{ "ticker": { "uuid": "309f9cdf-f27a-4fd1-9904-31af3cd3d881", "symbol": "SII", "name": "Sprott Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/309f9cdf-f27a-4fd1-9904-31af3cd3d881/", "api_url": "https://sharemaestro.com/factors/api/tickers/309f9cdf-f27a-4fd1-9904-31af3cd3d881/" }, "ticker_metadata": { "id": 3611, "uuid": "309f9cdf-f27a-4fd1-9904-31af3cd3d881", "symbol": "SII", "name": "Sprott Inc.", "asset_type": "equity", "market_cap": 3377776000, "stock_exchange_id": 3, "industry": "Asset Management", "sector": "Financial Services", "description": "Sprott Inc. is a publicly owned asset management portfolio company. The company is headquartered in Toronto, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "309f9cdf-f27a-4fd1-9904-31af3cd3d881", "symbol": "SII", "name": "Sprott Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Asset Management", "page_url": "https://sharemaestro.com/factors/ticker/309f9cdf-f27a-4fd1-9904-31af3cd3d881/", "api_url": "https://sharemaestro.com/factors/api/tickers/309f9cdf-f27a-4fd1-9904-31af3cd3d881/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.52, "value": 0.04, "quality": 0.96, "momentum": 0.93, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 122.79, "market_cap": 3167859210, "pe_ratio": 37.5021, "earnings_yield": 0.0267, "ebitda_to_ev": 0.0401, "shareholder_yield": 0.0114, "roe": 0.2215, "piotroski_f_score": 7, "momentum_12_1": 1.3016, "volatility_252d": 0.447 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:40.134190+00:00", "batch_id": "" }, "size": { "price_close": 122.79, "market_cap": 3167859210, "market_cap_usd": 3167859210, "enterprise_value": 2998771938, "shares_outstanding": 25799000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 37.5021, "pb_ratio": 8.3081, "ptbv_ratio": 17.3971, "ps_ratio": 8.2056, "pcf_ratio": 24.8359, "pfcf_ratio": 24.4913, "ev_ebitda": 24.9502, "ev_ebit": 25.5057, "ev_sales": 7.7676, "ev_fcf": 23.1841, "earnings_yield": 0.0267, "fcf_yield": 0.0431, "price_to_sales": 8.2056, "price_to_book": 8.3081, "price_to_cashflow": 24.8359, "ebitda_to_ev": 0.0401, "sales_yield": 0.1287 }, "yield": { "dividend_yield": 0.0114, "buyback_yield": 0, "shareholder_yield": 0.0114, "debt_paydown_yield": null, "total_yield": 0.0114 }, "quality": { "gross_margin": 0.8339, "operating_margin": 0.3045, "net_margin": 0.2188, "ebitda_margin": 0.3113, "fcf_margin": 0.335, "roe": 0.2215, "roa": 0.167, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.7631, "cash_conversion": 1.5312, "accruals_ratio": -0.0852, "sbc_to_revenue": 0.0001, "piotroski_f_score": 7, "altman_z_score": 17.0321, "earnings_stability_5y": 0.4512, "revenue_stability_5y": 0.4291, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6363, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3269, "net_debt_to_ebitda": -1.4068, "debt_to_assets": null, "interest_coverage": 94.6911, "current_ratio": 2.992, "quick_ratio": 2.992, "net_debt": -169087272, "local_beta": 0.0012, "volatility_252d": 0.447, "volatility_60d": 1.0915, "max_drawdown_12m": -0.2382, "risk_adjusted_momentum": 2.912 }, "growth": { "revenue_growth_1y": 1.2331, "revenue_growth_3y_cagr": 0.241, "revenue_growth_5y_cagr": 0.2085, "eps_growth_1y": 0.7011, "eps_growth_3y_cagr": 0.5718, "eps_growth_5y_cagr": 0.2047, "fcf_growth_1y": 0.764, "book_value_growth_1y": 0.1373, "revenue_growth": 1.2331, "earnings_growth": 0.7011 }, "momentum": { "price_return_1m": -0.1252, "price_return_3m": -0.2306, "price_return_6m": 0.34, "price_return_9m": 0.8312, "price_return_12m": 1.0135, "price_return_12m_ex1m": 1.3016, "momentum_6m": 0.34, "momentum_12m": 1.0135, "momentum_12_1": 1.3016, "distance_from_52w_high": -0.2382, "distance_from_52w_low": 0.9717, "relative_strength": 0.9135 }, "raw_ttm": { "revenue_ttm": 386062981, "gross_profit_ttm": 321922725, "ebit_ttm": 117572509, "ebitda_ttm": 120190185, "net_income_ttm": 84471403, "eps_diluted_ttm": 3.2742, "operating_cash_flow_ttm": 127551553, "capital_expenditure_ttm": 1794574, "fcf_ttm": 129346127, "dividends_paid_ttm": 36019576, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1241643, "cash_and_equivalents": 169087272, "total_current_assets": 184952277, "total_current_liabilities": 61816000, "net_ppe": null, "total_assets": 505929449, "total_debt": null, "total_equity": 381295897, "net_working_capital": -45950995, "book_value_per_share": 14.7795, "retained_earnings": -14593838, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 182090897, "tangible_book_per_share": 7.0581 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 78, "rank_pb": 87, "rank_ptbv": 89, "rank_ps": 87, "rank_pcf": 82, "rank_ev_ebitda": 83, "rank_ev_ebit": 78, "rank_earnings_yield": 78, "rank_fcf_yield": 71, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 17, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 9, "rank_fcf_margin": 25, "rank_piotroski": 20, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 27, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 11 }, "composites": { "value_composite": 96, "quality_composite": 4, "momentum_composite": 7, "growth_composite": 2, "yield_composite": 30, "svqf_composite": 89, "vc1_composite": 96, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 48, "quality_value_composite": 0.196, "os_score": 0.52, "value_percentile": 0.04, "quality_percentile": 0.96, "momentum_percentile": 0.93, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 95, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4984, "ticker_id": 3611, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:40.134190+00:00", "batch_id": "", "os_score_delta": null, "price_close": 122.79, "market_cap": 3167859210, "market_cap_usd": 3167859210, "enterprise_value": 2998771938, "shares_outstanding": 25799000, "fx_rate_to_usd": null, "pe_ratio": 37.50214981, "pb_ratio": 8.30813873, "ptbv_ratio": 17.39713112, "ps_ratio": 8.2055503, "pcf_ratio": 24.8359125, "pfcf_ratio": 24.49133409, "ev_ebitda": 24.95022317, "ev_ebit": 25.50572377, "ev_sales": 7.76757184, "ev_fcf": 23.18408759, "earnings_yield": 0.02666514, "fcf_yield": 0.04313303, "dividend_yield": 0.01137032, "buyback_yield": 0, "shareholder_yield": 0.01137032, "debt_paydown_yield": null, "total_yield": 0.01137032, "gross_margin": 0.83386064, "operating_margin": 0.3045423, "net_margin": 0.21880213, "ebitda_margin": 0.31132274, "fcf_margin": 0.33503893, "roe": 0.22153767, "roa": 0.16696281, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.76307671, "cash_conversion": 1.53124161, "accruals_ratio": -0.08515051, "sbc_to_revenue": 0.00014246, "debt_to_equity": 0.32686832, "net_debt_to_ebitda": -1.40683095, "debt_to_assets": null, "interest_coverage": 94.69107384, "current_ratio": 2.99198067, "quick_ratio": 2.99198067, "net_debt": -169087272, "revenue_growth_1y": 1.23314384, "revenue_growth_3y_cagr": 0.24103954, "revenue_growth_5y_cagr": 0.20848192, "eps_growth_1y": 0.70106775, "eps_growth_3y_cagr": 0.57179353, "eps_growth_5y_cagr": 0.20474647, "fcf_growth_1y": 0.76398722, "book_value_growth_1y": 0.1372541, "piotroski_f_score": 7, "altman_z_score": 17.0320728, "earnings_stability_5y": 0.451235, "revenue_stability_5y": 0.429141, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.125175, "price_return_3m": -0.23062849, "price_return_6m": 0.3400165, "price_return_9m": 0.83116151, "price_return_12m": 1.01346244, "price_return_12m_ex1m": 1.30156023, "distance_from_52w_high": -0.23818517, "distance_from_52w_low": 0.97173193, "relative_strength": 0.91349886, "local_beta": 0.0012, "volatility_252d": 0.446963, "volatility_60d": 1.091518, "max_drawdown_12m": -0.23818517, "revenue_ttm": 386062981, "gross_profit_ttm": 321922725, "ebit_ttm": 117572509, "ebitda_ttm": 120190185, "net_income_ttm": 84471403, "eps_diluted_ttm": 3.2742123, "operating_cash_flow_ttm": 127551553, "capital_expenditure_ttm": 1794574, "fcf_ttm": 129346127, "dividends_paid_ttm": 36019576, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1241643, "cash_and_equivalents": 169087272, "total_current_assets": 184952277, "total_current_liabilities": 61816000, "net_ppe": null, "total_assets": 505929449, "total_debt": null, "total_equity": 381295897, "net_working_capital": -45950995, "book_value_per_share": 14.77948358, "retained_earnings": -14593838, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 182090897, "tangible_book_per_share": 7.05806027, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 78, "rank_pb": 87, "rank_ptbv": 89, "rank_ps": 87, "rank_pcf": 82, "rank_ev_ebitda": 83, "rank_ev_ebit": 78, "rank_earnings_yield": 78, "rank_fcf_yield": 71, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 17, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 9, "rank_fcf_margin": 25, "rank_piotroski": 20, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 27, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 11, "value_composite": 96, "quality_composite": 4, "momentum_composite": 7, "growth_composite": 2, "yield_composite": 30, "svqf_composite": 89, "vc1_composite": 96, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 95, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 122.79, "os": 0.52, "value": 0.04, "quality": 0.96, "momentum": 0.93, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.5021, "earnings_yield": 0.0267, "shareholder_yield": 0.0114, "roe": 0.2215, "momentum_12_1": 1.3016, "complete_fields": { "id": 4984, "ticker_id": 3611, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:40.134190+00:00", "batch_id": "", "os_score_delta": null, "price_close": 122.79, "market_cap": 3167859210, "market_cap_usd": 3167859210, "enterprise_value": 2998771938, "shares_outstanding": 25799000, "fx_rate_to_usd": null, "pe_ratio": 37.50214981, "pb_ratio": 8.30813873, "ptbv_ratio": 17.39713112, "ps_ratio": 8.2055503, "pcf_ratio": 24.8359125, "pfcf_ratio": 24.49133409, "ev_ebitda": 24.95022317, "ev_ebit": 25.50572377, "ev_sales": 7.76757184, "ev_fcf": 23.18408759, "earnings_yield": 0.02666514, "fcf_yield": 0.04313303, "dividend_yield": 0.01137032, "buyback_yield": 0, "shareholder_yield": 0.01137032, "debt_paydown_yield": null, "total_yield": 0.01137032, "gross_margin": 0.83386064, "operating_margin": 0.3045423, "net_margin": 0.21880213, "ebitda_margin": 0.31132274, "fcf_margin": 0.33503893, "roe": 0.22153767, "roa": 0.16696281, "roic": null, "roc_greenblatt": null, "asset_turnover": 0.76307671, "cash_conversion": 1.53124161, "accruals_ratio": -0.08515051, "sbc_to_revenue": 0.00014246, "debt_to_equity": 0.32686832, "net_debt_to_ebitda": -1.40683095, "debt_to_assets": null, "interest_coverage": 94.69107384, "current_ratio": 2.99198067, "quick_ratio": 2.99198067, "net_debt": -169087272, "revenue_growth_1y": 1.23314384, "revenue_growth_3y_cagr": 0.24103954, "revenue_growth_5y_cagr": 0.20848192, "eps_growth_1y": 0.70106775, "eps_growth_3y_cagr": 0.57179353, "eps_growth_5y_cagr": 0.20474647, "fcf_growth_1y": 0.76398722, "book_value_growth_1y": 0.1372541, "piotroski_f_score": 7, "altman_z_score": 17.0320728, "earnings_stability_5y": 0.451235, "revenue_stability_5y": 0.429141, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.125175, "price_return_3m": -0.23062849, "price_return_6m": 0.3400165, "price_return_9m": 0.83116151, "price_return_12m": 1.01346244, "price_return_12m_ex1m": 1.30156023, "distance_from_52w_high": -0.23818517, "distance_from_52w_low": 0.97173193, "relative_strength": 0.91349886, "local_beta": 0.0012, "volatility_252d": 0.446963, "volatility_60d": 1.091518, "max_drawdown_12m": -0.23818517, "revenue_ttm": 386062981, "gross_profit_ttm": 321922725, "ebit_ttm": 117572509, "ebitda_ttm": 120190185, "net_income_ttm": 84471403, "eps_diluted_ttm": 3.2742123, "operating_cash_flow_ttm": 127551553, "capital_expenditure_ttm": 1794574, "fcf_ttm": 129346127, "dividends_paid_ttm": 36019576, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1241643, "cash_and_equivalents": 169087272, "total_current_assets": 184952277, "total_current_liabilities": 61816000, "net_ppe": null, "total_assets": 505929449, "total_debt": null, "total_equity": 381295897, "net_working_capital": -45950995, "book_value_per_share": 14.77948358, "retained_earnings": -14593838, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 182090897, "tangible_book_per_share": 7.05806027, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 78, "rank_pb": 87, "rank_ptbv": 89, "rank_ps": 87, "rank_pcf": 82, "rank_ev_ebitda": 83, "rank_ev_ebit": 78, "rank_earnings_yield": 78, "rank_fcf_yield": 71, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 44, "rank_roe": 17, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 9, "rank_fcf_margin": 25, "rank_piotroski": 20, "rank_accruals": 26, "rank_sue": 50, "rank_eps_growth_1y": 18, "rank_eps_growth_5y": 27, "rank_revenue_growth_1y": 4, "rank_momentum_12m": 12, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 11, "value_composite": 96, "quality_composite": 4, "momentum_composite": 7, "growth_composite": 2, "yield_composite": 30, "svqf_composite": 89, "vc1_composite": 96, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 30, "small_cap_core_rank": 95, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 294882903, "cost_of_revenue": 25281689, "gross_profit": 269601214, "ebit": 93107217, "ebitda": 95625523, "pretax_income": 91864839, "tax_provision": 23396771, "net_income": 68468067, "net_income_to_common": 68468067, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117918664, "total_current_assets": 173022176, "total_assets": 524394465, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 158534000, "total_equity": 367245000, "shares_outstanding": 25818000, "goodwill_and_intangibles": 147289372 }, "cash_flow": { "operating_cash_flow": 97690000, "capital_expenditure": 1852000, "free_cash_flow": 99542000, "dividends_paid": 33539000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328933, "ticker_id": 3611, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93107217", "ebitda": "95625523", "netIncome": "68468067", "grossProfit": "269601214", "depreciation": "None", "totalRevenue": "294882903", "costOfRevenue": "25281689", "interestIncome": "None", "incomeBeforeTax": "91864839", "interestExpense": "1242377", "operatingIncome": "97408775", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23396771", "reportedCurrency": "USD", "netInterestIncome": "-1222000", "nonInterestIncome": "None", "operatingExpenses": "172192437", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25281689", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2518306", "sellingGeneralAndAdministrative": "18478000", "netIncomeFromContinuingOperations": "67345000" }, "balance": { "goodwill": "13944301", "inventory": "None", "commonStock": "448575000", "currentDebt": "None", "investments": "None", "totalAssets": "524394465", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "133345071", "reportedCurrency": "USD", "retainedEarnings": "-33449000", "totalLiabilities": "158534000", "otherCurrentAssets": "-89818", "totalCurrentAssets": "173022176", "currentLongTermDebt": "None", "longTermInvestments": "76697000", "shortTermInvestments": "5838583", "currentNetReceivables": "49354746", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351372288", "currentAccountsPayable": "9868566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "367245000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85003609", "totalCurrentLiabilities": "97538000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "60996000", "cashAndShortTermInvestments": "117918664", "commonStockSharesOutstanding": "25818000", "intangibleAssetsExcludingGoodwill": "133345071", "cashAndCashEquivalentsAtCarryingValue": "117918664", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67345000", "profitLoss": "None", "dividendPayout": "33539000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97690000", "capitalExpenditures": "1852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33260000", "cashflowFromInvestment": "9325000", "stockBasedCompensation": "73000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33539000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 294882903, "cost_of_revenue": 25281689, "gross_profit": 269601214, "research_and_development": null, "selling_general_admin": 18478000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93107217, "depreciation_amortisation": 2518306, "ebitda": 95625523, "interest_expense": 1242377, "interest_income": null, "other_non_operating": null, "pretax_income": 91864839, "tax_provision": 23396771, "effective_tax_rate": null, "net_income": 68468067, "net_income_continuing_ops": 67345000, "net_income_to_common": 68468067, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117918664, "short_term_investments": 5838583, "net_receivables": 49354746, "inventory": null, "other_current_assets": null, "total_current_assets": 173022176, "net_ppe": null, "goodwill": 13944301, "intangible_assets": 133345071, "goodwill_and_intangibles": 147289372, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 351372288, "total_assets": 524394465, "short_term_debt": null, "accounts_payable": 9868566, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97538000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 60996000, "total_liabilities": 158534000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33449000, "total_equity": 367245000, "shares_outstanding": 25818000, "operating_cash_flow": 97690000, "stock_based_compensation": 73000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1852000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9325000, "dividends_paid": 33539000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33260000, "free_cash_flow": 99542000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93107217", "ebitda": "95625523", "netIncome": "68468067", "grossProfit": "269601214", "depreciation": "None", "totalRevenue": "294882903", "costOfRevenue": "25281689", "interestIncome": "None", "incomeBeforeTax": "91864839", "interestExpense": "1242377", "operatingIncome": "97408775", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "23396771", "reportedCurrency": "USD", "netInterestIncome": "-1222000", "nonInterestIncome": "None", "operatingExpenses": "172192437", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25281689", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2518306", "sellingGeneralAndAdministrative": "18478000", "netIncomeFromContinuingOperations": "67345000" }, "balance": { "goodwill": "13944301", "inventory": "None", "commonStock": "448575000", "currentDebt": "None", "investments": "None", "totalAssets": "524394465", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "133345071", "reportedCurrency": "USD", "retainedEarnings": "-33449000", "totalLiabilities": "158534000", "otherCurrentAssets": "-89818", "totalCurrentAssets": "173022176", "currentLongTermDebt": "None", "longTermInvestments": "76697000", "shortTermInvestments": "5838583", "currentNetReceivables": "49354746", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351372288", "currentAccountsPayable": "9868566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "367245000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85003609", "totalCurrentLiabilities": "97538000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "60996000", "cashAndShortTermInvestments": "117918664", "commonStockSharesOutstanding": "25818000", "intangibleAssetsExcludingGoodwill": "133345071", "cashAndCashEquivalentsAtCarryingValue": "117918664", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67345000", "profitLoss": "None", "dividendPayout": "33539000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97690000", "capitalExpenditures": "1852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33260000", "cashflowFromInvestment": "9325000", "stockBasedCompensation": "73000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33539000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 168352000, "cost_of_revenue": 87531000, "gross_profit": 80821000, "ebit": 72097000, "ebitda": 74318000, "pretax_income": 69006000, "tax_provision": 19712000, "net_income": 49294000, "net_income_to_common": 49294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46834000, "total_current_assets": 79188000, "total_assets": 388798000, "short_term_debt": 1577145, "long_term_debt": null, "total_debt": 1577145, "total_liabilities": 65150000, "total_equity": 323648000, "shares_outstanding": 25876000, "goodwill_and_intangibles": 187403000 }, "cash_flow": { "operating_cash_flow": 69152000, "capital_expenditure": 1778000, "free_cash_flow": 70930000, "dividends_paid": 27147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328938, "ticker_id": 3611, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72097000", "ebitda": "74318000", "netIncome": "49294000", "grossProfit": "80821000", "depreciation": "None", "totalRevenue": "168352000", "costOfRevenue": "87531000", "interestIncome": "None", "incomeBeforeTax": "69006000", "interestExpense": "3091000", "operatingIncome": "59826000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19712000", "reportedCurrency": "USD", "netInterestIncome": "-3091000", "nonInterestIncome": "None", "operatingExpenses": "20995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2221000", "sellingGeneralAndAdministrative": "18774000", "netIncomeFromContinuingOperations": "49294000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "450127000", "currentDebt": "None", "investments": "None", "totalAssets": "388798000", "longTermDebt": "None", "shortTermDebt": "1577145", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "168254000", "reportedCurrency": "USD", "retainedEarnings": "-67255000", "totalLiabilities": "65150000", "otherCurrentAssets": "14657000", "totalCurrentAssets": "79188000", "currentLongTermDebt": "None", "longTermInvestments": "72848000", "shortTermInvestments": "225000", "currentNetReceivables": "17472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309610000", "currentAccountsPayable": "7605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14680251", "totalShareholderEquity": "323648000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11829000", "totalCurrentLiabilities": "30278000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34872000", "cashAndShortTermInvestments": "46834000", "commonStockSharesOutstanding": "25876000", "intangibleAssetsExcludingGoodwill": "168254000", "cashAndCashEquivalentsAtCarryingValue": "46834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49294000", "profitLoss": "None", "dividendPayout": "27147000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69152000", "capitalExpenditures": "1778000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57173000", "cashflowFromInvestment": "24515000", "stockBasedCompensation": "17614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 168352000, "cost_of_revenue": 87531000, "gross_profit": 80821000, "research_and_development": null, "selling_general_admin": 18774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72097000, "depreciation_amortisation": 2221000, "ebitda": 74318000, "interest_expense": 3091000, "interest_income": null, "other_non_operating": null, "pretax_income": 69006000, "tax_provision": 19712000, "effective_tax_rate": null, "net_income": 49294000, "net_income_continuing_ops": 49294000, "net_income_to_common": 49294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46834000, "short_term_investments": 225000, "net_receivables": 17472000, "inventory": null, "other_current_assets": null, "total_current_assets": 79188000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 168254000, "goodwill_and_intangibles": 187403000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 309610000, "total_assets": 388798000, "short_term_debt": 1577145, "accounts_payable": 7605000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30278000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34872000, "total_liabilities": 65150000, "total_debt": 1577145, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67255000, "total_equity": 323648000, "shares_outstanding": 25876000, "operating_cash_flow": 69152000, "stock_based_compensation": 17614000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1778000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24515000, "dividends_paid": 27147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57173000, "free_cash_flow": 70930000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72097000", "ebitda": "74318000", "netIncome": "49294000", "grossProfit": "80821000", "depreciation": "None", "totalRevenue": "168352000", "costOfRevenue": "87531000", "interestIncome": "None", "incomeBeforeTax": "69006000", "interestExpense": "3091000", "operatingIncome": "59826000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19712000", "reportedCurrency": "USD", "netInterestIncome": "-3091000", "nonInterestIncome": "None", "operatingExpenses": "20995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2221000", "sellingGeneralAndAdministrative": "18774000", "netIncomeFromContinuingOperations": "49294000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "450127000", "currentDebt": "None", "investments": "None", "totalAssets": "388798000", "longTermDebt": "None", "shortTermDebt": "1577145", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "168254000", "reportedCurrency": "USD", "retainedEarnings": "-67255000", "totalLiabilities": "65150000", "otherCurrentAssets": "14657000", "totalCurrentAssets": "79188000", "currentLongTermDebt": "None", "longTermInvestments": "72848000", "shortTermInvestments": "225000", "currentNetReceivables": "17472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309610000", "currentAccountsPayable": "7605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14680251", "totalShareholderEquity": "323648000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11829000", "totalCurrentLiabilities": "30278000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34872000", "cashAndShortTermInvestments": "46834000", "commonStockSharesOutstanding": "25876000", "intangibleAssetsExcludingGoodwill": "168254000", "cashAndCashEquivalentsAtCarryingValue": "46834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49294000", "profitLoss": "None", "dividendPayout": "27147000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "69152000", "capitalExpenditures": "1778000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57173000", "cashflowFromInvestment": "24515000", "stockBasedCompensation": "17614000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 141449000, "cost_of_revenue": 83867000, "gross_profit": 57582000, "ebit": 54351000, "ebitda": 57194000, "pretax_income": 50291000, "tax_provision": 8492000, "net_income": 41799000, "net_income_to_common": 41799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20658000, "total_current_assets": 45056000, "total_assets": 378835000, "short_term_debt": 24112996, "long_term_debt": 24237000, "total_debt": 48349996, "total_liabilities": 73130000, "total_equity": 305705000, "shares_outstanding": 26070000, "goodwill_and_intangibles": 202051000 }, "cash_flow": { "operating_cash_flow": 29861000, "capital_expenditure": 1535000, "free_cash_flow": 31396000, "dividends_paid": 25847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328943, "ticker_id": 3611, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54351000", "ebitda": "57194000", "netIncome": "41799000", "grossProfit": "57582000", "depreciation": "None", "totalRevenue": "141449000", "costOfRevenue": "83867000", "interestIncome": "4852000", "incomeBeforeTax": "50291000", "interestExpense": "4060000", "operatingIncome": "38181000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8492000", "reportedCurrency": "USD", "netInterestIncome": "792000", "nonInterestIncome": "None", "operatingExpenses": "19401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2843000", "sellingGeneralAndAdministrative": "17450000", "netIncomeFromContinuingOperations": "41799000" }, "balance": { "goodwill": "19149000", "inventory": "-2957332", "commonStock": "434764000", "currentDebt": "None", "investments": "None", "totalAssets": "378835000", "longTermDebt": "24237000", "shortTermDebt": "24112996", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "182902000", "reportedCurrency": "USD", "retainedEarnings": "-89402000", "totalLiabilities": "73130000", "otherCurrentAssets": "13496000", "totalCurrentAssets": "45056000", "currentLongTermDebt": "None", "longTermInvestments": "93528000", "shortTermInvestments": "2232000", "currentNetReceivables": "8670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333779000", "currentAccountsPayable": "12647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24237000", "totalShareholderEquity": "305705000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7822000", "totalCurrentLiabilities": "21449000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "51681000", "cashAndShortTermInvestments": "20658000", "commonStockSharesOutstanding": "26070000", "intangibleAssetsExcludingGoodwill": "182902000", "cashAndCashEquivalentsAtCarryingValue": "20658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41799000", "profitLoss": "None", "dividendPayout": "25847000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4447085", "operatingCashflow": "29861000", "capitalExpenditures": "1535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63464000", "cashflowFromInvestment": "4607000", "stockBasedCompensation": "20411000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 141449000, "cost_of_revenue": 83867000, "gross_profit": 57582000, "research_and_development": 0.3, "selling_general_admin": 17450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54351000, "depreciation_amortisation": 2843000, "ebitda": 57194000, "interest_expense": 4060000, "interest_income": null, "other_non_operating": null, "pretax_income": 50291000, "tax_provision": 8492000, "effective_tax_rate": null, "net_income": 41799000, "net_income_continuing_ops": 41799000, "net_income_to_common": 41799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20658000, "short_term_investments": 2232000, "net_receivables": 8670000, "inventory": -2957332, "other_current_assets": null, "total_current_assets": 45056000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 182902000, "goodwill_and_intangibles": 202051000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 333779000, "total_assets": 378835000, "short_term_debt": 24112996, "accounts_payable": 12647000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21449000, "long_term_debt": 24237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51681000, "total_liabilities": 73130000, "total_debt": 48349996, "preferred_stock": null, "minority_interest": null, "retained_earnings": -89402000, "total_equity": 305705000, "shares_outstanding": 26070000, "operating_cash_flow": 29861000, "stock_based_compensation": 20411000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1535000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4607000, "dividends_paid": 25847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63464000, "free_cash_flow": 31396000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54351000", "ebitda": "57194000", "netIncome": "41799000", "grossProfit": "57582000", "depreciation": "None", "totalRevenue": "141449000", "costOfRevenue": "83867000", "interestIncome": "4852000", "incomeBeforeTax": "50291000", "interestExpense": "4060000", "operatingIncome": "38181000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8492000", "reportedCurrency": "USD", "netInterestIncome": "792000", "nonInterestIncome": "None", "operatingExpenses": "19401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2843000", "sellingGeneralAndAdministrative": "17450000", "netIncomeFromContinuingOperations": "41799000" }, "balance": { "goodwill": "19149000", "inventory": "-2957332", "commonStock": "434764000", "currentDebt": "None", "investments": "None", "totalAssets": "378835000", "longTermDebt": "24237000", "shortTermDebt": "24112996", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "182902000", "reportedCurrency": "USD", "retainedEarnings": "-89402000", "totalLiabilities": "73130000", "otherCurrentAssets": "13496000", "totalCurrentAssets": "45056000", "currentLongTermDebt": "None", "longTermInvestments": "93528000", "shortTermInvestments": "2232000", "currentNetReceivables": "8670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333779000", "currentAccountsPayable": "12647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24237000", "totalShareholderEquity": "305705000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7822000", "totalCurrentLiabilities": "21449000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "51681000", "cashAndShortTermInvestments": "20658000", "commonStockSharesOutstanding": "26070000", "intangibleAssetsExcludingGoodwill": "182902000", "cashAndCashEquivalentsAtCarryingValue": "20658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41799000", "profitLoss": "None", "dividendPayout": "25847000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4447085", "operatingCashflow": "29861000", "capitalExpenditures": "1535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63464000", "cashflowFromInvestment": "4607000", "stockBasedCompensation": "20411000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 154274000, "cost_of_revenue": 87656000, "gross_profit": 66618000, "ebit": 28002000, "ebitda": 31357000, "pretax_income": 25079000, "tax_provision": 7447000, "net_income": 17632000, "net_income_to_common": 17632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51678000, "total_current_assets": 76963000, "total_assets": 383748000, "short_term_debt": 54412319, "long_term_debt": 54437000, "total_debt": 108849319, "total_liabilities": 106477000, "total_equity": 277271000, "shares_outstanding": 26186000, "goodwill_and_intangibles": 197762000 }, "cash_flow": { "operating_cash_flow": 32496000, "capital_expenditure": 128000, "free_cash_flow": 32624000, "dividends_paid": 25781000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328948, "ticker_id": 3611, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28002000", "ebitda": "31357000", "netIncome": "17632000", "grossProfit": "66618000", "depreciation": "None", "totalRevenue": "154274000", "costOfRevenue": "87656000", "interestIncome": "4991000", "incomeBeforeTax": "25079000", "interestExpense": "2923000", "operatingIncome": "47285000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7447000", "reportedCurrency": "CAD", "netInterestIncome": "2068000", "nonInterestIncome": "None", "operatingExpenses": "19333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3355000", "sellingGeneralAndAdministrative": "15978000", "netIncomeFromContinuingOperations": "17632000" }, "balance": { "goodwill": "19149000", "inventory": "-4533024", "commonStock": "428475000", "currentDebt": "None", "investments": "None", "totalAssets": "383748000", "longTermDebt": "54437000", "shortTermDebt": "54412319", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "178613000", "reportedCurrency": "CAD", "retainedEarnings": "-105305000", "totalLiabilities": "106477000", "otherCurrentAssets": "8723000", "totalCurrentAssets": "76963000", "currentLongTermDebt": "None", "longTermInvestments": "73573000", "shortTermInvestments": "3348000", "currentNetReceivables": "13214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "306785000", "currentAccountsPayable": "10703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12496000", "shortLongTermDebtTotal": "54437000", "totalShareholderEquity": "277271000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12342000", "totalCurrentLiabilities": "25752000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "80725000", "cashAndShortTermInvestments": "51678000", "commonStockSharesOutstanding": "26186000", "intangibleAssetsExcludingGoodwill": "178613000", "cashAndCashEquivalentsAtCarryingValue": "51678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17632000", "profitLoss": "None", "dividendPayout": "25781000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "9015061", "operatingCashflow": "32496000", "capitalExpenditures": "128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3897000", "cashflowFromInvestment": "-23492000", "stockBasedCompensation": "17041000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25781000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 154274000, "cost_of_revenue": 87656000, "gross_profit": 66618000, "research_and_development": 0.17, "selling_general_admin": 15978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28002000, "depreciation_amortisation": 3355000, "ebitda": 31357000, "interest_expense": 2923000, "interest_income": null, "other_non_operating": null, "pretax_income": 25079000, "tax_provision": 7447000, "effective_tax_rate": null, "net_income": 17632000, "net_income_continuing_ops": 17632000, "net_income_to_common": 17632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51678000, "short_term_investments": 3348000, "net_receivables": 13214000, "inventory": -4533024, "other_current_assets": null, "total_current_assets": 76963000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 178613000, "goodwill_and_intangibles": 197762000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 306785000, "total_assets": 383748000, "short_term_debt": 54412319, "accounts_payable": 10703000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25752000, "long_term_debt": 54437000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 80725000, "total_liabilities": 106477000, "total_debt": 108849319, "preferred_stock": null, "minority_interest": null, "retained_earnings": -105305000, "total_equity": 277271000, "shares_outstanding": 26186000, "operating_cash_flow": 32496000, "stock_based_compensation": 17041000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23492000, "dividends_paid": 25781000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3897000, "free_cash_flow": 32624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28002000", "ebitda": "31357000", "netIncome": "17632000", "grossProfit": "66618000", "depreciation": "None", "totalRevenue": "154274000", "costOfRevenue": "87656000", "interestIncome": "4991000", "incomeBeforeTax": "25079000", "interestExpense": "2923000", "operatingIncome": "47285000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "7447000", "reportedCurrency": "CAD", "netInterestIncome": "2068000", "nonInterestIncome": "None", "operatingExpenses": "19333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3355000", "sellingGeneralAndAdministrative": "15978000", "netIncomeFromContinuingOperations": "17632000" }, "balance": { "goodwill": "19149000", "inventory": "-4533024", "commonStock": "428475000", "currentDebt": "None", "investments": "None", "totalAssets": "383748000", "longTermDebt": "54437000", "shortTermDebt": "54412319", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "178613000", "reportedCurrency": "CAD", "retainedEarnings": "-105305000", "totalLiabilities": "106477000", "otherCurrentAssets": "8723000", "totalCurrentAssets": "76963000", "currentLongTermDebt": "None", "longTermInvestments": "73573000", "shortTermInvestments": "3348000", "currentNetReceivables": "13214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "306785000", "currentAccountsPayable": "10703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12496000", "shortLongTermDebtTotal": "54437000", "totalShareholderEquity": "277271000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12342000", "totalCurrentLiabilities": "25752000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "80725000", "cashAndShortTermInvestments": "51678000", "commonStockSharesOutstanding": "26186000", "intangibleAssetsExcludingGoodwill": "178613000", "cashAndCashEquivalentsAtCarryingValue": "51678000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17632000", "profitLoss": "None", "dividendPayout": "25781000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "CAD", "changeInInventory": "9015061", "operatingCashflow": "32496000", "capitalExpenditures": "128000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3897000", "cashflowFromInvestment": "-23492000", "stockBasedCompensation": "17041000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25781000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3036000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3355000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 164945000, "cost_of_revenue": 86466000, "gross_profit": 78479000, "ebit": 46351000, "ebitda": 50903000, "pretax_income": 45190000, "tax_provision": 12005000, "net_income": 33185000, "net_income_to_common": 33185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49805000, "total_current_assets": 77527000, "total_assets": 365873000, "short_term_debt": 29728704, "long_term_debt": 29769000, "total_debt": 59497704, "total_liabilities": 74654000, "total_equity": 291219000, "shares_outstanding": 25908000, "goodwill_and_intangibles": 189210000 }, "cash_flow": { "operating_cash_flow": 51246000, "capital_expenditure": 693000, "free_cash_flow": 51939000, "dividends_paid": 25562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328953, "ticker_id": 3611, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46351000", "ebitda": "50903000", "netIncome": "33185000", "grossProfit": "78479000", "depreciation": "None", "totalRevenue": "164945000", "costOfRevenue": "86466000", "interestIncome": "1631000", "incomeBeforeTax": "45190000", "interestExpense": "1161000", "operatingIncome": "59230000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12005000", "reportedCurrency": "CAD", "netInterestIncome": "2374000", "nonInterestIncome": "None", "operatingExpenses": "19249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4552000", "sellingGeneralAndAdministrative": "24442000", "netIncomeFromContinuingOperations": "33185000" }, "balance": { "goodwill": "19149000", "inventory": "-7755361", "commonStock": "417425000", "currentDebt": "None", "investments": "None", "totalAssets": "365873000", "longTermDebt": "29769000", "shortTermDebt": "29728704", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "170061000", "reportedCurrency": "CAD", "retainedEarnings": "-97006000", "totalLiabilities": "74654000", "otherCurrentAssets": "6793000", "totalCurrentAssets": "77527000", "currentLongTermDebt": "None", "longTermInvestments": "68765000", "shortTermInvestments": "6133000", "currentNetReceivables": "14796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288346000", "currentAccountsPayable": "9362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16479000", "shortLongTermDebtTotal": "59497704", "totalShareholderEquity": "291219000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18756000", "totalCurrentLiabilities": "28118000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "46536000", "cashAndShortTermInvestments": "49805000", "commonStockSharesOutstanding": "25908000", "intangibleAssetsExcludingGoodwill": "170061000", "cashAndCashEquivalentsAtCarryingValue": "49805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33185000", "profitLoss": "None", "dividendPayout": "25562000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "5542796", "operatingCashflow": "51246000", "capitalExpenditures": "693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24188000", "cashflowFromInvestment": "-20634000", "stockBasedCompensation": "3650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164945000, "cost_of_revenue": 86466000, "gross_profit": 78479000, "research_and_development": 0.27, "selling_general_admin": 24442000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46351000, "depreciation_amortisation": 4552000, "ebitda": 50903000, "interest_expense": 1161000, "interest_income": null, "other_non_operating": null, "pretax_income": 45190000, "tax_provision": 12005000, "effective_tax_rate": null, "net_income": 33185000, "net_income_continuing_ops": 33185000, "net_income_to_common": 33185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49805000, "short_term_investments": 6133000, "net_receivables": 14796000, "inventory": -7755361, "other_current_assets": null, "total_current_assets": 77527000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 170061000, "goodwill_and_intangibles": 189210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 288346000, "total_assets": 365873000, "short_term_debt": 29728704, "accounts_payable": 9362000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28118000, "long_term_debt": 29769000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 46536000, "total_liabilities": 74654000, "total_debt": 59497704, "preferred_stock": null, "minority_interest": null, "retained_earnings": -97006000, "total_equity": 291219000, "shares_outstanding": 25908000, "operating_cash_flow": 51246000, "stock_based_compensation": 3650000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 693000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20634000, "dividends_paid": 25562000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24188000, "free_cash_flow": 51939000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46351000", "ebitda": "50903000", "netIncome": "33185000", "grossProfit": "78479000", "depreciation": "None", "totalRevenue": "164945000", "costOfRevenue": "86466000", "interestIncome": "1631000", "incomeBeforeTax": "45190000", "interestExpense": "1161000", "operatingIncome": "59230000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "12005000", "reportedCurrency": "CAD", "netInterestIncome": "2374000", "nonInterestIncome": "None", "operatingExpenses": "19249000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4552000", "sellingGeneralAndAdministrative": "24442000", "netIncomeFromContinuingOperations": "33185000" }, "balance": { "goodwill": "19149000", "inventory": "-7755361", "commonStock": "417425000", "currentDebt": "None", "investments": "None", "totalAssets": "365873000", "longTermDebt": "29769000", "shortTermDebt": "29728704", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "170061000", "reportedCurrency": "CAD", "retainedEarnings": "-97006000", "totalLiabilities": "74654000", "otherCurrentAssets": "6793000", "totalCurrentAssets": "77527000", "currentLongTermDebt": "None", "longTermInvestments": "68765000", "shortTermInvestments": "6133000", "currentNetReceivables": "14796000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "288346000", "currentAccountsPayable": "9362000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16479000", "shortLongTermDebtTotal": "59497704", "totalShareholderEquity": "291219000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "18756000", "totalCurrentLiabilities": "28118000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "46536000", "cashAndShortTermInvestments": "49805000", "commonStockSharesOutstanding": "25908000", "intangibleAssetsExcludingGoodwill": "170061000", "cashAndCashEquivalentsAtCarryingValue": "49805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33185000", "profitLoss": "None", "dividendPayout": "25562000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "CAD", "changeInInventory": "5542796", "operatingCashflow": "51246000", "capitalExpenditures": "693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24188000", "cashflowFromInvestment": "-20634000", "stockBasedCompensation": "3650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25562000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4552000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 114406000, "cost_of_revenue": 57589000, "gross_profit": 56817000, "ebit": 35899000, "ebitda": 39951000, "pretax_income": 34662000, "tax_provision": 7684000, "net_income": 26978000, "net_income_to_common": 26978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44106000, "total_current_assets": 85306000, "total_assets": 377348000, "short_term_debt": 16994000, "long_term_debt": 16994000, "total_debt": 33988000, "total_liabilities": 86365000, "total_equity": 290983000, "shares_outstanding": 25783000, "goodwill_and_intangibles": 175117000 }, "cash_flow": { "operating_cash_flow": 26239000, "capital_expenditure": 13186000, "free_cash_flow": 39425000, "dividends_paid": 23095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328958, "ticker_id": 3611, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35899000", "ebitda": "39951000", "netIncome": "26978000", "grossProfit": "56817000", "depreciation": "None", "totalRevenue": "114406000", "costOfRevenue": "57589000", "interestIncome": "3956000", "incomeBeforeTax": "34662000", "interestExpense": "1237000", "operatingIncome": "39023000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7684000", "reportedCurrency": "CAD", "netInterestIncome": "2719000", "nonInterestIncome": "None", "operatingExpenses": "17794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4052000", "sellingGeneralAndAdministrative": "13742000", "netIncomeFromContinuingOperations": "26978000" }, "balance": { "goodwill": "19149000", "inventory": "-12056179", "commonStock": "417758000", "currentDebt": "None", "investments": "None", "totalAssets": "377348000", "longTermDebt": "16994000", "shortTermDebt": "16994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "155968000", "reportedCurrency": "CAD", "retainedEarnings": "-104484000", "totalLiabilities": "86365000", "otherCurrentAssets": "9196000", "totalCurrentAssets": "85306000", "currentLongTermDebt": "None", "longTermInvestments": "82467000", "shortTermInvestments": "9475000", "currentNetReceivables": "22529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "292042000", "currentAccountsPayable": "29702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16611000", "shortLongTermDebtTotal": "16994000", "totalShareholderEquity": "290983000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17539000", "totalCurrentLiabilities": "47241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39124000", "cashAndShortTermInvestments": "44106000", "commonStockSharesOutstanding": "25783000", "intangibleAssetsExcludingGoodwill": "155968000", "cashAndCashEquivalentsAtCarryingValue": "44106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26978000", "profitLoss": "None", "dividendPayout": "23095000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "-3965998", "operatingCashflow": "26239000", "capitalExpenditures": "13186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22441000", "cashflowFromInvestment": "-17092000", "stockBasedCompensation": "4517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2024000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114406000, "cost_of_revenue": 57589000, "gross_profit": 56817000, "research_and_development": 0.27, "selling_general_admin": 13742000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35899000, "depreciation_amortisation": 4052000, "ebitda": 39951000, "interest_expense": 1237000, "interest_income": null, "other_non_operating": null, "pretax_income": 34662000, "tax_provision": 7684000, "effective_tax_rate": null, "net_income": 26978000, "net_income_continuing_ops": 26978000, "net_income_to_common": 26978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44106000, "short_term_investments": 9475000, "net_receivables": 22529000, "inventory": -12056179, "other_current_assets": null, "total_current_assets": 85306000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 155968000, "goodwill_and_intangibles": 175117000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 292042000, "total_assets": 377348000, "short_term_debt": 16994000, "accounts_payable": 29702000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47241000, "long_term_debt": 16994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39124000, "total_liabilities": 86365000, "total_debt": 33988000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -104484000, "total_equity": 290983000, "shares_outstanding": 25783000, "operating_cash_flow": 26239000, "stock_based_compensation": 4517000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13186000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17092000, "dividends_paid": 23095000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22441000, "free_cash_flow": 39425000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35899000", "ebitda": "39951000", "netIncome": "26978000", "grossProfit": "56817000", "depreciation": "None", "totalRevenue": "114406000", "costOfRevenue": "57589000", "interestIncome": "3956000", "incomeBeforeTax": "34662000", "interestExpense": "1237000", "operatingIncome": "39023000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7684000", "reportedCurrency": "CAD", "netInterestIncome": "2719000", "nonInterestIncome": "None", "operatingExpenses": "17794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.27", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "57589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4052000", "sellingGeneralAndAdministrative": "13742000", "netIncomeFromContinuingOperations": "26978000" }, "balance": { "goodwill": "19149000", "inventory": "-12056179", "commonStock": "417758000", "currentDebt": "None", "investments": "None", "totalAssets": "377348000", "longTermDebt": "16994000", "shortTermDebt": "16994000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "155968000", "reportedCurrency": "CAD", "retainedEarnings": "-104484000", "totalLiabilities": "86365000", "otherCurrentAssets": "9196000", "totalCurrentAssets": "85306000", "currentLongTermDebt": "None", "longTermInvestments": "82467000", "shortTermInvestments": "9475000", "currentNetReceivables": "22529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "292042000", "currentAccountsPayable": "29702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16611000", "shortLongTermDebtTotal": "16994000", "totalShareholderEquity": "290983000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "17539000", "totalCurrentLiabilities": "47241000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "39124000", "cashAndShortTermInvestments": "44106000", "commonStockSharesOutstanding": "25783000", "intangibleAssetsExcludingGoodwill": "155968000", "cashAndCashEquivalentsAtCarryingValue": "44106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26978000", "profitLoss": "None", "dividendPayout": "23095000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "CAD", "changeInInventory": "-3965998", "operatingCashflow": "26239000", "capitalExpenditures": "13186000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22441000", "cashflowFromInvestment": "-17092000", "stockBasedCompensation": "4517000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23095000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2024000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 75053396.31, "cost_of_revenue": 31363347.55, "gross_profit": 43690048.76, "ebit": 43690048.76, "ebitda": 47543004.12, "pretax_income": 13129751.12, "tax_provision": 2770483.9, "net_income": 10359267.23, "net_income_to_common": 10359267.23, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54732176, "total_current_assets": 95317200, "total_assets": 324851676, "short_term_debt": 3827692, "long_term_debt": 11486000, "total_debt": 15313692, "total_liabilities": 53298322, "total_equity": 271553354, "shares_outstanding": 25669300, "goodwill_and_intangibles": 133189156 }, "cash_flow": { "operating_cash_flow": 31903052.2, "capital_expenditure": 2259869.71, "free_cash_flow": 34162921.91, "dividends_paid": 23149884.79, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328963, "ticker_id": 3611, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43690048.76", "ebitda": "47543004.12", "netIncome": "10359267.23", "grossProfit": "43690048.76", "depreciation": "None", "totalRevenue": "75053396.31", "costOfRevenue": "31363347.55", "interestIncome": "1047932", "incomeBeforeTax": "13129751.12", "interestExpense": "1051084.39", "operatingIncome": "43690048.76", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2770483.90", "reportedCurrency": "CAD", "netInterestIncome": "10562134.93", "nonInterestIncome": "None", "operatingExpenses": "23963652.23", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31363347.55", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3852955.36", "sellingGeneralAndAdministrative": "19241045.11", "netIncomeFromContinuingOperations": "10359267.23" }, "balance": { "goodwill": "19143056", "inventory": "-21560128", "commonStock": "316254679", "currentDebt": "None", "investments": "None", "totalAssets": "324851676", "longTermDebt": "11486000", "shortTermDebt": "3827692", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "114046100", "reportedCurrency": "CAD", "retainedEarnings": "-102661777.43", "totalLiabilities": "53298322", "otherCurrentAssets": "12976643", "totalCurrentAssets": "95317200", "currentLongTermDebt": "3827692.59", "longTermInvestments": "74486897.81", "shortTermInvestments": "17490258", "currentNetReceivables": "10118122", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "229534476", "currentAccountsPayable": "23611504", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16230000", "shortLongTermDebtTotal": "15313692", "totalShareholderEquity": "271553354", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7717393", "totalCurrentLiabilities": "35156590", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18141731", "cashAndShortTermInvestments": "54732176", "commonStockSharesOutstanding": "25669300", "intangibleAssetsExcludingGoodwill": "114046100", "cashAndCashEquivalentsAtCarryingValue": "54732176", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10359267.23", "profitLoss": "None", "dividendPayout": "23149884.79", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "8665509", "operatingCashflow": "31903052.20", "capitalExpenditures": "2259869.71", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14533748.77", "cashflowFromInvestment": "1534000", "stockBasedCompensation": "5472834.87", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23149884.79", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1734710.28", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3852955.36", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 75053396.31, "cost_of_revenue": 31363347.55, "gross_profit": 43690048.76, "research_and_development": 0.17, "selling_general_admin": 19241045.11, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43690048.76, "depreciation_amortisation": 3852955.36, "ebitda": 47543004.12, "interest_expense": 1051084.39, "interest_income": null, "other_non_operating": null, "pretax_income": 13129751.12, "tax_provision": 2770483.9, "effective_tax_rate": null, "net_income": 10359267.23, "net_income_continuing_ops": 10359267.23, "net_income_to_common": 10359267.23, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54732176, "short_term_investments": 17490258, "net_receivables": 10118122, "inventory": -21560128, "other_current_assets": null, "total_current_assets": 95317200, "net_ppe": null, "goodwill": 19143056, "intangible_assets": 114046100, "goodwill_and_intangibles": 133189156, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 229534476, "total_assets": 324851676, "short_term_debt": 3827692, "accounts_payable": 23611504, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 35156590, "long_term_debt": 11486000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 18141731, "total_liabilities": 53298322, "total_debt": 15313692, "preferred_stock": null, "minority_interest": null, "retained_earnings": -102661777.43, "total_equity": 271553354, "shares_outstanding": 25669300, "operating_cash_flow": 31903052.2, "stock_based_compensation": 5472834.87, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2259869.71, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1534000, "dividends_paid": 23149884.79, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14533748.77, "free_cash_flow": 34162921.91, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43690048.76", "ebitda": "47543004.12", "netIncome": "10359267.23", "grossProfit": "43690048.76", "depreciation": "None", "totalRevenue": "75053396.31", "costOfRevenue": "31363347.55", "interestIncome": "1047932", "incomeBeforeTax": "13129751.12", "interestExpense": "1051084.39", "operatingIncome": "43690048.76", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2770483.90", "reportedCurrency": "CAD", "netInterestIncome": "10562134.93", "nonInterestIncome": "None", "operatingExpenses": "23963652.23", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31363347.55", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3852955.36", "sellingGeneralAndAdministrative": "19241045.11", "netIncomeFromContinuingOperations": "10359267.23" }, "balance": { "goodwill": "19143056", "inventory": "-21560128", "commonStock": "316254679", "currentDebt": "None", "investments": "None", "totalAssets": "324851676", "longTermDebt": "11486000", "shortTermDebt": "3827692", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "114046100", "reportedCurrency": "CAD", "retainedEarnings": "-102661777.43", "totalLiabilities": "53298322", "otherCurrentAssets": "12976643", "totalCurrentAssets": "95317200", "currentLongTermDebt": "3827692.59", "longTermInvestments": "74486897.81", "shortTermInvestments": "17490258", "currentNetReceivables": "10118122", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "229534476", "currentAccountsPayable": "23611504", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16230000", "shortLongTermDebtTotal": "15313692", "totalShareholderEquity": "271553354", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7717393", "totalCurrentLiabilities": "35156590", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "18141731", "cashAndShortTermInvestments": "54732176", "commonStockSharesOutstanding": "25669300", "intangibleAssetsExcludingGoodwill": "114046100", "cashAndCashEquivalentsAtCarryingValue": "54732176", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10359267.23", "profitLoss": "None", "dividendPayout": "23149884.79", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "CAD", "changeInInventory": "8665509", "operatingCashflow": "31903052.20", "capitalExpenditures": "2259869.71", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14533748.77", "cashflowFromInvestment": "1534000", "stockBasedCompensation": "5472834.87", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23149884.79", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1734710.28", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3852955.36", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 11326475, "cost_of_revenue": 29420791, "gross_profit": 11326475, "ebit": 24284341, "ebitda": 25898842, "pretax_income": 23976711, "tax_provision": 938305, "net_income": 23038405, "net_income_to_common": 23038405, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34692334, "total_current_assets": 81515091, "total_assets": 314394690, "short_term_debt": 5500000, "long_term_debt": null, "total_debt": 5500000, "total_liabilities": 40449916, "total_equity": 373121000, "shares_outstanding": 25497300, "goodwill_and_intangibles": 128072802 }, "cash_flow": { "operating_cash_flow": 70050586, "capital_expenditure": 90691100.78, "free_cash_flow": 160741686.78, "dividends_paid": 21470158.51, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328968, "ticker_id": 3611, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24284341", "ebitda": "25898842", "netIncome": "23038405", "grossProfit": "11326475", "depreciation": "None", "totalRevenue": "11326475", "costOfRevenue": "29420791", "interestIncome": "11112824.24", "incomeBeforeTax": "23976711", "interestExpense": "11112824", "operatingIncome": "23976711", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "938305", "reportedCurrency": "CAD", "netInterestIncome": "11112824.24", "nonInterestIncome": "None", "operatingExpenses": "-12650235.31", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29420791", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1614501", "sellingGeneralAndAdministrative": "21734469", "netIncomeFromContinuingOperations": "23038405.91" }, "balance": { "goodwill": "19173586", "inventory": "2", "commonStock": "303178344", "currentDebt": "None", "investments": "None", "totalAssets": "314394690", "longTermDebt": "None", "shortTermDebt": "5500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "108899216", "reportedCurrency": "CAD", "retainedEarnings": "-117201000", "totalLiabilities": "40449916", "otherCurrentAssets": "18576589", "totalCurrentAssets": "81515091", "currentLongTermDebt": "4038090.20", "longTermInvestments": "75299369.32", "shortTermInvestments": "19611168", "currentNetReceivables": "8635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232879598", "currentAccountsPayable": "32106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12334000", "shortLongTermDebtTotal": "5500000", "totalShareholderEquity": "373121000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103889", "totalCurrentLiabilities": "38155547", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2294369", "cashAndShortTermInvestments": "34692334", "commonStockSharesOutstanding": "25497300", "intangibleAssetsExcludingGoodwill": "108899216", "cashAndCashEquivalentsAtCarryingValue": "34692334", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23038405", "profitLoss": "None", "dividendPayout": "21470158.51", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "70050586", "capitalExpenditures": "90691100.78", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29958224.12", "cashflowFromInvestment": "-121666923.64", "stockBasedCompensation": "9073221", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21470158.51", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5465578", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1614501", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11326475, "cost_of_revenue": 29420791, "gross_profit": 11326475, "research_and_development": null, "selling_general_admin": 21734469, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24284341, "depreciation_amortisation": 1614501, "ebitda": 25898842, "interest_expense": 11112824, "interest_income": null, "other_non_operating": null, "pretax_income": 23976711, "tax_provision": 938305, "effective_tax_rate": null, "net_income": 23038405, "net_income_continuing_ops": 23038405.91, "net_income_to_common": 23038405, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34692334, "short_term_investments": 19611168, "net_receivables": 8635000, "inventory": 2, "other_current_assets": null, "total_current_assets": 81515091, "net_ppe": null, "goodwill": 19173586, "intangible_assets": 108899216, "goodwill_and_intangibles": 128072802, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 232879598, "total_assets": 314394690, "short_term_debt": 5500000, "accounts_payable": 32106000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38155547, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2294369, "total_liabilities": 40449916, "total_debt": 5500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -117201000, "total_equity": 373121000, "shares_outstanding": 25497300, "operating_cash_flow": 70050586, "stock_based_compensation": 9073221, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90691100.78, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121666923.64, "dividends_paid": 21470158.51, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29958224.12, "free_cash_flow": 160741686.78, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24284341", "ebitda": "25898842", "netIncome": "23038405", "grossProfit": "11326475", "depreciation": "None", "totalRevenue": "11326475", "costOfRevenue": "29420791", "interestIncome": "11112824.24", "incomeBeforeTax": "23976711", "interestExpense": "11112824", "operatingIncome": "23976711", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "938305", "reportedCurrency": "CAD", "netInterestIncome": "11112824.24", "nonInterestIncome": "None", "operatingExpenses": "-12650235.31", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29420791", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1614501", "sellingGeneralAndAdministrative": "21734469", "netIncomeFromContinuingOperations": "23038405.91" }, "balance": { "goodwill": "19173586", "inventory": "2", "commonStock": "303178344", "currentDebt": "None", "investments": "None", "totalAssets": "314394690", "longTermDebt": "None", "shortTermDebt": "5500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "108899216", "reportedCurrency": "CAD", "retainedEarnings": "-117201000", "totalLiabilities": "40449916", "otherCurrentAssets": "18576589", "totalCurrentAssets": "81515091", "currentLongTermDebt": "4038090.20", "longTermInvestments": "75299369.32", "shortTermInvestments": "19611168", "currentNetReceivables": "8635000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "232879598", "currentAccountsPayable": "32106000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "12334000", "shortLongTermDebtTotal": "5500000", "totalShareholderEquity": "373121000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "103889", "totalCurrentLiabilities": "38155547", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2294369", "cashAndShortTermInvestments": "34692334", "commonStockSharesOutstanding": "25497300", "intangibleAssetsExcludingGoodwill": "108899216", "cashAndCashEquivalentsAtCarryingValue": "34692334", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23038405", "profitLoss": "None", "dividendPayout": "21470158.51", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "CAD", "changeInInventory": "None", "operatingCashflow": "70050586", "capitalExpenditures": "90691100.78", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29958224.12", "cashflowFromInvestment": "-121666923.64", "stockBasedCompensation": "9073221", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21470158.51", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5465578", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1614501", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 143345526, "cost_of_revenue": 12104969, "gross_profit": 131240557, "ebit": 41655888, "ebitda": 42335344, "pretax_income": 41359058, "tax_provision": 12545778, "net_income": 28813280, "net_income_to_common": 28813280, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169087272, "total_current_assets": 184952277, "total_assets": 505929449, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 124633551, "total_equity": 381295897, "shares_outstanding": 25799000, "goodwill_and_intangibles": 199205000 }, "cash_flow": { "operating_cash_flow": 43747509, "capital_expenditure": 534494, "free_cash_flow": 44282003, "dividends_paid": 10315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328931, "ticker_id": 3611, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41655888", "ebitda": "42335344", "netIncome": "28813280", "grossProfit": "131240557", "depreciation": "None", "totalRevenue": "143345526", "costOfRevenue": "12104969", "interestIncome": "None", "incomeBeforeTax": "41359058", "interestExpense": "296830", "operatingIncome": "41260443", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12545778", "reportedCurrency": "USD", "netInterestIncome": "-301000", "nonInterestIncome": "None", "operatingExpenses": "89980113", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12104969", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "679456", "sellingGeneralAndAdministrative": "5862000", "netIncomeFromContinuingOperations": "29218000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "449548631", "currentDebt": "None", "investments": "None", "totalAssets": "505929449", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "180056000", "reportedCurrency": "USD", "retainedEarnings": "-14593838", "totalLiabilities": "124633551", "otherCurrentAssets": "12656000", "totalCurrentAssets": "184952277", "currentLongTermDebt": "None", "longTermInvestments": "59298000", "shortTermInvestments": "6051838", "currentNetReceivables": "9813167", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320977172", "currentAccountsPayable": "13343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "381295897", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48473000", "totalCurrentLiabilities": "61816000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "124633551", "cashAndShortTermInvestments": "169087272", "commonStockSharesOutstanding": "25799000", "intangibleAssetsExcludingGoodwill": "180056000", "cashAndCashEquivalentsAtCarryingValue": "169087272", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28813280", "profitLoss": "None", "dividendPayout": "10315000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43747509", "capitalExpenditures": "534494", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11033026", "cashflowFromInvestment": "19483331", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-493074", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "679456", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143345526, "cost_of_revenue": 12104969, "gross_profit": 131240557, "research_and_development": null, "selling_general_admin": 5862000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41655888, "depreciation_amortisation": 679456, "ebitda": 42335344, "interest_expense": 296830, "interest_income": null, "other_non_operating": null, "pretax_income": 41359058, "tax_provision": 12545778, "effective_tax_rate": null, "net_income": 28813280, "net_income_continuing_ops": 29218000, "net_income_to_common": 28813280, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169087272, "short_term_investments": 6051838, "net_receivables": 9813167, "inventory": null, "other_current_assets": null, "total_current_assets": 184952277, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 180056000, "goodwill_and_intangibles": 199205000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 320977172, "total_assets": 505929449, "short_term_debt": null, "accounts_payable": 13343000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61816000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 124633551, "total_liabilities": 124633551, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -14593838, "total_equity": 381295897, "shares_outstanding": 25799000, "operating_cash_flow": 43747509, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 534494, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19483331, "dividends_paid": 10315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11033026, "free_cash_flow": 44282003, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41655888", "ebitda": "42335344", "netIncome": "28813280", "grossProfit": "131240557", "depreciation": "None", "totalRevenue": "143345526", "costOfRevenue": "12104969", "interestIncome": "None", "incomeBeforeTax": "41359058", "interestExpense": "296830", "operatingIncome": "41260443", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12545778", "reportedCurrency": "USD", "netInterestIncome": "-301000", "nonInterestIncome": "None", "operatingExpenses": "89980113", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12104969", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "679456", "sellingGeneralAndAdministrative": "5862000", "netIncomeFromContinuingOperations": "29218000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "449548631", "currentDebt": "None", "investments": "None", "totalAssets": "505929449", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "180056000", "reportedCurrency": "USD", "retainedEarnings": "-14593838", "totalLiabilities": "124633551", "otherCurrentAssets": "12656000", "totalCurrentAssets": "184952277", "currentLongTermDebt": "None", "longTermInvestments": "59298000", "shortTermInvestments": "6051838", "currentNetReceivables": "9813167", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320977172", "currentAccountsPayable": "13343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "381295897", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48473000", "totalCurrentLiabilities": "61816000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "124633551", "cashAndShortTermInvestments": "169087272", "commonStockSharesOutstanding": "25799000", "intangibleAssetsExcludingGoodwill": "180056000", "cashAndCashEquivalentsAtCarryingValue": "169087272", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28813280", "profitLoss": "None", "dividendPayout": "10315000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43747509", "capitalExpenditures": "534494", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11033026", "cashflowFromInvestment": "19483331", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-493074", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "679456", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 114364450, "cost_of_revenue": 7144416, "gross_profit": 107220033, "ebit": 39438359, "ebitda": 40099841, "pretax_income": 39037615, "tax_provision": 9891801, "net_income": 29145813, "net_income_to_common": 29145813, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117918664, "total_current_assets": 173022176, "total_assets": 524394465, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 158534000, "total_equity": 367245000, "shares_outstanding": 25799000, "goodwill_and_intangibles": 147289372 }, "cash_flow": { "operating_cash_flow": 51920000, "capital_expenditure": 323000, "free_cash_flow": 52243000, "dividends_paid": 10315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328932, "ticker_id": 3611, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39438359", "ebitda": "40099841", "netIncome": "29145813", "grossProfit": "107220033", "depreciation": "None", "totalRevenue": "114364450", "costOfRevenue": "7144416", "interestIncome": "None", "incomeBeforeTax": "39037615", "interestExpense": "400743", "operatingIncome": "40534068", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9891801", "reportedCurrency": "USD", "netInterestIncome": "-395000", "nonInterestIncome": "None", "operatingExpenses": "66685964", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7144416", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "661482", "sellingGeneralAndAdministrative": "5053000", "netIncomeFromContinuingOperations": "28728000" }, "balance": { "goodwill": "13944301", "inventory": "None", "commonStock": "448575000", "currentDebt": "None", "investments": "None", "totalAssets": "524394465", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "133345071", "reportedCurrency": "USD", "retainedEarnings": "-33449000", "totalLiabilities": "158534000", "otherCurrentAssets": "-89818", "totalCurrentAssets": "173022176", "currentLongTermDebt": "None", "longTermInvestments": "76697000", "shortTermInvestments": "5838583", "currentNetReceivables": "49354746", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351372288", "currentAccountsPayable": "9868566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "367245000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85003609", "totalCurrentLiabilities": "97538000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "60996000", "cashAndShortTermInvestments": "117918664", "commonStockSharesOutstanding": "25799000", "intangibleAssetsExcludingGoodwill": "133345071", "cashAndCashEquivalentsAtCarryingValue": "117918664", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28728000", "profitLoss": "None", "dividendPayout": "10315000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51920000", "capitalExpenditures": "323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15869000", "cashflowFromInvestment": "6356000", "stockBasedCompensation": "18000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "894.96", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "652000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114364450, "cost_of_revenue": 7144416, "gross_profit": 107220033, "research_and_development": null, "selling_general_admin": 5053000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39438359, "depreciation_amortisation": 661482, "ebitda": 40099841, "interest_expense": 400743, "interest_income": null, "other_non_operating": null, "pretax_income": 39037615, "tax_provision": 9891801, "effective_tax_rate": null, "net_income": 29145813, "net_income_continuing_ops": 28728000, "net_income_to_common": 29145813, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117918664, "short_term_investments": 5838583, "net_receivables": 49354746, "inventory": null, "other_current_assets": null, "total_current_assets": 173022176, "net_ppe": null, "goodwill": 13944301, "intangible_assets": 133345071, "goodwill_and_intangibles": 147289372, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 351372288, "total_assets": 524394465, "short_term_debt": null, "accounts_payable": 9868566, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97538000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 60996000, "total_liabilities": 158534000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33449000, "total_equity": 367245000, "shares_outstanding": 25799000, "operating_cash_flow": 51920000, "stock_based_compensation": 18000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 323000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6356000, "dividends_paid": 10315000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15869000, "free_cash_flow": 52243000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39438359", "ebitda": "40099841", "netIncome": "29145813", "grossProfit": "107220033", "depreciation": "None", "totalRevenue": "114364450", "costOfRevenue": "7144416", "interestIncome": "None", "incomeBeforeTax": "39037615", "interestExpense": "400743", "operatingIncome": "40534068", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9891801", "reportedCurrency": "USD", "netInterestIncome": "-395000", "nonInterestIncome": "None", "operatingExpenses": "66685964", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7144416", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "661482", "sellingGeneralAndAdministrative": "5053000", "netIncomeFromContinuingOperations": "28728000" }, "balance": { "goodwill": "13944301", "inventory": "None", "commonStock": "448575000", "currentDebt": "None", "investments": "None", "totalAssets": "524394465", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "133345071", "reportedCurrency": "USD", "retainedEarnings": "-33449000", "totalLiabilities": "158534000", "otherCurrentAssets": "-89818", "totalCurrentAssets": "173022176", "currentLongTermDebt": "None", "longTermInvestments": "76697000", "shortTermInvestments": "5838583", "currentNetReceivables": "49354746", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351372288", "currentAccountsPayable": "9868566", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "367245000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "85003609", "totalCurrentLiabilities": "97538000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "60996000", "cashAndShortTermInvestments": "117918664", "commonStockSharesOutstanding": "25799000", "intangibleAssetsExcludingGoodwill": "133345071", "cashAndCashEquivalentsAtCarryingValue": "117918664", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28728000", "profitLoss": "None", "dividendPayout": "10315000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51920000", "capitalExpenditures": "323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15869000", "cashflowFromInvestment": "6356000", "stockBasedCompensation": "18000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10315000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "894.96", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "652000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 66162005, "cost_of_revenue": 7587870, "gross_profit": 58574135, "ebit": 17332262, "ebitda": 17972000, "pretax_income": 17074193, "tax_provision": 4062882, "net_income": 13011310, "net_income_to_common": 13011310, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79898000, "total_current_assets": 123549000, "total_assets": 466169000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 121441000, "total_equity": 344728000, "shares_outstanding": 25814000, "goodwill_and_intangibles": 199270000 }, "cash_flow": { "operating_cash_flow": 9770007, "capital_expenditure": 406921, "free_cash_flow": 10176928, "dividends_paid": 7649576, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328934, "ticker_id": 3611, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17332262", "ebitda": "17972000", "netIncome": "13011310", "grossProfit": "58574135", "depreciation": "None", "totalRevenue": "66162005", "costOfRevenue": "7587870", "interestIncome": "None", "incomeBeforeTax": "17074193", "interestExpense": "258070", "operatingIncome": "16673739", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4062882", "reportedCurrency": "USD", "netInterestIncome": "-261000", "nonInterestIncome": "None", "operatingExpenses": "41900396", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7587870", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "639738", "sellingGeneralAndAdministrative": "4473000", "netIncomeFromContinuingOperations": "13159000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "448575000", "currentDebt": "None", "investments": "None", "totalAssets": "466169000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "180121000", "reportedCurrency": "USD", "retainedEarnings": "-51862000", "totalLiabilities": "121441000", "otherCurrentAssets": "13499000", "totalCurrentAssets": "123549000", "currentLongTermDebt": "None", "longTermInvestments": "79168000", "shortTermInvestments": "446000", "currentNetReceivables": "29706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "342620000", "currentAccountsPayable": "14544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "344728000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39484000", "totalCurrentLiabilities": "57817000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "63624000", "cashAndShortTermInvestments": "79898000", "commonStockSharesOutstanding": "25814000", "intangibleAssetsExcludingGoodwill": "180121000", "cashAndCashEquivalentsAtCarryingValue": "79898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13013118", "profitLoss": "None", "dividendPayout": "7649576", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9770007", "capitalExpenditures": "406921", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8909119", "cashflowFromInvestment": "5026374", "stockBasedCompensation": "19000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7649576", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-999645", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "639827", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 66162005, "cost_of_revenue": 7587870, "gross_profit": 58574135, "research_and_development": null, "selling_general_admin": 4473000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17332262, "depreciation_amortisation": 639738, "ebitda": 17972000, "interest_expense": 258070, "interest_income": null, "other_non_operating": null, "pretax_income": 17074193, "tax_provision": 4062882, "effective_tax_rate": null, "net_income": 13011310, "net_income_continuing_ops": 13159000, "net_income_to_common": 13011310, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 79898000, "short_term_investments": 446000, "net_receivables": 29706000, "inventory": null, "other_current_assets": null, "total_current_assets": 123549000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 180121000, "goodwill_and_intangibles": 199270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 342620000, "total_assets": 466169000, "short_term_debt": null, "accounts_payable": 14544000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 57817000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63624000, "total_liabilities": 121441000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51862000, "total_equity": 344728000, "shares_outstanding": 25814000, "operating_cash_flow": 9770007, "stock_based_compensation": 19000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 406921, "acquisitions": null, "other_investing": null, "investing_cash_flow": 5026374, "dividends_paid": 7649576, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8909119, "free_cash_flow": 10176928, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17332262", "ebitda": "17972000", "netIncome": "13011310", "grossProfit": "58574135", "depreciation": "None", "totalRevenue": "66162005", "costOfRevenue": "7587870", "interestIncome": "None", "incomeBeforeTax": "17074193", "interestExpense": "258070", "operatingIncome": "16673739", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4062882", "reportedCurrency": "USD", "netInterestIncome": "-261000", "nonInterestIncome": "None", "operatingExpenses": "41900396", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "7587870", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "639738", "sellingGeneralAndAdministrative": "4473000", "netIncomeFromContinuingOperations": "13159000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "448575000", "currentDebt": "None", "investments": "None", "totalAssets": "466169000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "180121000", "reportedCurrency": "USD", "retainedEarnings": "-51862000", "totalLiabilities": "121441000", "otherCurrentAssets": "13499000", "totalCurrentAssets": "123549000", "currentLongTermDebt": "None", "longTermInvestments": "79168000", "shortTermInvestments": "446000", "currentNetReceivables": "29706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "342620000", "currentAccountsPayable": "14544000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "344728000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "39484000", "totalCurrentLiabilities": "57817000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "63624000", "cashAndShortTermInvestments": "79898000", "commonStockSharesOutstanding": "25814000", "intangibleAssetsExcludingGoodwill": "180121000", "cashAndCashEquivalentsAtCarryingValue": "79898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13013118", "profitLoss": "None", "dividendPayout": "7649576", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9770007", "capitalExpenditures": "406921", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8909119", "cashflowFromInvestment": "5026374", "stockBasedCompensation": "19000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7649576", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-999645", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "639827", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 62191000, "cost_of_revenue": 37303000, "gross_profit": 24888000, "ebit": 19146000, "ebitda": 19783000, "pretax_income": 18860000, "tax_provision": 5359000, "net_income": 13501000, "net_income_to_common": 13501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75075000, "total_current_assets": 108482000, "total_assets": 439429000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 93955000, "total_equity": 345474000, "shares_outstanding": 25820000, "goodwill_and_intangibles": 202935000 }, "cash_flow": { "operating_cash_flow": 22114037, "capital_expenditure": 530159, "free_cash_flow": 22644196, "dividends_paid": 7740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328935, "ticker_id": 3611, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19146000", "ebitda": "19783000", "netIncome": "13501000", "grossProfit": "24888000", "depreciation": "None", "totalRevenue": "62191000", "costOfRevenue": "37303000", "interestIncome": "None", "incomeBeforeTax": "18860000", "interestExpense": "286000", "operatingIncome": "19426000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5359000", "reportedCurrency": "USD", "netInterestIncome": "-286000", "nonInterestIncome": "None", "operatingExpenses": "5462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "637000", "sellingGeneralAndAdministrative": "4825000", "netIncomeFromContinuingOperations": "13501000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "449575000", "currentDebt": "None", "investments": "None", "totalAssets": "439429000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "183786000", "reportedCurrency": "USD", "retainedEarnings": "-57281000", "totalLiabilities": "93955000", "otherCurrentAssets": "13737000", "totalCurrentAssets": "108482000", "currentLongTermDebt": "None", "longTermInvestments": "71472000", "shortTermInvestments": "305000", "currentNetReceivables": "19365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330947000", "currentAccountsPayable": "14761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "345474000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24698000", "totalCurrentLiabilities": "42817000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "51138000", "cashAndShortTermInvestments": "75075000", "commonStockSharesOutstanding": "25820000", "intangibleAssetsExcludingGoodwill": "183786000", "cashAndCashEquivalentsAtCarryingValue": "75075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13723461", "profitLoss": "None", "dividendPayout": "7740000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22114037", "capitalExpenditures": "530159", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8136709", "cashflowFromInvestment": "1224630", "stockBasedCompensation": "18000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10405", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "647496", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 62191000, "cost_of_revenue": 37303000, "gross_profit": 24888000, "research_and_development": null, "selling_general_admin": 4825000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19146000, "depreciation_amortisation": 637000, "ebitda": 19783000, "interest_expense": 286000, "interest_income": null, "other_non_operating": null, "pretax_income": 18860000, "tax_provision": 5359000, "effective_tax_rate": null, "net_income": 13501000, "net_income_continuing_ops": 13501000, "net_income_to_common": 13501000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75075000, "short_term_investments": 305000, "net_receivables": 19365000, "inventory": null, "other_current_assets": null, "total_current_assets": 108482000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 183786000, "goodwill_and_intangibles": 202935000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 330947000, "total_assets": 439429000, "short_term_debt": null, "accounts_payable": 14761000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42817000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51138000, "total_liabilities": 93955000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57281000, "total_equity": 345474000, "shares_outstanding": 25820000, "operating_cash_flow": 22114037, "stock_based_compensation": 18000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 530159, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1224630, "dividends_paid": 7740000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8136709, "free_cash_flow": 22644196, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19146000", "ebitda": "19783000", "netIncome": "13501000", "grossProfit": "24888000", "depreciation": "None", "totalRevenue": "62191000", "costOfRevenue": "37303000", "interestIncome": "None", "incomeBeforeTax": "18860000", "interestExpense": "286000", "operatingIncome": "19426000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5359000", "reportedCurrency": "USD", "netInterestIncome": "-286000", "nonInterestIncome": "None", "operatingExpenses": "5462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "37303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "637000", "sellingGeneralAndAdministrative": "4825000", "netIncomeFromContinuingOperations": "13501000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "449575000", "currentDebt": "None", "investments": "None", "totalAssets": "439429000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "183786000", "reportedCurrency": "USD", "retainedEarnings": "-57281000", "totalLiabilities": "93955000", "otherCurrentAssets": "13737000", "totalCurrentAssets": "108482000", "currentLongTermDebt": "None", "longTermInvestments": "71472000", "shortTermInvestments": "305000", "currentNetReceivables": "19365000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "330947000", "currentAccountsPayable": "14761000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "345474000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24698000", "totalCurrentLiabilities": "42817000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "51138000", "cashAndShortTermInvestments": "75075000", "commonStockSharesOutstanding": "25820000", "intangibleAssetsExcludingGoodwill": "183786000", "cashAndCashEquivalentsAtCarryingValue": "75075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13723461", "profitLoss": "None", "dividendPayout": "7740000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "22114037", "capitalExpenditures": "530159", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8136709", "cashflowFromInvestment": "1224630", "stockBasedCompensation": "18000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7740000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10405", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "647496", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 43986690, "cost_of_revenue": 4337853, "gross_profit": 39648837, "ebit": 15983558, "ebitda": 16522923, "pretax_income": 15704405, "tax_provision": 3783533, "net_income": 11920871, "net_income_to_common": 11920871, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55868000, "total_current_assets": 77519000, "total_assets": 386131000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 59986000, "total_equity": 326145000, "shares_outstanding": 25829000, "goodwill_and_intangibles": 187438000 }, "cash_flow": { "operating_cash_flow": 14137000, "capital_expenditure": 592000, "free_cash_flow": 14729000, "dividends_paid": 7744000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328936, "ticker_id": 3611, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15983558", "ebitda": "16522923", "netIncome": "11920871", "grossProfit": "39648837", "depreciation": "None", "totalRevenue": "43986690", "costOfRevenue": "4337853", "interestIncome": "None", "incomeBeforeTax": "15704405", "interestExpense": "279153", "operatingIncome": "16535885", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3783533", "reportedCurrency": "USD", "netInterestIncome": "-280000", "nonInterestIncome": "None", "operatingExpenses": "23112952", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4337853", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "539365", "sellingGeneralAndAdministrative": "4127000", "netIncomeFromContinuingOperations": "11957000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "449575000", "currentDebt": "None", "investments": "None", "totalAssets": "386131000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "168289000", "reportedCurrency": "USD", "retainedEarnings": "-63042000", "totalLiabilities": "59986000", "otherCurrentAssets": "13243000", "totalCurrentAssets": "77519000", "currentLongTermDebt": "None", "longTermInvestments": "69406000", "shortTermInvestments": "241000", "currentNetReceivables": "8167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "308612000", "currentAccountsPayable": "8336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "326145000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11056000", "totalCurrentLiabilities": "22340000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37646000", "cashAndShortTermInvestments": "55868000", "commonStockSharesOutstanding": "25829000", "intangibleAssetsExcludingGoodwill": "168289000", "cashAndCashEquivalentsAtCarryingValue": "55868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11957000", "profitLoss": "None", "dividendPayout": "7744000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14137000", "capitalExpenditures": "592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8100000", "cashflowFromInvestment": "4373000", "stockBasedCompensation": "18000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7744000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43986690, "cost_of_revenue": 4337853, "gross_profit": 39648837, "research_and_development": null, "selling_general_admin": 4127000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15983558, "depreciation_amortisation": 539365, "ebitda": 16522923, "interest_expense": 279153, "interest_income": null, "other_non_operating": null, "pretax_income": 15704405, "tax_provision": 3783533, "effective_tax_rate": null, "net_income": 11920871, "net_income_continuing_ops": 11957000, "net_income_to_common": 11920871, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55868000, "short_term_investments": 241000, "net_receivables": 8167000, "inventory": null, "other_current_assets": null, "total_current_assets": 77519000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 168289000, "goodwill_and_intangibles": 187438000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 308612000, "total_assets": 386131000, "short_term_debt": null, "accounts_payable": 8336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22340000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 37646000, "total_liabilities": 59986000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63042000, "total_equity": 326145000, "shares_outstanding": 25829000, "operating_cash_flow": 14137000, "stock_based_compensation": 18000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 592000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4373000, "dividends_paid": 7744000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8100000, "free_cash_flow": 14729000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15983558", "ebitda": "16522923", "netIncome": "11920871", "grossProfit": "39648837", "depreciation": "None", "totalRevenue": "43986690", "costOfRevenue": "4337853", "interestIncome": "None", "incomeBeforeTax": "15704405", "interestExpense": "279153", "operatingIncome": "16535885", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3783533", "reportedCurrency": "USD", "netInterestIncome": "-280000", "nonInterestIncome": "None", "operatingExpenses": "23112952", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4337853", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "539365", "sellingGeneralAndAdministrative": "4127000", "netIncomeFromContinuingOperations": "11957000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "449575000", "currentDebt": "None", "investments": "None", "totalAssets": "386131000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "168289000", "reportedCurrency": "USD", "retainedEarnings": "-63042000", "totalLiabilities": "59986000", "otherCurrentAssets": "13243000", "totalCurrentAssets": "77519000", "currentLongTermDebt": "None", "longTermInvestments": "69406000", "shortTermInvestments": "241000", "currentNetReceivables": "8167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "308612000", "currentAccountsPayable": "8336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "326145000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11056000", "totalCurrentLiabilities": "22340000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "37646000", "cashAndShortTermInvestments": "55868000", "commonStockSharesOutstanding": "25829000", "intangibleAssetsExcludingGoodwill": "168289000", "cashAndCashEquivalentsAtCarryingValue": "55868000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11957000", "profitLoss": "None", "dividendPayout": "7744000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "14137000", "capitalExpenditures": "592000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8100000", "cashflowFromInvestment": "4373000", "stockBasedCompensation": "18000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7744000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-552000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 37303000, "cost_of_revenue": 22670000, "gross_profit": 14633000, "ebit": 17106000, "ebitda": 17706000, "pretax_income": 16493000, "tax_provision": 4813000, "net_income": 11680000, "net_income_to_common": 11680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46834000, "total_current_assets": 79188000, "total_assets": 388798000, "short_term_debt": 1577145, "long_term_debt": null, "total_debt": 1577145, "total_liabilities": 65150000, "total_equity": 323648000, "shares_outstanding": 25391304, "goodwill_and_intangibles": 187403000 }, "cash_flow": { "operating_cash_flow": 26910000, "capital_expenditure": 410000, "free_cash_flow": 27320000, "dividends_paid": 7749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328937, "ticker_id": 3611, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17106000", "ebitda": "17706000", "netIncome": "11680000", "grossProfit": "14633000", "depreciation": "None", "totalRevenue": "37303000", "costOfRevenue": "22670000", "interestIncome": "None", "incomeBeforeTax": "16493000", "interestExpense": "613000", "operatingIncome": "9084000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4813000", "reportedCurrency": "USD", "netInterestIncome": "-613000", "nonInterestIncome": "None", "operatingExpenses": "5549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "600000", "sellingGeneralAndAdministrative": "4949000", "netIncomeFromContinuingOperations": "11680000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "450127000", "currentDebt": "None", "investments": "None", "totalAssets": "388798000", "longTermDebt": "None", "shortTermDebt": "1577145", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "168254000", "reportedCurrency": "USD", "retainedEarnings": "-67255000", "totalLiabilities": "65150000", "otherCurrentAssets": "14657000", "totalCurrentAssets": "79188000", "currentLongTermDebt": "None", "longTermInvestments": "72848000", "shortTermInvestments": "225000", "currentNetReceivables": "17472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309610000", "currentAccountsPayable": "7605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14680251", "totalShareholderEquity": "323648000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11829000", "totalCurrentLiabilities": "30278000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34872000", "cashAndShortTermInvestments": "46834000", "commonStockSharesOutstanding": "25391304", "intangibleAssetsExcludingGoodwill": "168254000", "cashAndCashEquivalentsAtCarryingValue": "46834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11680000", "profitLoss": "None", "dividendPayout": "7749000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26910000", "capitalExpenditures": "410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34308000", "cashflowFromInvestment": "19509000", "stockBasedCompensation": "4675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37303000, "cost_of_revenue": 22670000, "gross_profit": 14633000, "research_and_development": null, "selling_general_admin": 4949000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17106000, "depreciation_amortisation": 600000, "ebitda": 17706000, "interest_expense": 613000, "interest_income": null, "other_non_operating": null, "pretax_income": 16493000, "tax_provision": 4813000, "effective_tax_rate": null, "net_income": 11680000, "net_income_continuing_ops": 11680000, "net_income_to_common": 11680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46834000, "short_term_investments": 225000, "net_receivables": 17472000, "inventory": null, "other_current_assets": null, "total_current_assets": 79188000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 168254000, "goodwill_and_intangibles": 187403000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 309610000, "total_assets": 388798000, "short_term_debt": 1577145, "accounts_payable": 7605000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30278000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34872000, "total_liabilities": 65150000, "total_debt": 1577145, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67255000, "total_equity": 323648000, "shares_outstanding": 25391304, "operating_cash_flow": 26910000, "stock_based_compensation": 4675000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19509000, "dividends_paid": 7749000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34308000, "free_cash_flow": 27320000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17106000", "ebitda": "17706000", "netIncome": "11680000", "grossProfit": "14633000", "depreciation": "None", "totalRevenue": "37303000", "costOfRevenue": "22670000", "interestIncome": "None", "incomeBeforeTax": "16493000", "interestExpense": "613000", "operatingIncome": "9084000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4813000", "reportedCurrency": "USD", "netInterestIncome": "-613000", "nonInterestIncome": "None", "operatingExpenses": "5549000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "600000", "sellingGeneralAndAdministrative": "4949000", "netIncomeFromContinuingOperations": "11680000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "450127000", "currentDebt": "None", "investments": "None", "totalAssets": "388798000", "longTermDebt": "None", "shortTermDebt": "1577145", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "168254000", "reportedCurrency": "USD", "retainedEarnings": "-67255000", "totalLiabilities": "65150000", "otherCurrentAssets": "14657000", "totalCurrentAssets": "79188000", "currentLongTermDebt": "None", "longTermInvestments": "72848000", "shortTermInvestments": "225000", "currentNetReceivables": "17472000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "309610000", "currentAccountsPayable": "7605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14680251", "totalShareholderEquity": "323648000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11829000", "totalCurrentLiabilities": "30278000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "34872000", "cashAndShortTermInvestments": "46834000", "commonStockSharesOutstanding": "25391304", "intangibleAssetsExcludingGoodwill": "168254000", "cashAndCashEquivalentsAtCarryingValue": "46834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11680000", "profitLoss": "None", "dividendPayout": "7749000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "26910000", "capitalExpenditures": "410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34308000", "cashflowFromInvestment": "19509000", "stockBasedCompensation": "4675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7749000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2022000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 45150000, "cost_of_revenue": 21035000, "gross_profit": 24115000, "ebit": 19328000, "ebitda": 19830000, "pretax_income": 18395000, "tax_provision": 5698000, "net_income": 12697000, "net_income_to_common": 12697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43548000, "total_current_assets": 69181000, "total_assets": 412477000, "short_term_debt": null, "long_term_debt": 18677000, "total_debt": 18677000, "total_liabilities": 82198000, "total_equity": 330279000, "shares_outstanding": 26040000, "goodwill_and_intangibles": 198357000 }, "cash_flow": { "operating_cash_flow": 21210000, "capital_expenditure": 342000, "free_cash_flow": 21552000, "dividends_paid": 6466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328939, "ticker_id": 3611, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19328000", "ebitda": "19830000", "netIncome": "12697000", "grossProfit": "24115000", "depreciation": "None", "totalRevenue": "45150000", "costOfRevenue": "21035000", "interestIncome": "None", "incomeBeforeTax": "18395000", "interestExpense": "933000", "operatingIncome": "19001000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5698000", "reportedCurrency": "USD", "netInterestIncome": "-933000", "nonInterestIncome": "None", "operatingExpenses": "5114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "502000", "sellingGeneralAndAdministrative": "4612000", "netIncomeFromContinuingOperations": "12697000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "434927000", "currentDebt": "None", "investments": "None", "totalAssets": "412477000", "longTermDebt": "18677000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "179208000", "reportedCurrency": "USD", "retainedEarnings": "-71186000", "totalLiabilities": "82198000", "otherCurrentAssets": "17400000", "totalCurrentAssets": "69181000", "currentLongTermDebt": "None", "longTermInvestments": "89437000", "shortTermInvestments": "1768000", "currentNetReceivables": "6465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "343296000", "currentAccountsPayable": "7430000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18677000", "totalShareholderEquity": "330279000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6933000", "totalCurrentLiabilities": "20935000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "61263000", "cashAndShortTermInvestments": "43548000", "commonStockSharesOutstanding": "26040000", "intangibleAssetsExcludingGoodwill": "179208000", "cashAndCashEquivalentsAtCarryingValue": "43548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12697000", "profitLoss": "None", "dividendPayout": "6466000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21210000", "capitalExpenditures": "342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17548000", "cashflowFromInvestment": "9675000", "stockBasedCompensation": "4612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51.69", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45150000, "cost_of_revenue": 21035000, "gross_profit": 24115000, "research_and_development": null, "selling_general_admin": 4612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19328000, "depreciation_amortisation": 502000, "ebitda": 19830000, "interest_expense": 933000, "interest_income": null, "other_non_operating": null, "pretax_income": 18395000, "tax_provision": 5698000, "effective_tax_rate": null, "net_income": 12697000, "net_income_continuing_ops": 12697000, "net_income_to_common": 12697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43548000, "short_term_investments": 1768000, "net_receivables": 6465000, "inventory": null, "other_current_assets": null, "total_current_assets": 69181000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 179208000, "goodwill_and_intangibles": 198357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 343296000, "total_assets": 412477000, "short_term_debt": null, "accounts_payable": 7430000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20935000, "long_term_debt": 18677000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61263000, "total_liabilities": 82198000, "total_debt": 18677000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -71186000, "total_equity": 330279000, "shares_outstanding": 26040000, "operating_cash_flow": 21210000, "stock_based_compensation": 4612000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 342000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9675000, "dividends_paid": 6466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17548000, "free_cash_flow": 21552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19328000", "ebitda": "19830000", "netIncome": "12697000", "grossProfit": "24115000", "depreciation": "None", "totalRevenue": "45150000", "costOfRevenue": "21035000", "interestIncome": "None", "incomeBeforeTax": "18395000", "interestExpense": "933000", "operatingIncome": "19001000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5698000", "reportedCurrency": "USD", "netInterestIncome": "-933000", "nonInterestIncome": "None", "operatingExpenses": "5114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "502000", "sellingGeneralAndAdministrative": "4612000", "netIncomeFromContinuingOperations": "12697000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "434927000", "currentDebt": "None", "investments": "None", "totalAssets": "412477000", "longTermDebt": "18677000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "179208000", "reportedCurrency": "USD", "retainedEarnings": "-71186000", "totalLiabilities": "82198000", "otherCurrentAssets": "17400000", "totalCurrentAssets": "69181000", "currentLongTermDebt": "None", "longTermInvestments": "89437000", "shortTermInvestments": "1768000", "currentNetReceivables": "6465000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "343296000", "currentAccountsPayable": "7430000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "18677000", "totalShareholderEquity": "330279000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6933000", "totalCurrentLiabilities": "20935000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "61263000", "cashAndShortTermInvestments": "43548000", "commonStockSharesOutstanding": "26040000", "intangibleAssetsExcludingGoodwill": "179208000", "cashAndCashEquivalentsAtCarryingValue": "43548000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12697000", "profitLoss": "None", "dividendPayout": "6466000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21210000", "capitalExpenditures": "342000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17548000", "cashflowFromInvestment": "9675000", "stockBasedCompensation": "4612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51.69", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 46439000, "cost_of_revenue": 23325000, "gross_profit": 23114000, "ebit": 19513000, "ebitda": 20081000, "pretax_income": 18798000, "tax_provision": 5438000, "net_income": 13360000, "net_income_to_common": 13360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29726000, "total_current_assets": 58495000, "total_assets": 406265000, "short_term_debt": null, "long_term_debt": 30677000, "total_debt": 30677000, "total_liabilities": 90442000, "total_equity": 315823000, "shares_outstanding": 26039000, "goodwill_and_intangibles": 195898000 }, "cash_flow": { "operating_cash_flow": 9350000, "capital_expenditure": 375000, "free_cash_flow": 9725000, "dividends_paid": 6466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328940, "ticker_id": 3611, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19513000", "ebitda": "20081000", "netIncome": "13360000", "grossProfit": "23114000", "depreciation": "None", "totalRevenue": "46439000", "costOfRevenue": "23325000", "interestIncome": "None", "incomeBeforeTax": "18798000", "interestExpense": "715000", "operatingIncome": "17506000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5438000", "reportedCurrency": "USD", "netInterestIncome": "-715000", "nonInterestIncome": "None", "operatingExpenses": "5608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "568000", "sellingGeneralAndAdministrative": "5040000", "netIncomeFromContinuingOperations": "13360000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "434263000", "currentDebt": "None", "investments": "None", "totalAssets": "406265000", "longTermDebt": "30677000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "176749000", "reportedCurrency": "USD", "retainedEarnings": "-77417000", "totalLiabilities": "90442000", "otherCurrentAssets": "17078000", "totalCurrentAssets": "58495000", "currentLongTermDebt": "None", "longTermInvestments": "97805000", "shortTermInvestments": "2298000", "currentNetReceivables": "9393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "347770000", "currentAccountsPayable": "8556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30677000", "totalShareholderEquity": "315823000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6453000", "totalCurrentLiabilities": "19351000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "71091000", "cashAndShortTermInvestments": "29726000", "commonStockSharesOutstanding": "26039000", "intangibleAssetsExcludingGoodwill": "176749000", "cashAndCashEquivalentsAtCarryingValue": "29726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13360000", "profitLoss": "None", "dividendPayout": "6466000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9350000", "capitalExpenditures": "375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2411000", "cashflowFromInvestment": "-5637000", "stockBasedCompensation": "3942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7029.82", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46439000, "cost_of_revenue": 23325000, "gross_profit": 23114000, "research_and_development": null, "selling_general_admin": 5040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19513000, "depreciation_amortisation": 568000, "ebitda": 20081000, "interest_expense": 715000, "interest_income": null, "other_non_operating": null, "pretax_income": 18798000, "tax_provision": 5438000, "effective_tax_rate": null, "net_income": 13360000, "net_income_continuing_ops": 13360000, "net_income_to_common": 13360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29726000, "short_term_investments": 2298000, "net_receivables": 9393000, "inventory": null, "other_current_assets": null, "total_current_assets": 58495000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 176749000, "goodwill_and_intangibles": 195898000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 347770000, "total_assets": 406265000, "short_term_debt": null, "accounts_payable": 8556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19351000, "long_term_debt": 30677000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71091000, "total_liabilities": 90442000, "total_debt": 30677000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -77417000, "total_equity": 315823000, "shares_outstanding": 26039000, "operating_cash_flow": 9350000, "stock_based_compensation": 3942000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5637000, "dividends_paid": 6466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2411000, "free_cash_flow": 9725000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19513000", "ebitda": "20081000", "netIncome": "13360000", "grossProfit": "23114000", "depreciation": "None", "totalRevenue": "46439000", "costOfRevenue": "23325000", "interestIncome": "None", "incomeBeforeTax": "18798000", "interestExpense": "715000", "operatingIncome": "17506000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "5438000", "reportedCurrency": "USD", "netInterestIncome": "-715000", "nonInterestIncome": "None", "operatingExpenses": "5608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "568000", "sellingGeneralAndAdministrative": "5040000", "netIncomeFromContinuingOperations": "13360000" }, "balance": { "goodwill": "19149000", "inventory": "None", "commonStock": "434263000", "currentDebt": "None", "investments": "None", "totalAssets": "406265000", "longTermDebt": "30677000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "176749000", "reportedCurrency": "USD", "retainedEarnings": "-77417000", "totalLiabilities": "90442000", "otherCurrentAssets": "17078000", "totalCurrentAssets": "58495000", "currentLongTermDebt": "None", "longTermInvestments": "97805000", "shortTermInvestments": "2298000", "currentNetReceivables": "9393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "347770000", "currentAccountsPayable": "8556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30677000", "totalShareholderEquity": "315823000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6453000", "totalCurrentLiabilities": "19351000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "71091000", "cashAndShortTermInvestments": "29726000", "commonStockSharesOutstanding": "26039000", "intangibleAssetsExcludingGoodwill": "176749000", "cashAndCashEquivalentsAtCarryingValue": "29726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13360000", "profitLoss": "None", "dividendPayout": "6466000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "9350000", "capitalExpenditures": "375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2411000", "cashflowFromInvestment": "-5637000", "stockBasedCompensation": "3942000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7029.82", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 39460000, "cost_of_revenue": 20501000, "gross_profit": 18959000, "ebit": 16150000, "ebitda": 16701000, "pretax_income": 15320000, "tax_provision": 3763000, "net_income": 11557000, "net_income_to_common": 11557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24104000, "total_current_assets": 48346000, "total_assets": 389784000, "short_term_debt": null, "long_term_debt": 24237000, "total_debt": 24237000, "total_liabilities": 82365000, "total_equity": 307419000, "shares_outstanding": 26039000, "goodwill_and_intangibles": 197683000 }, "cash_flow": { "operating_cash_flow": 11682000, "capital_expenditure": 741000, "free_cash_flow": 12423000, "dividends_paid": 6466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328941, "ticker_id": 3611, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16150000", "ebitda": "16701000", "netIncome": "11557000", "grossProfit": "18959000", "depreciation": "None", "totalRevenue": "39460000", "costOfRevenue": "20501000", "interestIncome": "None", "incomeBeforeTax": "15320000", "interestExpense": "830000", "operatingIncome": "14235000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3763000", "reportedCurrency": "USD", "netInterestIncome": "-830000", "nonInterestIncome": "None", "operatingExpenses": "4724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "551000", "sellingGeneralAndAdministrative": "4173000", "netIncomeFromContinuingOperations": "11557000" }, "balance": { "goodwill": "19149000", "inventory": "-2965088", "commonStock": "434263000", "currentDebt": "None", "investments": "None", "totalAssets": "389784000", "longTermDebt": "24237000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "178534000", "reportedCurrency": "USD", "retainedEarnings": "-84311000", "totalLiabilities": "82365000", "otherCurrentAssets": "15168000", "totalCurrentAssets": "48346000", "currentLongTermDebt": "None", "longTermInvestments": "93040000", "shortTermInvestments": "2189000", "currentNetReceivables": "6885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "341438000", "currentAccountsPayable": "12429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24237000", "totalShareholderEquity": "307419000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5734000", "totalCurrentLiabilities": "21345000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "61020000", "cashAndShortTermInvestments": "24104000", "commonStockSharesOutstanding": "26039000", "intangibleAssetsExcludingGoodwill": "178534000", "cashAndCashEquivalentsAtCarryingValue": "24104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11557000", "profitLoss": "None", "dividendPayout": "6466000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11682000", "capitalExpenditures": "741000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7728000", "cashflowFromInvestment": "968000", "stockBasedCompensation": "4385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-958698", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39460000, "cost_of_revenue": 20501000, "gross_profit": 18959000, "research_and_development": null, "selling_general_admin": 4173000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16150000, "depreciation_amortisation": 551000, "ebitda": 16701000, "interest_expense": 830000, "interest_income": null, "other_non_operating": null, "pretax_income": 15320000, "tax_provision": 3763000, "effective_tax_rate": null, "net_income": 11557000, "net_income_continuing_ops": 11557000, "net_income_to_common": 11557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24104000, "short_term_investments": 2189000, "net_receivables": 6885000, "inventory": -2965088, "other_current_assets": null, "total_current_assets": 48346000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 178534000, "goodwill_and_intangibles": 197683000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 341438000, "total_assets": 389784000, "short_term_debt": null, "accounts_payable": 12429000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21345000, "long_term_debt": 24237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61020000, "total_liabilities": 82365000, "total_debt": 24237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -84311000, "total_equity": 307419000, "shares_outstanding": 26039000, "operating_cash_flow": 11682000, "stock_based_compensation": 4385000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 741000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 968000, "dividends_paid": 6466000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7728000, "free_cash_flow": 12423000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16150000", "ebitda": "16701000", "netIncome": "11557000", "grossProfit": "18959000", "depreciation": "None", "totalRevenue": "39460000", "costOfRevenue": "20501000", "interestIncome": "None", "incomeBeforeTax": "15320000", "interestExpense": "830000", "operatingIncome": "14235000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3763000", "reportedCurrency": "USD", "netInterestIncome": "-830000", "nonInterestIncome": "None", "operatingExpenses": "4724000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20501000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "551000", "sellingGeneralAndAdministrative": "4173000", "netIncomeFromContinuingOperations": "11557000" }, "balance": { "goodwill": "19149000", "inventory": "-2965088", "commonStock": "434263000", "currentDebt": "None", "investments": "None", "totalAssets": "389784000", "longTermDebt": "24237000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "178534000", "reportedCurrency": "USD", "retainedEarnings": "-84311000", "totalLiabilities": "82365000", "otherCurrentAssets": "15168000", "totalCurrentAssets": "48346000", "currentLongTermDebt": "None", "longTermInvestments": "93040000", "shortTermInvestments": "2189000", "currentNetReceivables": "6885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "341438000", "currentAccountsPayable": "12429000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24237000", "totalShareholderEquity": "307419000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5734000", "totalCurrentLiabilities": "21345000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "61020000", "cashAndShortTermInvestments": "24104000", "commonStockSharesOutstanding": "26039000", "intangibleAssetsExcludingGoodwill": "178534000", "cashAndCashEquivalentsAtCarryingValue": "24104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11557000", "profitLoss": "None", "dividendPayout": "6466000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11682000", "capitalExpenditures": "741000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7728000", "cashflowFromInvestment": "968000", "stockBasedCompensation": "4385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6466000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-958698", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "551000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 37533000, "cost_of_revenue": 19084000, "gross_profit": 18449000, "ebit": 11667000, "ebitda": 12325000, "pretax_income": 10823000, "tax_provision": 1159000, "net_income": 9664000, "net_income_to_common": 9664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20658000, "total_current_assets": 45056000, "total_assets": 378835000, "short_term_debt": null, "long_term_debt": 24237000, "total_debt": 24237000, "total_liabilities": 73130000, "total_equity": 305705000, "shares_outstanding": 26118918, "goodwill_and_intangibles": 202051000 }, "cash_flow": { "operating_cash_flow": 11606000, "capital_expenditure": 502000, "free_cash_flow": 12108000, "dividends_paid": 6458000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328942, "ticker_id": 3611, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11667000", "ebitda": "12325000", "netIncome": "9664000", "grossProfit": "18449000", "depreciation": "None", "totalRevenue": "37533000", "costOfRevenue": "19084000", "interestIncome": "1214000", "incomeBeforeTax": "10823000", "interestExpense": "844000", "operatingIncome": "13596000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1159000", "reportedCurrency": "USD", "netInterestIncome": "370000", "nonInterestIncome": "None", "operatingExpenses": "4853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "658000", "sellingGeneralAndAdministrative": "4195000", "netIncomeFromContinuingOperations": "9664000" }, "balance": { "goodwill": "19149000", "inventory": "-2957332", "commonStock": "434764000", "currentDebt": "None", "investments": "None", "totalAssets": "378835000", "longTermDebt": "24237000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "182902000", "reportedCurrency": "USD", "retainedEarnings": "-89402000", "totalLiabilities": "73130000", "otherCurrentAssets": "13496000", "totalCurrentAssets": "45056000", "currentLongTermDebt": "None", "longTermInvestments": "93528000", "shortTermInvestments": "2232000", "currentNetReceivables": "8670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333779000", "currentAccountsPayable": "12647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24237000", "totalShareholderEquity": "305705000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7822000", "totalCurrentLiabilities": "21449000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "51681000", "cashAndShortTermInvestments": "20658000", "commonStockSharesOutstanding": "26118918", "intangibleAssetsExcludingGoodwill": "182902000", "cashAndCashEquivalentsAtCarryingValue": "20658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9664000", "profitLoss": "None", "dividendPayout": "6458000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2546653", "operatingCashflow": "11606000", "capitalExpenditures": "502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16322000", "cashflowFromInvestment": "4158000", "stockBasedCompensation": "4260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6458000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "658000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37533000, "cost_of_revenue": 19084000, "gross_profit": 18449000, "research_and_development": null, "selling_general_admin": 4195000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11667000, "depreciation_amortisation": 658000, "ebitda": 12325000, "interest_expense": 844000, "interest_income": null, "other_non_operating": null, "pretax_income": 10823000, "tax_provision": 1159000, "effective_tax_rate": null, "net_income": 9664000, "net_income_continuing_ops": 9664000, "net_income_to_common": 9664000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20658000, "short_term_investments": 2232000, "net_receivables": 8670000, "inventory": -2957332, "other_current_assets": null, "total_current_assets": 45056000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 182902000, "goodwill_and_intangibles": 202051000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 333779000, "total_assets": 378835000, "short_term_debt": null, "accounts_payable": 12647000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 21449000, "long_term_debt": 24237000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 51681000, "total_liabilities": 73130000, "total_debt": 24237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -89402000, "total_equity": 305705000, "shares_outstanding": 26118918, "operating_cash_flow": 11606000, "stock_based_compensation": 4260000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 502000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4158000, "dividends_paid": 6458000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16322000, "free_cash_flow": 12108000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11667000", "ebitda": "12325000", "netIncome": "9664000", "grossProfit": "18449000", "depreciation": "None", "totalRevenue": "37533000", "costOfRevenue": "19084000", "interestIncome": "1214000", "incomeBeforeTax": "10823000", "interestExpense": "844000", "operatingIncome": "13596000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1159000", "reportedCurrency": "USD", "netInterestIncome": "370000", "nonInterestIncome": "None", "operatingExpenses": "4853000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19084000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "658000", "sellingGeneralAndAdministrative": "4195000", "netIncomeFromContinuingOperations": "9664000" }, "balance": { "goodwill": "19149000", "inventory": "-2957332", "commonStock": "434764000", "currentDebt": "None", "investments": "None", "totalAssets": "378835000", "longTermDebt": "24237000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "182902000", "reportedCurrency": "USD", "retainedEarnings": "-89402000", "totalLiabilities": "73130000", "otherCurrentAssets": "13496000", "totalCurrentAssets": "45056000", "currentLongTermDebt": "None", "longTermInvestments": "93528000", "shortTermInvestments": "2232000", "currentNetReceivables": "8670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "333779000", "currentAccountsPayable": "12647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "24237000", "totalShareholderEquity": "305705000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7822000", "totalCurrentLiabilities": "21449000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "51681000", "cashAndShortTermInvestments": "20658000", "commonStockSharesOutstanding": "26118918", "intangibleAssetsExcludingGoodwill": "182902000", "cashAndCashEquivalentsAtCarryingValue": "20658000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9664000", "profitLoss": "None", "dividendPayout": "6458000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2546653", "operatingCashflow": "11606000", "capitalExpenditures": "502000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16322000", "cashflowFromInvestment": "4158000", "stockBasedCompensation": "4260000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6458000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-276000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "658000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 35450000, "cost_of_revenue": 18771000, "gross_profit": 16679000, "ebit": 6306000, "ebitda": 7037000, "pretax_income": 5424000, "tax_provision": -1349000, "net_income": 6773000, "net_income_to_common": 6773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23860000, "total_current_assets": 46903000, "total_assets": 375948000, "short_term_debt": null, "long_term_debt": 34437000, "total_debt": 34437000, "total_liabilities": 79705000, "total_equity": 296243000, "shares_outstanding": 26179000, "goodwill_and_intangibles": 198079000 }, "cash_flow": { "operating_cash_flow": -357000, "capital_expenditure": 160000, "free_cash_flow": -197000, "dividends_paid": 6467000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328944, "ticker_id": 3611, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6306000", "ebitda": "7037000", "netIncome": "6773000", "grossProfit": "16679000", "depreciation": "None", "totalRevenue": "35450000", "costOfRevenue": "18771000", "interestIncome": "1181000", "incomeBeforeTax": "5424000", "interestExpense": "882000", "operatingIncome": "10937000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1349000", "reportedCurrency": "CAD", "netInterestIncome": "299000", "nonInterestIncome": "None", "operatingExpenses": "5742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "731000", "sellingGeneralAndAdministrative": "5011000", "netIncomeFromContinuingOperations": "6773000" }, "balance": { "goodwill": "19149000", "inventory": "-2844153", "commonStock": "424127000", "currentDebt": "None", "investments": "None", "totalAssets": "375948000", "longTermDebt": "34437000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "178930000", "reportedCurrency": "CAD", "retainedEarnings": "-92608000", "totalLiabilities": "79705000", "otherCurrentAssets": "13389000", "totalCurrentAssets": "46903000", "currentLongTermDebt": "None", "longTermInvestments": "94261000", "shortTermInvestments": "2094000", "currentNetReceivables": "7560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329045000", "currentAccountsPayable": "10123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10793000", "shortLongTermDebtTotal": "34437000", "totalShareholderEquity": "296243000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7039000", "totalCurrentLiabilities": "17745000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "61960000", "cashAndShortTermInvestments": "23860000", "commonStockSharesOutstanding": "26179000", "intangibleAssetsExcludingGoodwill": "178930000", "cashAndCashEquivalentsAtCarryingValue": "23860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6773000", "profitLoss": "None", "dividendPayout": "6467000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "-1994763", "operatingCashflow": "-357000", "capitalExpenditures": "160000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5828000", "cashflowFromInvestment": "8137000", "stockBasedCompensation": "4329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6467000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-881000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 35450000, "cost_of_revenue": 18771000, "gross_profit": 16679000, "research_and_development": null, "selling_general_admin": 5011000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6306000, "depreciation_amortisation": 731000, "ebitda": 7037000, "interest_expense": 882000, "interest_income": null, "other_non_operating": null, "pretax_income": 5424000, "tax_provision": -1349000, "effective_tax_rate": null, "net_income": 6773000, "net_income_continuing_ops": 6773000, "net_income_to_common": 6773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23860000, "short_term_investments": 2094000, "net_receivables": 7560000, "inventory": -2844153, "other_current_assets": null, "total_current_assets": 46903000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 178930000, "goodwill_and_intangibles": 198079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 329045000, "total_assets": 375948000, "short_term_debt": null, "accounts_payable": 10123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17745000, "long_term_debt": 34437000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61960000, "total_liabilities": 79705000, "total_debt": 34437000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -92608000, "total_equity": 296243000, "shares_outstanding": 26179000, "operating_cash_flow": -357000, "stock_based_compensation": 4329000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8137000, "dividends_paid": 6467000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5828000, "free_cash_flow": -197000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6306000", "ebitda": "7037000", "netIncome": "6773000", "grossProfit": "16679000", "depreciation": "None", "totalRevenue": "35450000", "costOfRevenue": "18771000", "interestIncome": "1181000", "incomeBeforeTax": "5424000", "interestExpense": "882000", "operatingIncome": "10937000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1349000", "reportedCurrency": "CAD", "netInterestIncome": "299000", "nonInterestIncome": "None", "operatingExpenses": "5742000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "731000", "sellingGeneralAndAdministrative": "5011000", "netIncomeFromContinuingOperations": "6773000" }, "balance": { "goodwill": "19149000", "inventory": "-2844153", "commonStock": "424127000", "currentDebt": "None", "investments": "None", "totalAssets": "375948000", "longTermDebt": "34437000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "178930000", "reportedCurrency": "CAD", "retainedEarnings": "-92608000", "totalLiabilities": "79705000", "otherCurrentAssets": "13389000", "totalCurrentAssets": "46903000", "currentLongTermDebt": "None", "longTermInvestments": "94261000", "shortTermInvestments": "2094000", "currentNetReceivables": "7560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "329045000", "currentAccountsPayable": "10123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "10793000", "shortLongTermDebtTotal": "34437000", "totalShareholderEquity": "296243000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7039000", "totalCurrentLiabilities": "17745000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "61960000", "cashAndShortTermInvestments": "23860000", "commonStockSharesOutstanding": "26179000", "intangibleAssetsExcludingGoodwill": "178930000", "cashAndCashEquivalentsAtCarryingValue": "23860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6773000", "profitLoss": "None", "dividendPayout": "6467000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "CAD", "changeInInventory": "-1994763", "operatingCashflow": "-357000", "capitalExpenditures": "160000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5828000", "cashflowFromInvestment": "8137000", "stockBasedCompensation": "4329000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6467000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-881000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "income_statement": { "revenue": 36907000, "cost_of_revenue": 23366000, "gross_profit": 13541000, "ebit": 24868000, "ebitda": 25616000, "pretax_income": 23781000, "tax_provision": 6057000, "net_income": 17724000, "net_income_to_common": 17724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20218000, "total_current_assets": 42824000, "total_assets": 381519000, "short_term_debt": null, "long_term_debt": 34437000, "total_debt": 34437000, "total_liabilities": 83711000, "total_equity": 297808000, "shares_outstanding": 26232000, "goodwill_and_intangibles": 201651000 }, "cash_flow": { "operating_cash_flow": 7231000, "capital_expenditure": 493000, "free_cash_flow": 7724000, "dividends_paid": 6463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 328945, "ticker_id": 3611, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:22:53.702426+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24868000", "ebitda": "25616000", "netIncome": "17724000", "grossProfit": "13541000", "depreciation": "None", "totalRevenue": "36907000", "costOfRevenue": "23366000", "interestIncome": "1277000", "incomeBeforeTax": "23781000", "interestExpense": "1087000", "operatingIncome": "7461000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6057000", "reportedCurrency": "CAD", "netInterestIncome": "190000", "nonInterestIncome": "None", "operatingExpenses": "6080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "748000", "sellingGeneralAndAdministrative": "5332000", "netIncomeFromContinuingOperations": "17724000" }, "balance": { "goodwill": "19149000", "inventory": "-2844194", "commonStock": "424611000", "currentDebt": "None", "investments": "None", "totalAssets": "381519000", "longTermDebt": "34437000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "182502000", "reportedCurrency": "CAD", "retainedEarnings": "-92914000", "totalLiabilities": "83711000", "otherCurrentAssets": "12007000", "totalCurrentAssets": "42824000", "currentLongTermDebt": "None", "longTermInvestments": "99140000", "shortTermInvestments": "2147000", "currentNetReceivables": "8452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "338695000", "currentAccountsPayable": "11244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13466000", "shortLongTermDebtTotal": "34437000", "totalShareholderEquity": "297808000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6196000", "totalCurrentLiabilities": "23960000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "59751000", "cashAndShortTermInvestments": "20218000", "commonStockSharesOutstanding": "26232000", "intangibleAssetsExcludingGoodwill": "182502000", "cashAndCashEquivalentsAtCarryingValue": "20218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17724000", "profitLoss": "None", "dividendPayout": "6463000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "9382050", "operatingCashflow": "7231000", "capitalExpenditures": "493000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30904000", "cashflowFromInvestment": "-2149000", "stockBasedCompensation": "7587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36907000, "cost_of_revenue": 23366000, "gross_profit": 13541000, "research_and_development": null, "selling_general_admin": 5332000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24868000, "depreciation_amortisation": 748000, "ebitda": 25616000, "interest_expense": 1087000, "interest_income": null, "other_non_operating": null, "pretax_income": 23781000, "tax_provision": 6057000, "effective_tax_rate": null, "net_income": 17724000, "net_income_continuing_ops": 17724000, "net_income_to_common": 17724000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20218000, "short_term_investments": 2147000, "net_receivables": 8452000, "inventory": -2844194, "other_current_assets": null, "total_current_assets": 42824000, "net_ppe": null, "goodwill": 19149000, "intangible_assets": 182502000, "goodwill_and_intangibles": 201651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 338695000, "total_assets": 381519000, "short_term_debt": null, "accounts_payable": 11244000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23960000, "long_term_debt": 34437000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 59751000, "total_liabilities": 83711000, "total_debt": 34437000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -92914000, "total_equity": 297808000, "shares_outstanding": 26232000, "operating_cash_flow": 7231000, "stock_based_compensation": 7587000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 493000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2149000, "dividends_paid": 6463000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30904000, "free_cash_flow": 7724000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24868000", "ebitda": "25616000", "netIncome": "17724000", "grossProfit": "13541000", "depreciation": "None", "totalRevenue": "36907000", "costOfRevenue": "23366000", "interestIncome": "1277000", "incomeBeforeTax": "23781000", "interestExpense": "1087000", "operatingIncome": "7461000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6057000", "reportedCurrency": "CAD", "netInterestIncome": "190000", "nonInterestIncome": "None", "operatingExpenses": "6080000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23366000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "748000", "sellingGeneralAndAdministrative": "5332000", "netIncomeFromContinuingOperations": "17724000" }, "balance": { "goodwill": "19149000", "inventory": "-2844194", "commonStock": "424611000", "currentDebt": "None", "investments": "None", "totalAssets": "381519000", "longTermDebt": "34437000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "182502000", "reportedCurrency": "CAD", "retainedEarnings": "-92914000", "totalLiabilities": "83711000", "otherCurrentAssets": "12007000", "totalCurrentAssets": "42824000", "currentLongTermDebt": "None", "longTermInvestments": "99140000", "shortTermInvestments": "2147000", "currentNetReceivables": "8452000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "338695000", "currentAccountsPayable": "11244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "13466000", "shortLongTermDebtTotal": "34437000", "totalShareholderEquity": "297808000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6196000", "totalCurrentLiabilities": "23960000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "59751000", "cashAndShortTermInvestments": "20218000", "commonStockSharesOutstanding": "26232000", "intangibleAssetsExcludingGoodwill": "182502000", "cashAndCashEquivalentsAtCarryingValue": "20218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17724000", "profitLoss": "None", "dividendPayout": "6463000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "CAD", "changeInInventory": "9382050", "operatingCashflow": "7231000", "capitalExpenditures": "493000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30904000", "cashflowFromInvestment": "-2149000", "stockBasedCompensation": "7587000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6463000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }