capitalExpenditures": "4814000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19236000", "cashflowFromInvestment": "-4837000", "stockBasedCompensation": "1384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 138316000, "cost_of_revenue": 90057000, "gross_profit": 48259000, "research_and_development": null, "selling_general_admin": 21532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -134850000, "depreciation_amortisation": 6262000, "ebitda": -128588000, "interest_expense": 1554000, "interest_income": null, "other_non_operating": null, "pretax_income": -136404000, "tax_provision": -1773000, "effective_tax_rate": null, "net_income": -134633000, "net_income_continuing_ops": -134631000, "net_income_to_common": -134633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18460000, "short_term_investments": null, "net_receivables": 119369000, "inventory": 382741000, "other_current_assets": null, "total_current_assets": 522709000, "net_ppe": null, "goodwill": 115667000, "intangible_assets": 244696000, "goodwill_and_intangibles": 360363000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 713155000, "total_assets": 1235864000, "short_term_debt": 10132000, "accounts_payable": 54589000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200051000, "long_term_debt": 245918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 319023000, "total_liabilities": 519074000, "total_debt": 256050000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 445736000, "total_equity": 716790000, "shares_outstanding": 21374904, "operating_cash_flow": 29079000, "stock_based_compensation": 1384000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4814000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4837000, "dividends_paid": 2586000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19236000, "free_cash_flow": 33893000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-134850000", "ebitda": "-128588000", "netIncome": "-134633000", "grossProfit": "48259000", "depreciation": "None", "totalRevenue": "138316000", "costOfRevenue": "90057000", "interestIncome": "None", "incomeBeforeTax": "-136404000", "interestExpense": "1554000", "operatingIncome": "-135202000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1773000", "reportedCurrency": "USD", "netInterestIncome": "-1554000", "nonInterestIncome": "None", "operatingExpenses": "183461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90057000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6262000", "sellingGeneralAndAdministrative": "21532000", "netIncomeFromContinuingOperations": "-134631000" }, "balance": { "goodwill": "115667000", "inventory": "382741000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1235864000", "longTermDebt": "245918000", "shortTermDebt": "10132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "244696000", "reportedCurrency": "USD", "retainedEarnings": "445736000", "totalLiabilities": "519074000", "otherCurrentAssets": "2139000", "totalCurrentAssets": "522709000", "currentLongTermDebt": "6400000", "longTermInvestments": "8211000", "shortTermInvestments": "None", "currentNetReceivables": "119369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "713155000", "currentAccountsPayable": "54589000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "266611000", "totalShareholderEquity": "716790000", "capitalLeaseObligations": "14293000", "otherCurrentLiabilities": "132121000", "totalCurrentLiabilities": "200051000", "otherNonCurrentLiabilities": "2534000", "totalNonCurrentLiabilities": "319023000", "cashAndShortTermInvestments": "18460000", "commonStockSharesOutstanding": "21374904", "intangibleAssetsExcludingGoodwill": "244696000", "cashAndCashEquivalentsAtCarryingValue": "18460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-134631000", "profitLoss": "None", "dividendPayout": "2586000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1790000", "operatingCashflow": "29079000", "capitalExpenditures": "4814000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19236000", "cashflowFromInvestment": "-4837000", "stockBasedCompensation": "1384000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2586000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 130912000, "cost_of_revenue": 81479000, "gross_profit": 49433000, "ebit": 21444000, "ebitda": 27630000, "pretax_income": 19705000, "tax_provision": 4276000, "net_income": 15422000, "net_income_to_common": 15422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13447000, "total_current_assets": 510774000, "total_assets": 1377033000, "short_term_debt": 6400000, "long_term_debt": 262323000, "total_debt": 268723000, "total_liabilities": 523494000, "total_equity": 855187000, "shares_outstanding": 21373300, "goodwill_and_intangibles": 513799000 }, "cash_flow": { "operating_cash_flow": 36092000, "capital_expenditure": 8518000, "free_cash_flow": 44610000, "dividends_paid": 2583000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120205, "ticker_id": 7129, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21444000", "ebitda": "27630000", "netIncome": "15422000", "grossProfit": "49433000", "depreciation": "None", "totalRevenue": "130912000", "costOfRevenue": "81479000", "interestIncome": "None", "incomeBeforeTax": "19705000", "interestExpense": "1739000", "operatingIncome": "21016000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4276000", "reportedCurrency": "USD", "netInterestIncome": "-1739000", "nonInterestIncome": "None", "operatingExpenses": "28417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6186000", "sellingGeneralAndAdministrative": "18926000", "netIncomeFromContinuingOperations": "15429000" }, "balance": { "goodwill": "247789000", "inventory": "384523000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1377033000", "longTermDebt": "262323000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "266010000", "reportedCurrency": "USD", "retainedEarnings": "582973000", "totalLiabilities": "523494000", "otherCurrentAssets": "4130000", "totalCurrentAssets": "510774000", "currentLongTermDebt": "6400000", "longTermInvestments": "7894000", "shortTermInvestments": "None", "currentNetReceivables": "108674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "866259000", "currentAccountsPayable": "42695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "280206000", "totalShareholderEquity": "855187000", "capitalLeaseObligations": "11483000", "otherCurrentLiabilities": "132830000", "totalCurrentLiabilities": "183931000", "otherNonCurrentLiabilities": "2352000", "totalNonCurrentLiabilities": "339563000", "cashAndShortTermInvestments": "13447000", "commonStockSharesOutstanding": "21373300", "intangibleAssetsExcludingGoodwill": "266010000", "cashAndCashEquivalentsAtCarryingValue": "13447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15429000", "profitLoss": "None", "dividendPayout": "2583000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4711000", "operatingCashflow": "36092000", "capitalExpenditures": "8518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31183000", "cashflowFromInvestment": "-8521000", "stockBasedCompensation": "1290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2583000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 130912000, "cost_of_revenue": 81479000, "gross_profit": 49433000, "research_and_development": null, "selling_general_admin": 18926000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21444000, "depreciation_amortisation": 6186000, "ebitda": 27630000, "interest_expense": 1739000, "interest_income": null, "other_non_operating": null, "pretax_income": 19705000, "tax_provision": 4276000, "effective_tax_rate": null, "net_income": 15422000, "net_income_continuing_ops": 15429000, "net_income_to_common": 15422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13447000, "short_term_investments": null, "net_receivables": 108674000, "inventory": 384523000, "other_current_assets": null, "total_current_assets": 510774000, "net_ppe": null, "goodwill": 247789000, "intangible_assets": 266010000, "goodwill_and_intangibles": 513799000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 866259000, "total_assets": 1377033000, "short_term_debt": 6400000, "accounts_payable": 42695000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183931000, "long_term_debt": 262323000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 339563000, "total_liabilities": 523494000, "total_debt": 268723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 582973000, "total_equity": 855187000, "shares_outstanding": 21373300, "operating_cash_flow": 36092000, "stock_based_compensation": 1290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8518000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8521000, "dividends_paid": 2583000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31183000, "free_cash_flow": 44610000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21444000", "ebitda": "27630000", "netIncome": "15422000", "grossProfit": "49433000", "depreciation": "None", "totalRevenue": "130912000", "costOfRevenue": "81479000", "interestIncome": "None", "incomeBeforeTax": "19705000", "interestExpense": "1739000", "operatingIncome": "21016000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4276000", "reportedCurrency": "USD", "netInterestIncome": "-1739000", "nonInterestIncome": "None", "operatingExpenses": "28417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6186000", "sellingGeneralAndAdministrative": "18926000", "netIncomeFromContinuingOperations": "15429000" }, "balance": { "goodwill": "247789000", "inventory": "384523000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1377033000", "longTermDebt": "262323000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "266010000", "reportedCurrency": "USD", "retainedEarnings": "582973000", "totalLiabilities": "523494000", "otherCurrentAssets": "4130000", "totalCurrentAssets": "510774000", "currentLongTermDebt": "6400000", "longTermInvestments": "7894000", "shortTermInvestments": "None", "currentNetReceivables": "108674000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "866259000", "currentAccountsPayable": "42695000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "280206000", "totalShareholderEquity": "855187000", "capitalLeaseObligations": "11483000", "otherCurrentLiabilities": "132830000", "totalCurrentLiabilities": "183931000", "otherNonCurrentLiabilities": "2352000", "totalNonCurrentLiabilities": "339563000", "cashAndShortTermInvestments": "13447000", "commonStockSharesOutstanding": "21373300", "intangibleAssetsExcludingGoodwill": "266010000", "cashAndCashEquivalentsAtCarryingValue": "13447000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15429000", "profitLoss": "None", "dividendPayout": "2583000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-4711000", "operatingCashflow": "36092000", "capitalExpenditures": "8518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31183000", "cashflowFromInvestment": "-8521000", "stockBasedCompensation": "1290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2583000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 145494000, "cost_of_revenue": 87107000, "gross_profit": 58387000, "ebit": 20632000, "ebitda": 26462000, "pretax_income": 18735000, "tax_provision": 4308000, "net_income": 14426000, "net_income_to_common": 14426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17320000, "total_current_assets": 520243000, "total_assets": 1386060000, "short_term_debt": 6400000, "long_term_debt": 290686000, "total_debt": 297086000, "total_liabilities": 545931000, "total_equity": 841784000, "shares_outstanding": 21342531, "goodwill_and_intangibles": 514613000 }, "cash_flow": { "operating_cash_flow": 11673000, "capital_expenditure": 12230000, "free_cash_flow": 23903000, "dividends_paid": 2578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120206, "ticker_id": 7129, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20632000", "ebitda": "26462000", "netIncome": "14426000", "grossProfit": "58387000", "depreciation": "None", "totalRevenue": "145494000", "costOfRevenue": "87107000", "interestIncome": "None", "incomeBeforeTax": "18735000", "interestExpense": "1897000", "operatingIncome": "20318000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4308000", "reportedCurrency": "USD", "netInterestIncome": "-1897000", "nonInterestIncome": "None", "operatingExpenses": "38069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5830000", "sellingGeneralAndAdministrative": "23156000", "netIncomeFromContinuingOperations": "14427000" }, "balance": { "goodwill": "247789000", "inventory": "379702000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1386060000", "longTermDebt": "290686000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "266824000", "reportedCurrency": "USD", "retainedEarnings": "570154000", "totalLiabilities": "545931000", "otherCurrentAssets": "5711000", "totalCurrentAssets": "520243000", "currentLongTermDebt": "6400000", "longTermInvestments": "7519000", "shortTermInvestments": "None", "currentNetReceivables": "117510000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "865817000", "currentAccountsPayable": "41932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "308900000", "totalShareholderEquity": "841784000", "capitalLeaseObligations": "11814000", "otherCurrentLiabilities": "126424000", "totalCurrentLiabilities": "178611000", "otherNonCurrentLiabilities": "2291000", "totalNonCurrentLiabilities": "367320000", "cashAndShortTermInvestments": "17320000", "commonStockSharesOutstanding": "21342531", "intangibleAssetsExcludingGoodwill": "266824000", "cashAndCashEquivalentsAtCarryingValue": "17320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14427000", "profitLoss": "None", "dividendPayout": "2578000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1785000", "operatingCashflow": "11673000", "capitalExpenditures": "12230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2890000", "cashflowFromInvestment": "-12241000", "stockBasedCompensation": "1288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145494000, "cost_of_revenue": 87107000, "gross_profit": 58387000, "research_and_development": null, "selling_general_admin": 23156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20632000, "depreciation_amortisation": 5830000, "ebitda": 26462000, "interest_expense": 1897000, "interest_income": null, "other_non_operating": null, "pretax_income": 18735000, "tax_provision": 4308000, "effective_tax_rate": null, "net_income": 14426000, "net_income_continuing_ops": 14427000, "net_income_to_common": 14426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17320000, "short_term_investments": null, "net_receivables": 117510000, "inventory": 379702000, "other_current_assets": null, "total_current_assets": 520243000, "net_ppe": null, "goodwill": 247789000, "intangible_assets": 266824000, "goodwill_and_intangibles": 514613000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 865817000, "total_assets": 1386060000, "short_term_debt": 6400000, "accounts_payable": 41932000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 178611000, "long_term_debt": 290686000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 367320000, "total_liabilities": 545931000, "total_debt": 297086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 570154000, "total_equity": 841784000, "shares_outstanding": 21342531, "operating_cash_flow": 11673000, "stock_based_compensation": 1288000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12230000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12241000, "dividends_paid": 2578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2890000, "free_cash_flow": 23903000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20632000", "ebitda": "26462000", "netIncome": "14426000", "grossProfit": "58387000", "depreciation": "None", "totalRevenue": "145494000", "costOfRevenue": "87107000", "interestIncome": "None", "incomeBeforeTax": "18735000", "interestExpense": "1897000", "operatingIncome": "20318000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4308000", "reportedCurrency": "USD", "netInterestIncome": "-1897000", "nonInterestIncome": "None", "operatingExpenses": "38069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87107000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5830000", "sellingGeneralAndAdministrative": "23156000", "netIncomeFromContinuingOperations": "14427000" }, "balance": { "goodwill": "247789000", "inventory": "379702000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1386060000", "longTermDebt": "290686000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "266824000", "reportedCurrency": "USD", "retainedEarnings": "570154000", "totalLiabilities": "545931000", "otherCurrentAssets": "5711000", "totalCurrentAssets": "520243000", "currentLongTermDebt": "6400000", "longTermInvestments": "7519000", "shortTermInvestments": "None", "currentNetReceivables": "117510000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "865817000", "currentAccountsPayable": "41932000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "308900000", "totalShareholderEquity": "841784000", "capitalLeaseObligations": "11814000", "otherCurrentLiabilities": "126424000", "totalCurrentLiabilities": "178611000", "otherNonCurrentLiabilities": "2291000", "totalNonCurrentLiabilities": "367320000", "cashAndShortTermInvestments": "17320000", "commonStockSharesOutstanding": "21342531", "intangibleAssetsExcludingGoodwill": "266824000", "cashAndCashEquivalentsAtCarryingValue": "17320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14427000", "profitLoss": "None", "dividendPayout": "2578000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-1785000", "operatingCashflow": "11673000", "capitalExpenditures": "12230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2890000", "cashflowFromInvestment": "-12241000", "stockBasedCompensation": "1288000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 121653000, "cost_of_revenue": 78323000, "gross_profit": 43330000, "ebit": -532000, "ebitda": -747000, "pretax_income": -2386000, "tax_provision": 671000, "net_income": -3024000, "net_income_to_common": -3024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20112000, "total_current_assets": 516726000, "total_assets": 1378202000, "short_term_debt": 6400000, "long_term_debt": 290714000, "total_debt": 297114000, "total_liabilities": 551509000, "total_equity": 828349000, "shares_outstanding": 21342531, "goodwill_and_intangibles": 515427000 }, "cash_flow": { "operating_cash_flow": 44684000, "capital_expenditure": 19926000, "free_cash_flow": 64610000, "dividends_paid": 2578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120207, "ticker_id": 7129, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-532000", "ebitda": "-747000", "netIncome": "-3024000", "grossProfit": "43330000", "depreciation": "None", "totalRevenue": "121653000", "costOfRevenue": "78323000", "interestIncome": "None", "incomeBeforeTax": "-2386000", "interestExpense": "1854000", "operatingIncome": "-747000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "671000", "reportedCurrency": "USD", "netInterestIncome": "-1854000", "nonInterestIncome": "None", "operatingExpenses": "44077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-215000", "sellingGeneralAndAdministrative": "21205000", "netIncomeFromContinuingOperations": "-3057000" }, "balance": { "goodwill": "247789000", "inventory": "378243000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1378202000", "longTermDebt": "290714000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "267638000", "reportedCurrency": "USD", "retainedEarnings": "558327000", "totalLiabilities": "551509000", "otherCurrentAssets": "5002000", "totalCurrentAssets": "516726000", "currentLongTermDebt": "6400000", "longTermInvestments": "7281000", "shortTermInvestments": "None", "currentNetReceivables": "113369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "861476000", "currentAccountsPayable": "54400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "309863000", "totalShareholderEquity": "828349000", "capitalLeaseObligations": "12749000", "otherCurrentLiabilities": "116000000", "totalCurrentLiabilities": "182342000", "otherNonCurrentLiabilities": "2210000", "totalNonCurrentLiabilities": "369167000", "cashAndShortTermInvestments": "20112000", "commonStockSharesOutstanding": "21342531", "intangibleAssetsExcludingGoodwill": "267638000", "cashAndCashEquivalentsAtCarryingValue": "20112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3057000", "profitLoss": "None", "dividendPayout": "2578000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13439000", "operatingCashflow": "44684000", "capitalExpenditures": "19926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30213000", "cashflowFromInvestment": "-19926000", "stockBasedCompensation": "742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121653000, "cost_of_revenue": 78323000, "gross_profit": 43330000, "research_and_development": null, "selling_general_admin": 21205000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -532000, "depreciation_amortisation": -215000, "ebitda": -747000, "interest_expense": 1854000, "interest_income": null, "other_non_operating": null, "pretax_income": -2386000, "tax_provision": 671000, "effective_tax_rate": null, "net_income": -3024000, "net_income_continuing_ops": -3057000, "net_income_to_common": -3024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20112000, "short_term_investments": null, "net_receivables": 113369000, "inventory": 378243000, "other_current_assets": null, "total_current_assets": 516726000, "net_ppe": null, "goodwill": 247789000, "intangible_assets": 267638000, "goodwill_and_intangibles": 515427000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 861476000, "total_assets": 1378202000, "short_term_debt": 6400000, "accounts_payable": 54400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182342000, "long_term_debt": 290714000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 369167000, "total_liabilities": 551509000, "total_debt": 297114000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 558327000, "total_equity": 828349000, "shares_outstanding": 21342531, "operating_cash_flow": 44684000, "stock_based_compensation": 742000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19926000, "dividends_paid": 2578000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30213000, "free_cash_flow": 64610000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-532000", "ebitda": "-747000", "netIncome": "-3024000", "grossProfit": "43330000", "depreciation": "None", "totalRevenue": "121653000", "costOfRevenue": "78323000", "interestIncome": "None", "incomeBeforeTax": "-2386000", "interestExpense": "1854000", "operatingIncome": "-747000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "671000", "reportedCurrency": "USD", "netInterestIncome": "-1854000", "nonInterestIncome": "None", "operatingExpenses": "44077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-215000", "sellingGeneralAndAdministrative": "21205000", "netIncomeFromContinuingOperations": "-3057000" }, "balance": { "goodwill": "247789000", "inventory": "378243000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1378202000", "longTermDebt": "290714000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "267638000", "reportedCurrency": "USD", "retainedEarnings": "558327000", "totalLiabilities": "551509000", "otherCurrentAssets": "5002000", "totalCurrentAssets": "516726000", "currentLongTermDebt": "6400000", "longTermInvestments": "7281000", "shortTermInvestments": "None", "currentNetReceivables": "113369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "861476000", "currentAccountsPayable": "54400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "309863000", "totalShareholderEquity": "828349000", "capitalLeaseObligations": "12749000", "otherCurrentLiabilities": "116000000", "totalCurrentLiabilities": "182342000", "otherNonCurrentLiabilities": "2210000", "totalNonCurrentLiabilities": "369167000", "cashAndShortTermInvestments": "20112000", "commonStockSharesOutstanding": "21342531", "intangibleAssetsExcludingGoodwill": "267638000", "cashAndCashEquivalentsAtCarryingValue": "20112000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3057000", "profitLoss": "None", "dividendPayout": "2578000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-13439000", "operatingCashflow": "44684000", "capitalExpenditures": "19926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30213000", "cashflowFromInvestment": "-19926000", "stockBasedCompensation": "742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2578000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1035000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 180796000, "cost_of_revenue": 106321000, "gross_profit": 74475000, "ebit": -29904000, "ebitda": -24213000, "pretax_income": -31945000, "tax_provision": 10053000, "net_income": -41962000, "net_income_to_common": -41962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25273000, "total_current_assets": 546136000, "total_assets": 1405785000, "short_term_debt": 10557000, "long_term_debt": 317141000, "total_debt": 327698000, "total_liabilities": 573242000, "total_equity": 834166000, "shares_outstanding": 21733000, "goodwill_and_intangibles": 516240000 }, "cash_flow": { "operating_cash_flow": 28766000, "capital_expenditure": 18331000, "free_cash_flow": 47097000, "dividends_paid": 2617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120208, "ticker_id": 7129, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29904000", "ebitda": "-24213000", "netIncome": "-41962000", "grossProfit": "74475000", "depreciation": "None", "totalRevenue": "180796000", "costOfRevenue": "106321000", "interestIncome": "None", "incomeBeforeTax": "-31945000", "interestExpense": "2041000", "operatingIncome": "-30442000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10053000", "reportedCurrency": "USD", "netInterestIncome": "-2041000", "nonInterestIncome": "None", "operatingExpenses": "104917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5691000", "sellingGeneralAndAdministrative": "20449000", "netIncomeFromContinuingOperations": "-41998000" }, "balance": { "goodwill": "247789000", "inventory": "364944000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1405785000", "longTermDebt": "317141000", "shortTermDebt": "10557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "268451000", "reportedCurrency": "USD", "retainedEarnings": "563929000", "totalLiabilities": "573242000", "otherCurrentAssets": "3983000", "totalCurrentAssets": "546136000", "currentLongTermDebt": "6400000", "longTermInvestments": "7024000", "shortTermInvestments": "None", "currentNetReceivables": "151936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859649000", "currentAccountsPayable": "66336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339638000", "totalShareholderEquity": "834166000", "capitalLeaseObligations": "16097000", "otherCurrentLiabilities": "12109000", "totalCurrentLiabilities": "92450000", "otherNonCurrentLiabilities": "88281000", "totalNonCurrentLiabilities": "480792000", "cashAndShortTermInvestments": "25273000", "commonStockSharesOutstanding": "21733000", "intangibleAssetsExcludingGoodwill": "268451000", "cashAndCashEquivalentsAtCarryingValue": "25273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41317000", "profitLoss": "None", "dividendPayout": "2617000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6824000", "operatingCashflow": "28766000", "capitalExpenditures": "18331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5755000", "cashflowFromInvestment": "-18432000", "stockBasedCompensation": "1268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5691000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 180796000, "cost_of_revenue": 106321000, "gross_profit": 74475000, "research_and_development": null, "selling_general_admin": 20449000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29904000, "depreciation_amortisation": 5691000, "ebitda": -24213000, "interest_expense": 2041000, "interest_income": null, "other_non_operating": null, "pretax_income": -31945000, "tax_provision": 10053000, "effective_tax_rate": null, "net_income": -41962000, "net_income_continuing_ops": -41998000, "net_income_to_common": -41962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25273000, "short_term_investments": null, "net_receivables": 151936000, "inventory": 364944000, "other_current_assets": null, "total_current_assets": 546136000, "net_ppe": null, "goodwill": 247789000, "intangible_assets": 268451000, "goodwill_and_intangibles": 516240000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 859649000, "total_assets": 1405785000, "short_term_debt": 10557000, "accounts_payable": 66336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92450000, "long_term_debt": 317141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 480792000, "total_liabilities": 573242000, "total_debt": 327698000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 563929000, "total_equity": 834166000, "shares_outstanding": 21733000, "operating_cash_flow": 28766000, "stock_based_compensation": 1268000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18432000, "dividends_paid": 2617000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5755000, "free_cash_flow": 47097000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-29904000", "ebitda": "-24213000", "netIncome": "-41962000", "grossProfit": "74475000", "depreciation": "None", "totalRevenue": "180796000", "costOfRevenue": "106321000", "interestIncome": "None", "incomeBeforeTax": "-31945000", "interestExpense": "2041000", "operatingIncome": "-30442000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10053000", "reportedCurrency": "USD", "netInterestIncome": "-2041000", "nonInterestIncome": "None", "operatingExpenses": "104917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106321000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5691000", "sellingGeneralAndAdministrative": "20449000", "netIncomeFromContinuingOperations": "-41998000" }, "balance": { "goodwill": "247789000", "inventory": "364944000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1405785000", "longTermDebt": "317141000", "shortTermDebt": "10557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "268451000", "reportedCurrency": "USD", "retainedEarnings": "563929000", "totalLiabilities": "573242000", "otherCurrentAssets": "3983000", "totalCurrentAssets": "546136000", "currentLongTermDebt": "6400000", "longTermInvestments": "7024000", "shortTermInvestments": "None", "currentNetReceivables": "151936000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859649000", "currentAccountsPayable": "66336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "339638000", "totalShareholderEquity": "834166000", "capitalLeaseObligations": "16097000", "otherCurrentLiabilities": "12109000", "totalCurrentLiabilities": "92450000", "otherNonCurrentLiabilities": "88281000", "totalNonCurrentLiabilities": "480792000", "cashAndShortTermInvestments": "25273000", "commonStockSharesOutstanding": "21733000", "intangibleAssetsExcludingGoodwill": "268451000", "cashAndCashEquivalentsAtCarryingValue": "25273000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41317000", "profitLoss": "None", "dividendPayout": "2617000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6824000", "operatingCashflow": "28766000", "capitalExpenditures": "18331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5755000", "cashflowFromInvestment": "-18432000", "stockBasedCompensation": "1268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2617000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5691000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 161461000, "cost_of_revenue": 95646000, "gross_profit": 65815000, "ebit": 33590000, "ebitda": 39270000, "pretax_income": 31416000, "tax_provision": 7554000, "net_income": 23905000, "net_income_to_common": 23905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20772000, "total_current_assets": 532008000, "total_assets": 1440619000, "short_term_debt": 6400000, "long_term_debt": 283568000, "total_debt": 289968000, "total_liabilities": 527734000, "total_equity": 914472000, "shares_outstanding": 22070000, "goodwill_and_intangibles": 590809000 }, "cash_flow": { "operating_cash_flow": 43930000, "capital_expenditure": 19453000, "free_cash_flow": 63383000, "dividends_paid": 2669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120210, "ticker_id": 7129, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33590000", "ebitda": "39270000", "netIncome": "23905000", "grossProfit": "65815000", "depreciation": "None", "totalRevenue": "161461000", "costOfRevenue": "95646000", "interestIncome": "None", "incomeBeforeTax": "31416000", "interestExpense": "2174000", "operatingIncome": "32564000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7554000", "reportedCurrency": "USD", "netInterestIncome": "-2174000", "nonInterestIncome": "None", "operatingExpenses": "33251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5680000", "sellingGeneralAndAdministrative": "17204000", "netIncomeFromContinuingOperations": "23862000" }, "balance": { "goodwill": "321544000", "inventory": "372153000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1440619000", "longTermDebt": "283568000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "269265000", "reportedCurrency": "USD", "retainedEarnings": "608504000", "totalLiabilities": "527734000", "otherCurrentAssets": "4692000", "totalCurrentAssets": "532008000", "currentLongTermDebt": "6400000", "longTermInvestments": "6643000", "shortTermInvestments": "None", "currentNetReceivables": "134391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "908611000", "currentAccountsPayable": "53717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301656000", "totalShareholderEquity": "914472000", "capitalLeaseObligations": "11688000", "otherCurrentLiabilities": "18266000", "totalCurrentLiabilities": "82338000", "otherNonCurrentLiabilities": "88153000", "totalNonCurrentLiabilities": "445396000", "cashAndShortTermInvestments": "20772000", "commonStockSharesOutstanding": "22070000", "intangibleAssetsExcludingGoodwill": "269265000", "cashAndCashEquivalentsAtCarryingValue": "20772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23648000", "profitLoss": "None", "dividendPayout": "2669000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-13225000", "operatingCashflow": "43930000", "capitalExpenditures": "19453000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24769000", "cashflowFromInvestment": "-19469000", "stockBasedCompensation": "767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5680000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161461000, "cost_of_revenue": 95646000, "gross_profit": 65815000, "research_and_development": null, "selling_general_admin": 17204000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33590000, "depreciation_amortisation": 5680000, "ebitda": 39270000, "interest_expense": 2174000, "interest_income": null, "other_non_operating": null, "pretax_income": 31416000, "tax_provision": 7554000, "effective_tax_rate": null, "net_income": 23905000, "net_income_continuing_ops": 23862000, "net_income_to_common": 23905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20772000, "short_term_investments": null, "net_receivables": 134391000, "inventory": 372153000, "other_current_assets": null, "total_current_assets": 532008000, "net_ppe": null, "goodwill": 321544000, "intangible_assets": 269265000, "goodwill_and_intangibles": 590809000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 908611000, "total_assets": 1440619000, "short_term_debt": 6400000, "accounts_payable": 53717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82338000, "long_term_debt": 283568000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 445396000, "total_liabilities": 527734000, "total_debt": 289968000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 608504000, "total_equity": 914472000, "shares_outstanding": 22070000, "operating_cash_flow": 43930000, "stock_based_compensation": 767000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19453000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19469000, "dividends_paid": 2669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24769000, "free_cash_flow": 63383000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33590000", "ebitda": "39270000", "netIncome": "23905000", "grossProfit": "65815000", "depreciation": "None", "totalRevenue": "161461000", "costOfRevenue": "95646000", "interestIncome": "None", "incomeBeforeTax": "31416000", "interestExpense": "2174000", "operatingIncome": "32564000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "7554000", "reportedCurrency": "USD", "netInterestIncome": "-2174000", "nonInterestIncome": "None", "operatingExpenses": "33251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95646000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5680000", "sellingGeneralAndAdministrative": "17204000", "netIncomeFromContinuingOperations": "23862000" }, "balance": { "goodwill": "321544000", "inventory": "372153000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1440619000", "longTermDebt": "283568000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "269265000", "reportedCurrency": "USD", "retainedEarnings": "608504000", "totalLiabilities": "527734000", "otherCurrentAssets": "4692000", "totalCurrentAssets": "532008000", "currentLongTermDebt": "6400000", "longTermInvestments": "6643000", "shortTermInvestments": "None", "currentNetReceivables": "134391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "908611000", "currentAccountsPayable": "53717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301656000", "totalShareholderEquity": "914472000", "capitalLeaseObligations": "11688000", "otherCurrentLiabilities": "18266000", "totalCurrentLiabilities": "82338000", "otherNonCurrentLiabilities": "88153000", "totalNonCurrentLiabilities": "445396000", "cashAndShortTermInvestments": "20772000", "commonStockSharesOutstanding": "22070000", "intangibleAssetsExcludingGoodwill": "269265000", "cashAndCashEquivalentsAtCarryingValue": "20772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23648000", "profitLoss": "None", "dividendPayout": "2669000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-13225000", "operatingCashflow": "43930000", "capitalExpenditures": "19453000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24769000", "cashflowFromInvestment": "-19469000", "stockBasedCompensation": "767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5680000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 190805000, "cost_of_revenue": 107573000, "gross_profit": 83232000, "ebit": 44330000, "ebitda": 49659000, "pretax_income": 42125000, "tax_provision": 10108000, "net_income": 32085000, "net_income_to_common": 32085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21011000, "total_current_assets": 546400000, "total_assets": 1434097000, "short_term_debt": 6400000, "long_term_debt": 302996000, "total_debt": 309396000, "total_liabilities": 541184000, "total_equity": 894457000, "shares_outstanding": 22119227, "goodwill_and_intangibles": 591623000 }, "cash_flow": { "operating_cash_flow": 4959000, "capital_expenditure": 6371000, "free_cash_flow": 11330000, "dividends_paid": 2672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120211, "ticker_id": 7129, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44330000", "ebitda": "49659000", "netIncome": "32085000", "grossProfit": "83232000", "depreciation": "None", "totalRevenue": "190805000", "costOfRevenue": "107573000", "interestIncome": "None", "incomeBeforeTax": "42125000", "interestExpense": "2205000", "operatingIncome": "43387000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10108000", "reportedCurrency": "USD", "netInterestIncome": "-2205000", "nonInterestIncome": "None", "operatingExpenses": "39845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5329000", "sellingGeneralAndAdministrative": "22759000", "netIncomeFromContinuingOperations": "32017000" }, "balance": { "goodwill": "321544000", "inventory": "358567000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1434097000", "longTermDebt": "302996000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "270079000", "reportedCurrency": "USD", "retainedEarnings": "587265000", "totalLiabilities": "541184000", "otherCurrentAssets": "4795000", "totalCurrentAssets": "546400000", "currentLongTermDebt": "6400000", "longTermInvestments": "5811000", "shortTermInvestments": "None", "currentNetReceivables": "162027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "887697000", "currentAccountsPayable": "56056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "317963000", "totalShareholderEquity": "894457000", "capitalLeaseObligations": "8567000", "otherCurrentLiabilities": "14835000", "totalCurrentLiabilities": "84791000", "otherNonCurrentLiabilities": "81769000", "totalNonCurrentLiabilities": "456393000", "cashAndShortTermInvestments": "21011000", "commonStockSharesOutstanding": "22119227", "intangibleAssetsExcludingGoodwill": "270079000", "cashAndCashEquivalentsAtCarryingValue": "21011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32017000", "profitLoss": "None", "dividendPayout": "2672000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-9635000", "operatingCashflow": "4959000", "capitalExpenditures": "6371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2954000", "cashflowFromInvestment": "-6391000", "stockBasedCompensation": "865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190805000, "cost_of_revenue": 107573000, "gross_profit": 83232000, "research_and_development": null, "selling_general_admin": 22759000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44330000, "depreciation_amortisation": 5329000, "ebitda": 49659000, "interest_expense": 2205000, "interest_income": null, "other_non_operating": null, "pretax_income": 42125000, "tax_provision": 10108000, "effective_tax_rate": null, "net_income": 32085000, "net_income_continuing_ops": 32017000, "net_income_to_common": 32085000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21011000, "short_term_investments": null, "net_receivables": 162027000, "inventory": 358567000, "other_current_assets": null, "total_current_assets": 546400000, "net_ppe": null, "goodwill": 321544000, "intangible_assets": 270079000, "goodwill_and_intangibles": 591623000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 887697000, "total_assets": 1434097000, "short_term_debt": 6400000, "accounts_payable": 56056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84791000, "long_term_debt": 302996000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 456393000, "total_liabilities": 541184000, "total_debt": 309396000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 587265000, "total_equity": 894457000, "shares_outstanding": 22119227, "operating_cash_flow": 4959000, "stock_based_compensation": 865000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6371000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6391000, "dividends_paid": 2672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2954000, "free_cash_flow": 11330000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44330000", "ebitda": "49659000", "netIncome": "32085000", "grossProfit": "83232000", "depreciation": "None", "totalRevenue": "190805000", "costOfRevenue": "107573000", "interestIncome": "None", "incomeBeforeTax": "42125000", "interestExpense": "2205000", "operatingIncome": "43387000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10108000", "reportedCurrency": "USD", "netInterestIncome": "-2205000", "nonInterestIncome": "None", "operatingExpenses": "39845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5329000", "sellingGeneralAndAdministrative": "22759000", "netIncomeFromContinuingOperations": "32017000" }, "balance": { "goodwill": "321544000", "inventory": "358567000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1434097000", "longTermDebt": "302996000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "270079000", "reportedCurrency": "USD", "retainedEarnings": "587265000", "totalLiabilities": "541184000", "otherCurrentAssets": "4795000", "totalCurrentAssets": "546400000", "currentLongTermDebt": "6400000", "longTermInvestments": "5811000", "shortTermInvestments": "None", "currentNetReceivables": "162027000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "887697000", "currentAccountsPayable": "56056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "317963000", "totalShareholderEquity": "894457000", "capitalLeaseObligations": "8567000", "otherCurrentLiabilities": "14835000", "totalCurrentLiabilities": "84791000", "otherNonCurrentLiabilities": "81769000", "totalNonCurrentLiabilities": "456393000", "cashAndShortTermInvestments": "21011000", "commonStockSharesOutstanding": "22119227", "intangibleAssetsExcludingGoodwill": "270079000", "cashAndCashEquivalentsAtCarryingValue": "21011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32017000", "profitLoss": "None", "dividendPayout": "2672000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-9635000", "operatingCashflow": "4959000", "capitalExpenditures": "6371000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2954000", "cashflowFromInvestment": "-6391000", "stockBasedCompensation": "865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 170563000, "cost_of_revenue": 107768000, "gross_profit": 62795000, "ebit": 28865000, "ebitda": 34154000, "pretax_income": 26846000, "tax_provision": 6262000, "net_income": 20635000, "net_income_to_common": 20635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19497000, "total_current_assets": 506919000, "total_assets": 1390282000, "short_term_debt": 6400000, "long_term_debt": 294423000, "total_debt": 300823000, "total_liabilities": 524739000, "total_equity": 867019000, "shares_outstanding": 22142277, "goodwill_and_intangibles": 592437000 }, "cash_flow": { "operating_cash_flow": 24623000, "capital_expenditure": 27026000, "free_cash_flow": 51649000, "dividends_paid": 2672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120212, "ticker_id": 7129, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28865000", "ebitda": "34154000", "netIncome": "20635000", "grossProfit": "62795000", "depreciation": "None", "totalRevenue": "170563000", "costOfRevenue": "107768000", "interestIncome": "None", "incomeBeforeTax": "26846000", "interestExpense": "2019000", "operatingIncome": "28917000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6262000", "reportedCurrency": "USD", "netInterestIncome": "-2019000", "nonInterestIncome": "None", "operatingExpenses": "33878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5289000", "sellingGeneralAndAdministrative": "20979000", "netIncomeFromContinuingOperations": "20584000" }, "balance": { "goodwill": "321544000", "inventory": "348934000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1390282000", "longTermDebt": "294423000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "270893000", "reportedCurrency": "USD", "retainedEarnings": "557848000", "totalLiabilities": "524739000", "otherCurrentAssets": "5483000", "totalCurrentAssets": "506919000", "currentLongTermDebt": "6400000", "longTermInvestments": "4901000", "shortTermInvestments": "None", "currentNetReceivables": "133005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "883363000", "currentAccountsPayable": "49559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310052000", "totalShareholderEquity": "867019000", "capitalLeaseObligations": "9229000", "otherCurrentLiabilities": "19959000", "totalCurrentLiabilities": "80258000", "otherNonCurrentLiabilities": "77113000", "totalNonCurrentLiabilities": "444481000", "cashAndShortTermInvestments": "19497000", "commonStockSharesOutstanding": "22142277", "intangibleAssetsExcludingGoodwill": "270893000", "cashAndCashEquivalentsAtCarryingValue": "19497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20584000", "profitLoss": "None", "dividendPayout": "2672000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2119000", "operatingCashflow": "24623000", "capitalExpenditures": "27026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3767000", "cashflowFromInvestment": "-27266000", "stockBasedCompensation": "1116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5289000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 170563000, "cost_of_revenue": 107768000, "gross_profit": 62795000, "research_and_development": null, "selling_general_admin": 20979000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28865000, "depreciation_amortisation": 5289000, "ebitda": 34154000, "interest_expense": 2019000, "interest_income": null, "other_non_operating": null, "pretax_income": 26846000, "tax_provision": 6262000, "effective_tax_rate": null, "net_income": 20635000, "net_income_continuing_ops": 20584000, "net_income_to_common": 20635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19497000, "short_term_investments": null, "net_receivables": 133005000, "inventory": 348934000, "other_current_assets": null, "total_current_assets": 506919000, "net_ppe": null, "goodwill": 321544000, "intangible_assets": 270893000, "goodwill_and_intangibles": 592437000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 883363000, "total_assets": 1390282000, "short_term_debt": 6400000, "accounts_payable": 49559000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 80258000, "long_term_debt": 294423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 444481000, "total_liabilities": 524739000, "total_debt": 300823000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 557848000, "total_equity": 867019000, "shares_outstanding": 22142277, "operating_cash_flow": 24623000, "stock_based_compensation": 1116000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27026000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27266000, "dividends_paid": 2672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3767000, "free_cash_flow": 51649000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28865000", "ebitda": "34154000", "netIncome": "20635000", "grossProfit": "62795000", "depreciation": "None", "totalRevenue": "170563000", "costOfRevenue": "107768000", "interestIncome": "None", "incomeBeforeTax": "26846000", "interestExpense": "2019000", "operatingIncome": "28917000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6262000", "reportedCurrency": "USD", "netInterestIncome": "-2019000", "nonInterestIncome": "None", "operatingExpenses": "33878000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5289000", "sellingGeneralAndAdministrative": "20979000", "netIncomeFromContinuingOperations": "20584000" }, "balance": { "goodwill": "321544000", "inventory": "348934000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1390282000", "longTermDebt": "294423000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "270893000", "reportedCurrency": "USD", "retainedEarnings": "557848000", "totalLiabilities": "524739000", "otherCurrentAssets": "5483000", "totalCurrentAssets": "506919000", "currentLongTermDebt": "6400000", "longTermInvestments": "4901000", "shortTermInvestments": "None", "currentNetReceivables": "133005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "883363000", "currentAccountsPayable": "49559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310052000", "totalShareholderEquity": "867019000", "capitalLeaseObligations": "9229000", "otherCurrentLiabilities": "19959000", "totalCurrentLiabilities": "80258000", "otherNonCurrentLiabilities": "77113000", "totalNonCurrentLiabilities": "444481000", "cashAndShortTermInvestments": "19497000", "commonStockSharesOutstanding": "22142277", "intangibleAssetsExcludingGoodwill": "270893000", "cashAndCashEquivalentsAtCarryingValue": "19497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20584000", "profitLoss": "None", "dividendPayout": "2672000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2119000", "operatingCashflow": "24623000", "capitalExpenditures": "27026000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3767000", "cashflowFromInvestment": "-27266000", "stockBasedCompensation": "1116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6961000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5289000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 214888000, "cost_of_revenue": 129743000, "gross_profit": 85145000, "ebit": 47275000, "ebitda": 53116000, "pretax_income": 40830000, "tax_provision": 9784000, "net_income": 31067000, "net_income_to_common": 31067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18388000, "total_current_assets": 514297000, "total_assets": 1392348000, "short_term_debt": 9718000, "long_term_debt": 280849000, "total_debt": 290567000, "total_liabilities": 543281000, "total_equity": 850492000, "shares_outstanding": 22070337, "goodwill_and_intangibles": 593250000 }, "cash_flow": { "operating_cash_flow": 35178000, "capital_expenditure": 13205000, "free_cash_flow": 48383000, "dividends_paid": 2669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120213, "ticker_id": 7129, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47275000", "ebitda": "53116000", "netIncome": "31067000", "grossProfit": "85145000", "depreciation": "None", "totalRevenue": "214888000", "costOfRevenue": "129743000", "interestIncome": "None", "incomeBeforeTax": "40830000", "interestExpense": "2017000", "operatingIncome": "43072000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9784000", "reportedCurrency": "USD", "netInterestIncome": "-2017000", "nonInterestIncome": "None", "operatingExpenses": "42073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5841000", "sellingGeneralAndAdministrative": "25780000", "netIncomeFromContinuingOperations": "31046000" }, "balance": { "goodwill": "321544000", "inventory": "346853000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1392348000", "longTermDebt": "280849000", "shortTermDebt": "9718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "271706000", "reportedCurrency": "USD", "retainedEarnings": "539883000", "totalLiabilities": "543281000", "otherCurrentAssets": "3580000", "totalCurrentAssets": "514297000", "currentLongTermDebt": "6400000", "longTermInvestments": "5197000", "shortTermInvestments": "None", "currentNetReceivables": "145476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "878051000", "currentAccountsPayable": "73594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301859000", "totalShareholderEquity": "850492000", "capitalLeaseObligations": "14610000", "otherCurrentLiabilities": "26481000", "totalCurrentLiabilities": "114106000", "otherNonCurrentLiabilities": "73963000", "totalNonCurrentLiabilities": "429175000", "cashAndShortTermInvestments": "18388000", "commonStockSharesOutstanding": "22070337", "intangibleAssetsExcludingGoodwill": "271706000", "cashAndCashEquivalentsAtCarryingValue": "18388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31046000", "profitLoss": "None", "dividendPayout": "2669000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4906000", "operatingCashflow": "35178000", "capitalExpenditures": "13205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32269000", "cashflowFromInvestment": "-12552000", "stockBasedCompensation": "4984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 214888000, "cost_of_revenue": 129743000, "gross_profit": 85145000, "research_and_development": null, "selling_general_admin": 25780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47275000, "depreciation_amortisation": 5841000, "ebitda": 53116000, "interest_expense": 2017000, "interest_income": null, "other_non_operating": null, "pretax_income": 40830000, "tax_provision": 9784000, "effective_tax_rate": null, "net_income": 31067000, "net_income_continuing_ops": 31046000, "net_income_to_common": 31067000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18388000, "short_term_investments": null, "net_receivables": 145476000, "inventory": 346853000, "other_current_assets": null, "total_current_assets": 514297000, "net_ppe": null, "goodwill": 321544000, "intangible_assets": 271706000, "goodwill_and_intangibles": 593250000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 878051000, "total_assets": 1392348000, "short_term_debt": 9718000, "accounts_payable": 73594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114106000, "long_term_debt": 280849000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 429175000, "total_liabilities": 543281000, "total_debt": 290567000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 539883000, "total_equity": 850492000, "shares_outstanding": 22070337, "operating_cash_flow": 35178000, "stock_based_compensation": 4984000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12552000, "dividends_paid": 2669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32269000, "free_cash_flow": 48383000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47275000", "ebitda": "53116000", "netIncome": "31067000", "grossProfit": "85145000", "depreciation": "None", "totalRevenue": "214888000", "costOfRevenue": "129743000", "interestIncome": "None", "incomeBeforeTax": "40830000", "interestExpense": "2017000", "operatingIncome": "43072000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "9784000", "reportedCurrency": "USD", "netInterestIncome": "-2017000", "nonInterestIncome": "None", "operatingExpenses": "42073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5841000", "sellingGeneralAndAdministrative": "25780000", "netIncomeFromContinuingOperations": "31046000" }, "balance": { "goodwill": "321544000", "inventory": "346853000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1392348000", "longTermDebt": "280849000", "shortTermDebt": "9718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "271706000", "reportedCurrency": "USD", "retainedEarnings": "539883000", "totalLiabilities": "543281000", "otherCurrentAssets": "3580000", "totalCurrentAssets": "514297000", "currentLongTermDebt": "6400000", "longTermInvestments": "5197000", "shortTermInvestments": "None", "currentNetReceivables": "145476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "878051000", "currentAccountsPayable": "73594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "301859000", "totalShareholderEquity": "850492000", "capitalLeaseObligations": "14610000", "otherCurrentLiabilities": "26481000", "totalCurrentLiabilities": "114106000", "otherNonCurrentLiabilities": "73963000", "totalNonCurrentLiabilities": "429175000", "cashAndShortTermInvestments": "18388000", "commonStockSharesOutstanding": "22070337", "intangibleAssetsExcludingGoodwill": "271706000", "cashAndCashEquivalentsAtCarryingValue": "18388000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31046000", "profitLoss": "None", "dividendPayout": "2669000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-4906000", "operatingCashflow": "35178000", "capitalExpenditures": "13205000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32269000", "cashflowFromInvestment": "-12552000", "stockBasedCompensation": "4984000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "801000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 211624000, "cost_of_revenue": 138176000, "gross_profit": 73448000, "ebit": 19814000, "ebitda": 25596000, "pretax_income": 17461000, "tax_provision": 4373000, "net_income": 13211000, "net_income_to_common": 13211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28030000, "total_current_assets": 503916000, "total_assets": 1366365000, "short_term_debt": 6400000, "long_term_debt": 310277000, "total_debt": 316677000, "total_liabilities": 548179000, "total_equity": 819590000, "shares_outstanding": 22381516, "goodwill_and_intangibles": 594064000 }, "cash_flow": { "operating_cash_flow": 28449000, "capital_expenditure": 12007000, "free_cash_flow": 40456000, "dividends_paid": 2669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120215, "ticker_id": 7129, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19814000", "ebitda": "25596000", "netIncome": "13211000", "grossProfit": "73448000", "depreciation": "None", "totalRevenue": "211624000", "costOfRevenue": "138176000", "interestIncome": "None", "incomeBeforeTax": "17461000", "interestExpense": "2353000", "operatingIncome": "19839000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4373000", "reportedCurrency": "USD", "netInterestIncome": "-2353000", "nonInterestIncome": "None", "operatingExpenses": "53609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5782000", "sellingGeneralAndAdministrative": "21570000", "netIncomeFromContinuingOperations": "13088000" }, "balance": { "goodwill": "272520000", "inventory": "342401000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1366365000", "longTermDebt": "310277000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "321544000", "reportedCurrency": "USD", "retainedEarnings": "511480000", "totalLiabilities": "548179000", "otherCurrentAssets": "4600000", "totalCurrentAssets": "503916000", "currentLongTermDebt": "6400000", "longTermInvestments": "5343000", "shortTermInvestments": "None", "currentNetReceivables": "128884999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "862449000", "currentAccountsPayable": "54403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329283000", "totalShareholderEquity": "819590000", "capitalLeaseObligations": "12606000", "otherCurrentLiabilities": "29305000", "totalCurrentLiabilities": "90108000", "otherNonCurrentLiabilities": "70188000", "totalNonCurrentLiabilities": "458070999", "cashAndShortTermInvestments": "28030000", "commonStockSharesOutstanding": "22381516", "intangibleAssetsExcludingGoodwill": "321544000", "cashAndCashEquivalentsAtCarryingValue": "28030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13088000", "profitLoss": "None", "dividendPayout": "2669000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-995000", "operatingCashflow": "28449000", "capitalExpenditures": "12007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11269000", "cashflowFromInvestment": "-11101000", "stockBasedCompensation": "2014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5782000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 211624000, "cost_of_revenue": 138176000, "gross_profit": 73448000, "research_and_development": null, "selling_general_admin": 21570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19814000, "depreciation_amortisation": 5782000, "ebitda": 25596000, "interest_expense": 2353000, "interest_income": null, "other_non_operating": null, "pretax_income": 17461000, "tax_provision": 4373000, "effective_tax_rate": null, "net_income": 13211000, "net_income_continuing_ops": 13088000, "net_income_to_common": 13211000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28030000, "short_term_investments": null, "net_receivables": 128884999, "inventory": 342401000, "other_current_assets": null, "total_current_assets": 503916000, "net_ppe": null, "goodwill": 272520000, "intangible_assets": 321544000, "goodwill_and_intangibles": 594064000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 862449000, "total_assets": 1366365000, "short_term_debt": 6400000, "accounts_payable": 54403000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90108000, "long_term_debt": 310277000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 458070999, "total_liabilities": 548179000, "total_debt": 316677000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 511480000, "total_equity": 819590000, "shares_outstanding": 22381516, "operating_cash_flow": 28449000, "stock_based_compensation": 2014000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12007000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11101000, "dividends_paid": 2669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11269000, "free_cash_flow": 40456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19814000", "ebitda": "25596000", "netIncome": "13211000", "grossProfit": "73448000", "depreciation": "None", "totalRevenue": "211624000", "costOfRevenue": "138176000", "interestIncome": "None", "incomeBeforeTax": "17461000", "interestExpense": "2353000", "operatingIncome": "19839000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4373000", "reportedCurrency": "USD", "netInterestIncome": "-2353000", "nonInterestIncome": "None", "operatingExpenses": "53609000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5782000", "sellingGeneralAndAdministrative": "21570000", "netIncomeFromContinuingOperations": "13088000" }, "balance": { "goodwill": "272520000", "inventory": "342401000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1366365000", "longTermDebt": "310277000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "321544000", "reportedCurrency": "USD", "retainedEarnings": "511480000", "totalLiabilities": "548179000", "otherCurrentAssets": "4600000", "totalCurrentAssets": "503916000", "currentLongTermDebt": "6400000", "longTermInvestments": "5343000", "shortTermInvestments": "None", "currentNetReceivables": "128884999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "862449000", "currentAccountsPayable": "54403000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "329283000", "totalShareholderEquity": "819590000", "capitalLeaseObligations": "12606000", "otherCurrentLiabilities": "29305000", "totalCurrentLiabilities": "90108000", "otherNonCurrentLiabilities": "70188000", "totalNonCurrentLiabilities": "458070999", "cashAndShortTermInvestments": "28030000", "commonStockSharesOutstanding": "22381516", "intangibleAssetsExcludingGoodwill": "321544000", "cashAndCashEquivalentsAtCarryingValue": "28030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13088000", "profitLoss": "None", "dividendPayout": "2669000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-995000", "operatingCashflow": "28449000", "capitalExpenditures": "12007000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11269000", "cashflowFromInvestment": "-11101000", "stockBasedCompensation": "2014000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5782000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "income_statement": { "revenue": 209001000, "cost_of_revenue": 132706000, "gross_profit": 76295000, "ebit": 44050000, "ebitda": 49369000, "pretax_income": 42768000, "tax_provision": 10804000, "net_income": 32126000, "net_income_to_common": 32126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21959000, "total_current_assets": 520849000, "total_assets": 1395129000, "short_term_debt": 6400000, "long_term_debt": 318704000, "total_debt": 325104000, "total_liabilities": 588007000, "total_equity": 808403000, "shares_outstanding": 22139663, "goodwill_and_intangibles": 597153000 }, "cash_flow": { "operating_cash_flow": 15135000, "capital_expenditure": 13818000, "free_cash_flow": 28953000, "dividends_paid": 2668000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120216, "ticker_id": 7129, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:03:53.935036+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44050000", "ebitda": "49369000", "netIncome": "32126000", "grossProfit": "76295000", "depreciation": "None", "totalRevenue": "209001000", "costOfRevenue": "132706000", "interestIncome": "None", "incomeBeforeTax": "42768000", "interestExpense": "1282000", "operatingIncome": "44143000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10804000", "reportedCurrency": "USD", "netInterestIncome": "-1282000", "nonInterestIncome": "None", "operatingExpenses": "32152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-93000", "costofGoodsAndServicesSold": "132706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5319000", "sellingGeneralAndAdministrative": "23513000", "netIncomeFromContinuingOperations": "31964000" }, "balance": { "goodwill": "271440000", "inventory": "343826000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1395129000", "longTermDebt": "318704000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "325713000", "reportedCurrency": "USD", "retainedEarnings": "500933000", "totalLiabilities": "588007000", "otherCurrentAssets": "5177000", "totalCurrentAssets": "520849000", "currentLongTermDebt": "6400000", "longTermInvestments": "4955000", "shortTermInvestments": "None", "currentNetReceivables": "149887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "874279999", "currentAccountsPayable": "84921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "250649000", "shortLongTermDebtTotal": "338672000", "totalShareholderEquity": "808403000", "capitalLeaseObligations": "13568000", "otherCurrentLiabilities": "27330000", "totalCurrentLiabilities": "118651000", "otherNonCurrentLiabilities": "67843000", "totalNonCurrentLiabilities": "469355999", "cashAndShortTermInvestments": "21959000", "commonStockSharesOutstanding": "22139663", "intangibleAssetsExcludingGoodwill": "325713000", "cashAndCashEquivalentsAtCarryingValue": "21959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31964000", "profitLoss": "None", "dividendPayout": "2668000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-22313000", "operatingCashflow": "15135000", "capitalExpenditures": "13818000", "changeInReceivables": "-16606000", "changeInExchangeRate": "None", "cashflowFromFinancing": "93732000", "cashflowFromInvestment": "-118644000", "stockBasedCompensation": "2422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2668000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9777000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209001000, "cost_of_revenue": 132706000, "gross_profit": 76295000, "research_and_development": null, "selling_general_admin": 23513000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44050000, "depreciation_amortisation": 5319000, "ebitda": 49369000, "interest_expense": 1282000, "interest_income": null, "other_non_operating": null, "pretax_income": 42768000, "tax_provision": 10804000, "effective_tax_rate": null, "net_income": 32126000, "net_income_continuing_ops": 31964000, "net_income_to_common": 32126000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21959000, "short_term_investments": null, "net_receivables": 149887000, "inventory": 343826000, "other_current_assets": null, "total_current_assets": 520849000, "net_ppe": null, "goodwill": 271440000, "intangible_assets": 325713000, "goodwill_and_intangibles": 597153000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 874279999, "total_assets": 1395129000, "short_term_debt": 6400000, "accounts_payable": 84921000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118651000, "long_term_debt": 318704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 469355999, "total_liabilities": 588007000, "total_debt": 325104000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 500933000, "total_equity": 808403000, "shares_outstanding": 22139663, "operating_cash_flow": 15135000, "stock_based_compensation": 2422000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -118644000, "dividends_paid": 2668000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93732000, "free_cash_flow": 28953000, "net_change_in_cash": -9777000 }, "raw_data": { "income": { "ebit": "44050000", "ebitda": "49369000", "netIncome": "32126000", "grossProfit": "76295000", "depreciation": "None", "totalRevenue": "209001000", "costOfRevenue": "132706000", "interestIncome": "None", "incomeBeforeTax": "42768000", "interestExpense": "1282000", "operatingIncome": "44143000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10804000", "reportedCurrency": "USD", "netInterestIncome": "-1282000", "nonInterestIncome": "None", "operatingExpenses": "32152000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-93000", "costofGoodsAndServicesSold": "132706000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5319000", "sellingGeneralAndAdministrative": "23513000", "netIncomeFromContinuingOperations": "31964000" }, "balance": { "goodwill": "271440000", "inventory": "343826000", "commonStock": "6715000", "currentDebt": "None", "investments": "None", "totalAssets": "1395129000", "longTermDebt": "318704000", "shortTermDebt": "6400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "325713000", "reportedCurrency": "USD", "retainedEarnings": "500933000", "totalLiabilities": "588007000", "otherCurrentAssets": "5177000", "totalCurrentAssets": "520849000", "currentLongTermDebt": "6400000", "longTermInvestments": "4955000", "shortTermInvestments": "None", "currentNetReceivables": "149887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "874279999", "currentAccountsPayable": "84921000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "250649000", "shortLongTermDebtTotal": "338672000", "totalShareholderEquity": "808403000", "capitalLeaseObligations": "13568000", "otherCurrentLiabilities": "27330000", "totalCurrentLiabilities": "118651000", "otherNonCurrentLiabilities": "67843000", "totalNonCurrentLiabilities": "469355999", "cashAndShortTermInvestments": "21959000", "commonStockSharesOutstanding": "22139663", "intangibleAssetsExcludingGoodwill": "325713000", "cashAndCashEquivalentsAtCarryingValue": "21959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31964000", "profitLoss": "None", "dividendPayout": "2668000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-22313000", "operatingCashflow": "15135000", "capitalExpenditures": "13818000", "changeInReceivables": "-16606000", "changeInExchangeRate": "None", "cashflowFromFinancing": "93732000", "cashflowFromInvestment": "-118644000", "stockBasedCompensation": "2422000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2668000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9777000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5319000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "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": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }