{ "ticker": { "uuid": "32863dfe-9dea-4ff0-af3f-1d21ee56dd88", "symbol": "MYE", "name": "Myers Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/32863dfe-9dea-4ff0-af3f-1d21ee56dd88/", "api_url": "https://sharemaestro.com/factors/api/tickers/32863dfe-9dea-4ff0-af3f-1d21ee56dd88/" }, "ticker_metadata": { "id": 2788, "uuid": "32863dfe-9dea-4ff0-af3f-1d21ee56dd88", "symbol": "MYE", "name": "Myers Industries Inc", "asset_type": "equity", "market_cap": 856307000, "stock_exchange_id": 3, "industry": "Packaging & Containers", "sector": "Consumer Cyclical", "description": "Myers Industries, Inc. manufactures and sells polymeric products for the industrial, agricultural, automotive, commercial, and consumer markets in the United States and internationally. The company is headquartered in Akron, Ohio.", "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": "32863dfe-9dea-4ff0-af3f-1d21ee56dd88", "symbol": "MYE", "name": "Myers Industries Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Packaging & Containers", "page_url": "https://sharemaestro.com/factors/ticker/32863dfe-9dea-4ff0-af3f-1d21ee56dd88/", "api_url": "https://sharemaestro.com/factors/api/tickers/32863dfe-9dea-4ff0-af3f-1d21ee56dd88/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.9, "value": 0.69, "quality": 0.75, "momentum": 0.89, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 23.72, "market_cap": 892974458.16, "pe_ratio": 21.3009, "earnings_yield": 0.0469, "ebitda_to_ev": 0.1022, "shareholder_yield": 0.0228, "roe": 0.1451, "piotroski_f_score": 6, "momentum_12_1": 0.6855, "volatility_252d": 0.2652 }, "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": "2026-06-07T06:53:52.957976+00:00", "batch_id": "" }, "size": { "price_close": 23.72, "market_cap": 892974458.16, "market_cap_usd": 892974458.16, "enterprise_value": 1186470458.16, "shares_outstanding": 37646478, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.3009, "pb_ratio": 3.0912, "ptbv_ratio": null, "ps_ratio": 1.1396, "pcf_ratio": 8.6836, "pfcf_ratio": 7.6272, "ev_ebitda": 9.7809, "ev_ebit": 14.3366, "ev_sales": 1.5142, "ev_fcf": 10.134, "earnings_yield": 0.0469, "fcf_yield": 0.0987, "price_to_sales": 1.1396, "price_to_book": 3.0912, "price_to_cashflow": 8.6836, "ebitda_to_ev": 0.1022, "sales_yield": 0.6604 }, "yield": { "dividend_yield": 0.0228, "buyback_yield": 0, "shareholder_yield": 0.0228, "debt_paydown_yield": null, "total_yield": 0.0228 }, "quality": { "gross_margin": 0.3316, "operating_margin": 0.1056, "net_margin": 0.0535, "ebitda_margin": 0.1548, "fcf_margin": 0.1494, "roe": 0.1451, "roa": 0.0501, "roic": 0.1103, "roc_greenblatt": null, "asset_turnover": 0.9365, "cash_conversion": 2.7928, "accruals_ratio": -0.0728, "sbc_to_revenue": 0.0047, "piotroski_f_score": 6, "altman_z_score": 2.3413, "earnings_stability_5y": 1.1656, "revenue_stability_5y": 0.215, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3105, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8965, "net_debt_to_ebitda": 2.4195, "debt_to_assets": 0.4041, "interest_coverage": 2.8808, "current_ratio": 1.6462, "quick_ratio": 1.2877, "net_debt": 293496000, "local_beta": 0.001, "volatility_252d": 0.2652, "volatility_60d": 0.593, "max_drawdown_12m": -0.1156, "risk_adjusted_momentum": 2.5845 }, "growth": { "revenue_growth_1y": -0.0626, "revenue_growth_3y_cagr": -0.0281, "revenue_growth_5y_cagr": 0.101, "eps_growth_1y": 2.9914, "eps_growth_3y_cagr": -0.1663, "eps_growth_5y_cagr": -0.0102, "fcf_growth_1y": 0.22, "book_value_growth_1y": 0.0558, "revenue_growth": -0.0626, "earnings_growth": 2.9914 }, "momentum": { "price_return_1m": 0.0331, "price_return_3m": 0.1074, "price_return_6m": 0.294, "price_return_9m": 0.4864, "price_return_12m": 0.7413, "price_return_12m_ex1m": 0.6855, "momentum_6m": 0.294, "momentum_12m": 0.7413, "momentum_12_1": 0.6855, "distance_from_52w_high": 0, "distance_from_52w_low": 0.7023, "relative_strength": 0.6414 }, "raw_ttm": { "revenue_ttm": 783572000, "gross_profit_ttm": 259823000, "ebit_ttm": 82758000, "ebitda_ttm": 121305000, "net_income_ttm": 41922000, "eps_diluted_ttm": 1.1136, "operating_cash_flow_ttm": 102834000, "capital_expenditure_ttm": 14244000, "fcf_ttm": 117078000, "dividends_paid_ttm": 20324000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28727000, "cash_and_equivalents": 44592000, "total_current_assets": 300032000, "total_current_liabilities": 182257000, "net_ppe": null, "total_assets": 836734000, "total_debt": 338088000, "total_equity": 288878000, "net_working_capital": 119361000, "book_value_per_share": 7.6734, "retained_earnings": -40884000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -95033000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 56, "rank_pb": 65, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 36, "rank_ev_ebitda": 37, "rank_ev_ebit": 56, "rank_earnings_yield": 56, "rank_fcf_yield": 40, "rank_dividend_yield": 32, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 29, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 66, "rank_fcf_margin": 59, "rank_piotroski": 44, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 77, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 16 }, "composites": { "value_composite": 31, "quality_composite": 25, "momentum_composite": 11, "growth_composite": 74, "yield_composite": 22, "svqf_composite": 78, "vc1_composite": 29, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 10, "quality_value_composite": 0.7194, "os_score": 0.9, "value_percentile": 0.69, "quality_percentile": 0.75, "momentum_percentile": 0.89, "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": 23, "small_cap_core_rank": 32, "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": 4582, "ticker_id": 2788, "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": "2026-06-07T06:53:52.957976+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.72, "market_cap": 892974458.16, "market_cap_usd": 892974458.16, "enterprise_value": 1186470458.16, "shares_outstanding": 37646478, "fx_rate_to_usd": null, "pe_ratio": 21.30085535, "pb_ratio": 3.09118195, "ptbv_ratio": null, "ps_ratio": 1.13962017, "pcf_ratio": 8.68364994, "pfcf_ratio": 7.62717554, "ev_ebitda": 9.78088668, "ev_ebit": 14.33662556, "ev_sales": 1.5141818, "ev_fcf": 10.13401714, "earnings_yield": 0.04694647, "fcf_yield": 0.09867755, "dividend_yield": 0.02275989, "buyback_yield": 0, "shareholder_yield": 0.02275989, "debt_paydown_yield": null, "total_yield": 0.02275989, "gross_margin": 0.33158791, "operating_margin": 0.10561633, "net_margin": 0.05350115, "ebitda_margin": 0.15481028, "fcf_margin": 0.14941575, "roe": 0.14512009, "roa": 0.05010194, "roic": 0.11025721, "roc_greenblatt": null, "asset_turnover": 0.93646487, "cash_conversion": 2.79275798, "accruals_ratio": -0.07279733, "sbc_to_revenue": 0.00468751, "debt_to_equity": 1.8964961, "net_debt_to_ebitda": 2.41948807, "debt_to_assets": 0.40405673, "interest_coverage": 2.88084381, "current_ratio": 1.64620289, "quick_ratio": 1.28766522, "net_debt": 293496000, "revenue_growth_1y": -0.06263331, "revenue_growth_3y_cagr": -0.02813299, "revenue_growth_5y_cagr": 0.10101191, "eps_growth_1y": 2.99143102, "eps_growth_3y_cagr": -0.16625857, "eps_growth_5y_cagr": -0.01022067, "fcf_growth_1y": 0.22002001, "book_value_growth_1y": 0.05577977, "piotroski_f_score": 6, "altman_z_score": 2.34132162, "earnings_stability_5y": 1.165619, "revenue_stability_5y": 0.215029, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03310105, "price_return_3m": 0.10736594, "price_return_6m": 0.29403229, "price_return_9m": 0.48637386, "price_return_12m": 0.7413264, "price_return_12m_ex1m": 0.68553348, "distance_from_52w_high": 0, "distance_from_52w_low": 0.70228646, "relative_strength": 0.64136282, "local_beta": 0.001, "volatility_252d": 0.265248, "volatility_60d": 0.593028, "max_drawdown_12m": -0.1156123, "revenue_ttm": 783572000, "gross_profit_ttm": 259823000, "ebit_ttm": 82758000, "ebitda_ttm": 121305000, "net_income_ttm": 41922000, "eps_diluted_ttm": 1.11357031, "operating_cash_flow_ttm": 102834000, "capital_expenditure_ttm": 14244000, "fcf_ttm": 117078000, "dividends_paid_ttm": 20324000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28727000, "cash_and_equivalents": 44592000, "total_current_assets": 300032000, "total_current_liabilities": 182257000, "net_ppe": null, "total_assets": 836734000, "total_debt": 338088000, "total_equity": 288878000, "net_working_capital": 119361000, "book_value_per_share": 7.67344026, "retained_earnings": -40884000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -95033000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 56, "rank_pb": 65, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 36, "rank_ev_ebitda": 37, "rank_ev_ebit": 56, "rank_earnings_yield": 56, "rank_fcf_yield": 40, "rank_dividend_yield": 32, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 29, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 66, "rank_fcf_margin": 59, "rank_piotroski": 44, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 77, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 16, "value_composite": 31, "quality_composite": 25, "momentum_composite": 11, "growth_composite": 74, "yield_composite": 22, "svqf_composite": 78, "vc1_composite": 29, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 32, "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": 23.72, "os": 0.9, "value": 0.69, "quality": 0.75, "momentum": 0.89, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 21.3009, "earnings_yield": 0.0469, "shareholder_yield": 0.0228, "roe": 0.1451, "momentum_12_1": 0.6855, "complete_fields": { "id": 4582, "ticker_id": 2788, "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": "2026-06-07T06:53:52.957976+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.72, "market_cap": 892974458.16, "market_cap_usd": 892974458.16, "enterprise_value": 1186470458.16, "shares_outstanding": 37646478, "fx_rate_to_usd": null, "pe_ratio": 21.30085535, "pb_ratio": 3.09118195, "ptbv_ratio": null, "ps_ratio": 1.13962017, "pcf_ratio": 8.68364994, "pfcf_ratio": 7.62717554, "ev_ebitda": 9.78088668, "ev_ebit": 14.33662556, "ev_sales": 1.5141818, "ev_fcf": 10.13401714, "earnings_yield": 0.04694647, "fcf_yield": 0.09867755, "dividend_yield": 0.02275989, "buyback_yield": 0, "shareholder_yield": 0.02275989, "debt_paydown_yield": null, "total_yield": 0.02275989, "gross_margin": 0.33158791, "operating_margin": 0.10561633, "net_margin": 0.05350115, "ebitda_margin": 0.15481028, "fcf_margin": 0.14941575, "roe": 0.14512009, "roa": 0.05010194, "roic": 0.11025721, "roc_greenblatt": null, "asset_turnover": 0.93646487, "cash_conversion": 2.79275798, "accruals_ratio": -0.07279733, "sbc_to_revenue": 0.00468751, "debt_to_equity": 1.8964961, "net_debt_to_ebitda": 2.41948807, "debt_to_assets": 0.40405673, "interest_coverage": 2.88084381, "current_ratio": 1.64620289, "quick_ratio": 1.28766522, "net_debt": 293496000, "revenue_growth_1y": -0.06263331, "revenue_growth_3y_cagr": -0.02813299, "revenue_growth_5y_cagr": 0.10101191, "eps_growth_1y": 2.99143102, "eps_growth_3y_cagr": -0.16625857, "eps_growth_5y_cagr": -0.01022067, "fcf_growth_1y": 0.22002001, "book_value_growth_1y": 0.05577977, "piotroski_f_score": 6, "altman_z_score": 2.34132162, "earnings_stability_5y": 1.165619, "revenue_stability_5y": 0.215029, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03310105, "price_return_3m": 0.10736594, "price_return_6m": 0.29403229, "price_return_9m": 0.48637386, "price_return_12m": 0.7413264, "price_return_12m_ex1m": 0.68553348, "distance_from_52w_high": 0, "distance_from_52w_low": 0.70228646, "relative_strength": 0.64136282, "local_beta": 0.001, "volatility_252d": 0.265248, "volatility_60d": 0.593028, "max_drawdown_12m": -0.1156123, "revenue_ttm": 783572000, "gross_profit_ttm": 259823000, "ebit_ttm": 82758000, "ebitda_ttm": 121305000, "net_income_ttm": 41922000, "eps_diluted_ttm": 1.11357031, "operating_cash_flow_ttm": 102834000, "capital_expenditure_ttm": 14244000, "fcf_ttm": 117078000, "dividends_paid_ttm": 20324000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 28727000, "cash_and_equivalents": 44592000, "total_current_assets": 300032000, "total_current_liabilities": 182257000, "net_ppe": null, "total_assets": 836734000, "total_debt": 338088000, "total_equity": 288878000, "net_working_capital": 119361000, "book_value_per_share": 7.67344026, "retained_earnings": -40884000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -95033000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 56, "rank_pb": 65, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 36, "rank_ev_ebitda": 37, "rank_ev_ebit": 56, "rank_earnings_yield": 56, "rank_fcf_yield": 40, "rank_dividend_yield": 32, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 29, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 66, "rank_fcf_margin": 59, "rank_piotroski": 44, "rank_accruals": 31, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 77, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 16, "value_composite": 31, "quality_composite": 25, "momentum_composite": 11, "growth_composite": 74, "yield_composite": 22, "svqf_composite": 78, "vc1_composite": 29, "vc2_composite": 26, "vc3_composite": 26, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 23, "small_cap_core_rank": 32, "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 825742000, "cost_of_revenue": 549688000, "gross_profit": 276054000, "ebit": 74556000, "ebitda": 113833000, "pretax_income": 45135000, "tax_provision": 10207000, "net_income": 34928000, "net_income_to_common": 34928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45050000, "total_current_assets": 281459000, "total_assets": 851321000, "short_term_debt": 41973000, "long_term_debt": 311210000, "total_debt": 353183000, "total_liabilities": 557095000, "total_equity": 294226000, "shares_outstanding": 37561592, "goodwill_and_intangibles": 407465000 }, "cash_flow": { "operating_cash_flow": 86761000, "capital_expenditure": 19553000, "free_cash_flow": 106314000, "dividends_paid": 20494000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301249, "ticker_id": 2788, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74556000", "ebitda": "113833000", "netIncome": "34928000", "grossProfit": "276054000", "depreciation": "None", "totalRevenue": "825742000", "costOfRevenue": "549688000", "interestIncome": "29421000", "incomeBeforeTax": "45135000", "interestExpense": "29421000", "operatingIncome": "75160000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10207000", "reportedCurrency": "USD", "netInterestIncome": "-29421000", "nonInterestIncome": "None", "operatingExpenses": "200894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39277000", "sellingGeneralAndAdministrative": "172401000", "netIncomeFromContinuingOperations": "34928000" }, "balance": { "goodwill": "256014000", "inventory": "86064000", "commonStock": "23041000", "currentDebt": "None", "investments": "None", "totalAssets": "851321000", "longTermDebt": "311210000", "shortTermDebt": "41973000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "151451000", "reportedCurrency": "USD", "retainedEarnings": "-33900000", "totalLiabilities": "557095000", "otherCurrentAssets": "25031000", "totalCurrentAssets": "281459000", "currentLongTermDebt": "34601000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569862000", "currentAccountsPayable": "71172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "153923000", "shortLongTermDebtTotal": "378667000", "totalShareholderEquity": "294226000", "capitalLeaseObligations": "32856000", "otherCurrentLiabilities": "55868000", "totalCurrentLiabilities": "169013000", "otherNonCurrentLiabilities": "3705000", "totalNonCurrentLiabilities": "388082000", "cashAndShortTermInvestments": "45050000", "commonStockSharesOutstanding": "37561592", "intangibleAssetsExcludingGoodwill": "151451000", "cashAndCashEquivalentsAtCarryingValue": "45050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34928000", "profitLoss": "None", "dividendPayout": "20494000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11393000", "operatingCashflow": "86761000", "capitalExpenditures": "19553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54483000", "cashflowFromInvestment": "-18929000", "stockBasedCompensation": "3536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20494000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2525000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 825742000, "cost_of_revenue": 549688000, "gross_profit": 276054000, "research_and_development": null, "selling_general_admin": 172401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74556000, "depreciation_amortisation": 39277000, "ebitda": 113833000, "interest_expense": 29421000, "interest_income": null, "other_non_operating": null, "pretax_income": 45135000, "tax_provision": 10207000, "effective_tax_rate": null, "net_income": 34928000, "net_income_continuing_ops": 34928000, "net_income_to_common": 34928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45050000, "short_term_investments": null, "net_receivables": 125314000, "inventory": 86064000, "other_current_assets": null, "total_current_assets": 281459000, "net_ppe": null, "goodwill": 256014000, "intangible_assets": 151451000, "goodwill_and_intangibles": 407465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 569862000, "total_assets": 851321000, "short_term_debt": 41973000, "accounts_payable": 71172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169013000, "long_term_debt": 311210000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 388082000, "total_liabilities": 557095000, "total_debt": 353183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33900000, "total_equity": 294226000, "shares_outstanding": 37561592, "operating_cash_flow": 86761000, "stock_based_compensation": 3536000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18929000, "dividends_paid": 20494000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54483000, "free_cash_flow": 106314000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74556000", "ebitda": "113833000", "netIncome": "34928000", "grossProfit": "276054000", "depreciation": "None", "totalRevenue": "825742000", "costOfRevenue": "549688000", "interestIncome": "29421000", "incomeBeforeTax": "45135000", "interestExpense": "29421000", "operatingIncome": "75160000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10207000", "reportedCurrency": "USD", "netInterestIncome": "-29421000", "nonInterestIncome": "None", "operatingExpenses": "200894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39277000", "sellingGeneralAndAdministrative": "172401000", "netIncomeFromContinuingOperations": "34928000" }, "balance": { "goodwill": "256014000", "inventory": "86064000", "commonStock": "23041000", "currentDebt": "None", "investments": "None", "totalAssets": "851321000", "longTermDebt": "311210000", "shortTermDebt": "41973000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "151451000", "reportedCurrency": "USD", "retainedEarnings": "-33900000", "totalLiabilities": "557095000", "otherCurrentAssets": "25031000", "totalCurrentAssets": "281459000", "currentLongTermDebt": "34601000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569862000", "currentAccountsPayable": "71172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "153923000", "shortLongTermDebtTotal": "378667000", "totalShareholderEquity": "294226000", "capitalLeaseObligations": "32856000", "otherCurrentLiabilities": "55868000", "totalCurrentLiabilities": "169013000", "otherNonCurrentLiabilities": "3705000", "totalNonCurrentLiabilities": "388082000", "cashAndShortTermInvestments": "45050000", "commonStockSharesOutstanding": "37561592", "intangibleAssetsExcludingGoodwill": "151451000", "cashAndCashEquivalentsAtCarryingValue": "45050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34928000", "profitLoss": "None", "dividendPayout": "20494000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11393000", "operatingCashflow": "86761000", "capitalExpenditures": "19553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54483000", "cashflowFromInvestment": "-18929000", "stockBasedCompensation": "3536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20494000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2525000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39277000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 836281000, "cost_of_revenue": 565476000, "gross_profit": 270805000, "ebit": 44680000, "ebitda": 83073000, "pretax_income": 13543000, "tax_provision": 6342000, "net_income": 7201000, "net_income_to_common": 7201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32222000, "total_current_assets": 259307000, "total_assets": 860815000, "short_term_debt": 26867000, "long_term_debt": 355310000, "total_debt": 382177000, "total_liabilities": 583303000, "total_equity": 277512000, "shares_outstanding": 37404000, "goodwill_and_intangibles": 421853000 }, "cash_flow": { "operating_cash_flow": 79292000, "capital_expenditure": 24435000, "free_cash_flow": 103727000, "dividends_paid": 20432000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301254, "ticker_id": 2788, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44680000", "ebitda": "83073000", "netIncome": "7201000", "grossProfit": "270805000", "depreciation": "None", "totalRevenue": "836281000", "costOfRevenue": "565476000", "interestIncome": "30937000", "incomeBeforeTax": "13543000", "interestExpense": "30937000", "operatingIncome": "44480000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6342000", "reportedCurrency": "USD", "netInterestIncome": "-30937000", "nonInterestIncome": "None", "operatingExpenses": "226325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "565476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38393000", "sellingGeneralAndAdministrative": "186108000", "netIncomeFromContinuingOperations": "7201000" }, "balance": { "goodwill": "255532000", "inventory": "97001000", "commonStock": "22923000", "currentDebt": "None", "investments": "None", "totalAssets": "860815000", "longTermDebt": "355310000", "shortTermDebt": "26867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "166321000", "reportedCurrency": "USD", "retainedEarnings": "-48464000", "totalLiabilities": "583303000", "otherCurrentAssets": "8058000", "totalCurrentAssets": "259307000", "currentLongTermDebt": "19649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601508000", "currentAccountsPayable": "71049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "168125000", "shortLongTermDebtTotal": "413871000", "totalShareholderEquity": "277512000", "capitalLeaseObligations": "38912000", "otherCurrentLiabilities": "37812000", "totalCurrentLiabilities": "147112000", "otherNonCurrentLiabilities": "2480000", "totalNonCurrentLiabilities": "436191000", "cashAndShortTermInvestments": "32222000", "commonStockSharesOutstanding": "37404000", "intangibleAssetsExcludingGoodwill": "166321000", "cashAndCashEquivalentsAtCarryingValue": "32222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7201000", "profitLoss": "None", "dividendPayout": "20432000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6227000", "operatingCashflow": "79292000", "capitalExpenditures": "24435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295095000", "cashflowFromInvestment": "-372505000", "stockBasedCompensation": "1660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20432000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 836281000, "cost_of_revenue": 565476000, "gross_profit": 270805000, "research_and_development": null, "selling_general_admin": 186108000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44680000, "depreciation_amortisation": 38393000, "ebitda": 83073000, "interest_expense": 30937000, "interest_income": null, "other_non_operating": null, "pretax_income": 13543000, "tax_provision": 6342000, "effective_tax_rate": null, "net_income": 7201000, "net_income_continuing_ops": 7201000, "net_income_to_common": 7201000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32222000, "short_term_investments": null, "net_receivables": 122026000, "inventory": 97001000, "other_current_assets": null, "total_current_assets": 259307000, "net_ppe": null, "goodwill": 255532000, "intangible_assets": 166321000, "goodwill_and_intangibles": 421853000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 601508000, "total_assets": 860815000, "short_term_debt": 26867000, "accounts_payable": 71049000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147112000, "long_term_debt": 355310000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 436191000, "total_liabilities": 583303000, "total_debt": 382177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48464000, "total_equity": 277512000, "shares_outstanding": 37404000, "operating_cash_flow": 79292000, "stock_based_compensation": 1660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -372505000, "dividends_paid": 20432000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 295095000, "free_cash_flow": 103727000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44680000", "ebitda": "83073000", "netIncome": "7201000", "grossProfit": "270805000", "depreciation": "None", "totalRevenue": "836281000", "costOfRevenue": "565476000", "interestIncome": "30937000", "incomeBeforeTax": "13543000", "interestExpense": "30937000", "operatingIncome": "44480000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6342000", "reportedCurrency": "USD", "netInterestIncome": "-30937000", "nonInterestIncome": "None", "operatingExpenses": "226325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "565476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38393000", "sellingGeneralAndAdministrative": "186108000", "netIncomeFromContinuingOperations": "7201000" }, "balance": { "goodwill": "255532000", "inventory": "97001000", "commonStock": "22923000", "currentDebt": "None", "investments": "None", "totalAssets": "860815000", "longTermDebt": "355310000", "shortTermDebt": "26867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "166321000", "reportedCurrency": "USD", "retainedEarnings": "-48464000", "totalLiabilities": "583303000", "otherCurrentAssets": "8058000", "totalCurrentAssets": "259307000", "currentLongTermDebt": "19649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601508000", "currentAccountsPayable": "71049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "168125000", "shortLongTermDebtTotal": "413871000", "totalShareholderEquity": "277512000", "capitalLeaseObligations": "38912000", "otherCurrentLiabilities": "37812000", "totalCurrentLiabilities": "147112000", "otherNonCurrentLiabilities": "2480000", "totalNonCurrentLiabilities": "436191000", "cashAndShortTermInvestments": "32222000", "commonStockSharesOutstanding": "37404000", "intangibleAssetsExcludingGoodwill": "166321000", "cashAndCashEquivalentsAtCarryingValue": "32222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7201000", "profitLoss": "None", "dividendPayout": "20432000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "6227000", "operatingCashflow": "79292000", "capitalExpenditures": "24435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "295095000", "cashflowFromInvestment": "-372505000", "stockBasedCompensation": "1660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20432000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38593000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 813067000, "cost_of_revenue": 553981000, "gross_profit": 259086000, "ebit": 72405000, "ebitda": 95191000, "pretax_income": 66056000, "tax_provision": 17189000, "net_income": 48867000, "net_income_to_common": 48867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30290000, "total_current_assets": 256621000, "total_assets": 541631000, "short_term_debt": 32534000, "long_term_debt": 31989000, "total_debt": 64523000, "total_liabilities": 248831000, "total_equity": 292800000, "shares_outstanding": 37095568, "goodwill_and_intangibles": 140521000 }, "cash_flow": { "operating_cash_flow": 86172000, "capital_expenditure": 22855000, "free_cash_flow": 109027000, "dividends_paid": 20240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301259, "ticker_id": 2788, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72405000", "ebitda": "95191000", "netIncome": "48867000", "grossProfit": "259086000", "depreciation": "None", "totalRevenue": "813067000", "costOfRevenue": "553981000", "interestIncome": "6349000", "incomeBeforeTax": "66056000", "interestExpense": "6349000", "operatingIncome": "72405000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17189000", "reportedCurrency": "USD", "netInterestIncome": "-6629000", "nonInterestIncome": "None", "operatingExpenses": "186681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22786000", "sellingGeneralAndAdministrative": "186076000", "netIncomeFromContinuingOperations": "49756000" }, "balance": { "goodwill": "95392000", "inventory": "90844000", "commonStock": "22608000", "currentDebt": "None", "investments": "None", "totalAssets": "541631000", "longTermDebt": "31989000", "shortTermDebt": "32534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "45129000", "reportedCurrency": "USD", "retainedEarnings": "-35519000", "totalLiabilities": "248831000", "otherCurrentAssets": "6854000", "totalCurrentAssets": "256621000", "currentLongTermDebt": "25998000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285010000", "currentAccountsPayable": "79050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "135922000", "shortLongTermDebtTotal": "95490000", "totalShareholderEquity": "292800000", "capitalLeaseObligations": "37503000", "otherCurrentLiabilities": "42812000", "totalCurrentLiabilities": "165107000", "otherNonCurrentLiabilities": "2068000", "totalNonCurrentLiabilities": "83724000", "cashAndShortTermInvestments": "30290000", "commonStockSharesOutstanding": "37095568", "intangibleAssetsExcludingGoodwill": "45129000", "cashAndCashEquivalentsAtCarryingValue": "30290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48867000", "profitLoss": "None", "dividendPayout": "20240000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2630000", "operatingCashflow": "86172000", "capitalExpenditures": "22855000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56516000", "cashflowFromInvestment": "-22757000", "stockBasedCompensation": "6671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2072000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22786000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 813067000, "cost_of_revenue": 553981000, "gross_profit": 259086000, "research_and_development": null, "selling_general_admin": 186076000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72405000, "depreciation_amortisation": 22786000, "ebitda": 95191000, "interest_expense": 6349000, "interest_income": null, "other_non_operating": null, "pretax_income": 66056000, "tax_provision": 17189000, "effective_tax_rate": null, "net_income": 48867000, "net_income_continuing_ops": 49756000, "net_income_to_common": 48867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30290000, "short_term_investments": null, "net_receivables": 128633000, "inventory": 90844000, "other_current_assets": null, "total_current_assets": 256621000, "net_ppe": null, "goodwill": 95392000, "intangible_assets": 45129000, "goodwill_and_intangibles": 140521000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 285010000, "total_assets": 541631000, "short_term_debt": 32534000, "accounts_payable": 79050000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165107000, "long_term_debt": 31989000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83724000, "total_liabilities": 248831000, "total_debt": 64523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35519000, "total_equity": 292800000, "shares_outstanding": 37095568, "operating_cash_flow": 86172000, "stock_based_compensation": 6671000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22855000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22757000, "dividends_paid": 20240000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56516000, "free_cash_flow": 109027000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72405000", "ebitda": "95191000", "netIncome": "48867000", "grossProfit": "259086000", "depreciation": "None", "totalRevenue": "813067000", "costOfRevenue": "553981000", "interestIncome": "6349000", "incomeBeforeTax": "66056000", "interestExpense": "6349000", "operatingIncome": "72405000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17189000", "reportedCurrency": "USD", "netInterestIncome": "-6629000", "nonInterestIncome": "None", "operatingExpenses": "186681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "553981000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22786000", "sellingGeneralAndAdministrative": "186076000", "netIncomeFromContinuingOperations": "49756000" }, "balance": { "goodwill": "95392000", "inventory": "90844000", "commonStock": "22608000", "currentDebt": "None", "investments": "None", "totalAssets": "541631000", "longTermDebt": "31989000", "shortTermDebt": "32534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "45129000", "reportedCurrency": "USD", "retainedEarnings": "-35519000", "totalLiabilities": "248831000", "otherCurrentAssets": "6854000", "totalCurrentAssets": "256621000", "currentLongTermDebt": "25998000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285010000", "currentAccountsPayable": "79050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "135922000", "shortLongTermDebtTotal": "95490000", "totalShareholderEquity": "292800000", "capitalLeaseObligations": "37503000", "otherCurrentLiabilities": "42812000", "totalCurrentLiabilities": "165107000", "otherNonCurrentLiabilities": "2068000", "totalNonCurrentLiabilities": "83724000", "cashAndShortTermInvestments": "30290000", "commonStockSharesOutstanding": "37095568", "intangibleAssetsExcludingGoodwill": "45129000", "cashAndCashEquivalentsAtCarryingValue": "30290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48867000", "profitLoss": "None", "dividendPayout": "20240000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2630000", "operatingCashflow": "86172000", "capitalExpenditures": "22855000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56516000", "cashflowFromInvestment": "-22757000", "stockBasedCompensation": "6671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20240000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2072000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22786000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 899547000, "cost_of_revenue": 615481000, "gross_profit": 284066000, "ebit": 85577000, "ebitda": 106793000, "pretax_income": 78210000, "tax_provision": 17943000, "net_income": 60267000, "net_income_to_common": 60267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23139000, "total_current_assets": 257207000, "total_assets": 542634000, "short_term_debt": 6695000, "long_term_debt": 93962000, "total_debt": 100657000, "total_liabilities": 286207000, "total_equity": 256427000, "shares_outstanding": 35916630, "goodwill_and_intangibles": 146909000 }, "cash_flow": { "operating_cash_flow": 72621000, "capital_expenditure": 24292000, "free_cash_flow": 96913000, "dividends_paid": 19797000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301264, "ticker_id": 2788, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85577000", "ebitda": "106793000", "netIncome": "60267000", "grossProfit": "284066000", "depreciation": "None", "totalRevenue": "899547000", "costOfRevenue": "615481000", "interestIncome": "5731000", "incomeBeforeTax": "78210000", "interestExpense": "5731000", "operatingIncome": "83941000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17943000", "reportedCurrency": "USD", "netInterestIncome": "-5731000", "nonInterestIncome": "None", "operatingExpenses": "200125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "615481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21216000", "sellingGeneralAndAdministrative": "185389000", "netIncomeFromContinuingOperations": "60267000" }, "balance": { "goodwill": "95157000", "inventory": "93351000", "commonStock": "22332000", "currentDebt": "None", "investments": "None", "totalAssets": "542634000", "longTermDebt": "93962000", "shortTermDebt": "6695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "51752000", "reportedCurrency": "USD", "retainedEarnings": "-63977000", "totalLiabilities": "286207000", "otherCurrentAssets": "7001000", "totalCurrentAssets": "257207000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "133716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285427000", "currentAccountsPayable": "73536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "101566000", "shortLongTermDebtTotal": "132362000", "totalShareholderEquity": "256427000", "capitalLeaseObligations": "38400000", "otherCurrentLiabilities": "41701000", "totalCurrentLiabilities": "137762000", "otherNonCurrentLiabilities": "15270000", "totalNonCurrentLiabilities": "148445000", "cashAndShortTermInvestments": "23139000", "commonStockSharesOutstanding": "35916630", "intangibleAssetsExcludingGoodwill": "51752000", "cashAndCashEquivalentsAtCarryingValue": "23139000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60267000", "profitLoss": "None", "dividendPayout": "19797000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "7955000", "operatingCashflow": "72621000", "capitalExpenditures": "24292000", "changeInReceivables": "-23625000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16317000", "cashflowFromInvestment": "-50381000", "stockBasedCompensation": "7436000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19797000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5923000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21216000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 899547000, "cost_of_revenue": 615481000, "gross_profit": 284066000, "research_and_development": null, "selling_general_admin": 185389000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85577000, "depreciation_amortisation": 21216000, "ebitda": 106793000, "interest_expense": 5731000, "interest_income": null, "other_non_operating": null, "pretax_income": 78210000, "tax_provision": 17943000, "effective_tax_rate": null, "net_income": 60267000, "net_income_continuing_ops": 60267000, "net_income_to_common": 60267000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23139000, "short_term_investments": null, "net_receivables": 133716000, "inventory": 93351000, "other_current_assets": null, "total_current_assets": 257207000, "net_ppe": null, "goodwill": 95157000, "intangible_assets": 51752000, "goodwill_and_intangibles": 146909000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 285427000, "total_assets": 542634000, "short_term_debt": 6695000, "accounts_payable": 73536000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 137762000, "long_term_debt": 93962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 148445000, "total_liabilities": 286207000, "total_debt": 100657000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63977000, "total_equity": 256427000, "shares_outstanding": 35916630, "operating_cash_flow": 72621000, "stock_based_compensation": 7436000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50381000, "dividends_paid": 19797000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16317000, "free_cash_flow": 96913000, "net_change_in_cash": 5923000 }, "raw_data": { "income": { "ebit": "85577000", "ebitda": "106793000", "netIncome": "60267000", "grossProfit": "284066000", "depreciation": "None", "totalRevenue": "899547000", "costOfRevenue": "615481000", "interestIncome": "5731000", "incomeBeforeTax": "78210000", "interestExpense": "5731000", "operatingIncome": "83941000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "17943000", "reportedCurrency": "USD", "netInterestIncome": "-5731000", "nonInterestIncome": "None", "operatingExpenses": "200125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "615481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21216000", "sellingGeneralAndAdministrative": "185389000", "netIncomeFromContinuingOperations": "60267000" }, "balance": { "goodwill": "95157000", "inventory": "93351000", "commonStock": "22332000", "currentDebt": "None", "investments": "None", "totalAssets": "542634000", "longTermDebt": "93962000", "shortTermDebt": "6695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "51752000", "reportedCurrency": "USD", "retainedEarnings": "-63977000", "totalLiabilities": "286207000", "otherCurrentAssets": "7001000", "totalCurrentAssets": "257207000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "133716000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285427000", "currentAccountsPayable": "73536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "101566000", "shortLongTermDebtTotal": "132362000", "totalShareholderEquity": "256427000", "capitalLeaseObligations": "38400000", "otherCurrentLiabilities": "41701000", "totalCurrentLiabilities": "137762000", "otherNonCurrentLiabilities": "15270000", "totalNonCurrentLiabilities": "148445000", "cashAndShortTermInvestments": "23139000", "commonStockSharesOutstanding": "35916630", "intangibleAssetsExcludingGoodwill": "51752000", "cashAndCashEquivalentsAtCarryingValue": "23139000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60267000", "profitLoss": "None", "dividendPayout": "19797000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "7955000", "operatingCashflow": "72621000", "capitalExpenditures": "24292000", "changeInReceivables": "-23625000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16317000", "cashflowFromInvestment": "-50381000", "stockBasedCompensation": "7436000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19797000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5923000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2320000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21216000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 761435000, "cost_of_revenue": 549114000, "gross_profit": 212321000, "ebit": 48819000, "ebitda": 69241000, "pretax_income": 45093000, "tax_provision": 11555000, "net_income": 33537999, "net_income_to_common": 33537999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17655000, "total_current_assets": 219914000, "total_assets": 484549000, "short_term_debt": 5841000, "long_term_debt": 90945000, "total_debt": 96786000, "total_liabilities": 275224000, "total_equity": 209325000, "shares_outstanding": 36358969, "goodwill_and_intangibles": 138959000 }, "cash_flow": { "operating_cash_flow": 44914000, "capital_expenditure": 17867000, "free_cash_flow": 62781000, "dividends_paid": 19596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301269, "ticker_id": 2788, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48819000", "ebitda": "69241000", "netIncome": "33537999", "grossProfit": "212321000", "depreciation": "None", "totalRevenue": "761435000", "costOfRevenue": "549114000", "interestIncome": "4208000", "incomeBeforeTax": "45093000", "interestExpense": "4208000", "operatingIncome": "49301000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11555000", "reportedCurrency": "USD", "netInterestIncome": "-4208000", "nonInterestIncome": "None", "operatingExpenses": "163020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20422000", "sellingGeneralAndAdministrative": "153102000", "netIncomeFromContinuingOperations": "33538000" }, "balance": { "goodwill": "88778000", "inventory": "93551000", "commonStock": "22172000", "currentDebt": "None", "investments": "None", "totalAssets": "484549000", "longTermDebt": "90945000", "shortTermDebt": "5841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "50181000", "reportedCurrency": "USD", "retainedEarnings": "-104166000", "totalLiabilities": "275224000", "otherCurrentAssets": "5500000", "totalCurrentAssets": "219914000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264635000", "currentAccountsPayable": "81690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "92049000", "shortLongTermDebtTotal": "130038000", "totalShareholderEquity": "209325000", "capitalLeaseObligations": "39093000", "otherCurrentLiabilities": "37016000", "totalCurrentLiabilities": "132500000", "otherNonCurrentLiabilities": "3191000", "totalNonCurrentLiabilities": "142724000", "cashAndShortTermInvestments": "17655000", "commonStockSharesOutstanding": "36358969", "intangibleAssetsExcludingGoodwill": "50181000", "cashAndCashEquivalentsAtCarryingValue": "17655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33538000", "profitLoss": "None", "dividendPayout": "19596000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24885000", "operatingCashflow": "44914000", "capitalExpenditures": "17867000", "changeInReceivables": "-15273000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5188000", "cashflowFromInvestment": "-50289000", "stockBasedCompensation": "3196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10563000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-888000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 761435000, "cost_of_revenue": 549114000, "gross_profit": 212321000, "research_and_development": null, "selling_general_admin": 153102000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48819000, "depreciation_amortisation": 20422000, "ebitda": 69241000, "interest_expense": 4208000, "interest_income": null, "other_non_operating": null, "pretax_income": 45093000, "tax_provision": 11555000, "effective_tax_rate": null, "net_income": 33537999, "net_income_continuing_ops": 33538000, "net_income_to_common": 33537999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17655000, "short_term_investments": null, "net_receivables": 103208000, "inventory": 93551000, "other_current_assets": null, "total_current_assets": 219914000, "net_ppe": null, "goodwill": 88778000, "intangible_assets": 50181000, "goodwill_and_intangibles": 138959000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 264635000, "total_assets": 484549000, "short_term_debt": 5841000, "accounts_payable": 81690000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132500000, "long_term_debt": 90945000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 142724000, "total_liabilities": 275224000, "total_debt": 96786000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -104166000, "total_equity": 209325000, "shares_outstanding": 36358969, "operating_cash_flow": 44914000, "stock_based_compensation": 3196000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50289000, "dividends_paid": 19596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5188000, "free_cash_flow": 62781000, "net_change_in_cash": -10563000 }, "raw_data": { "income": { "ebit": "48819000", "ebitda": "69241000", "netIncome": "33537999", "grossProfit": "212321000", "depreciation": "None", "totalRevenue": "761435000", "costOfRevenue": "549114000", "interestIncome": "4208000", "incomeBeforeTax": "45093000", "interestExpense": "4208000", "operatingIncome": "49301000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11555000", "reportedCurrency": "USD", "netInterestIncome": "-4208000", "nonInterestIncome": "None", "operatingExpenses": "163020000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "549114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20422000", "sellingGeneralAndAdministrative": "153102000", "netIncomeFromContinuingOperations": "33538000" }, "balance": { "goodwill": "88778000", "inventory": "93551000", "commonStock": "22172000", "currentDebt": "None", "investments": "None", "totalAssets": "484549000", "longTermDebt": "90945000", "shortTermDebt": "5841000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "50181000", "reportedCurrency": "USD", "retainedEarnings": "-104166000", "totalLiabilities": "275224000", "otherCurrentAssets": "5500000", "totalCurrentAssets": "219914000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103208000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264635000", "currentAccountsPayable": "81690000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "92049000", "shortLongTermDebtTotal": "130038000", "totalShareholderEquity": "209325000", "capitalLeaseObligations": "39093000", "otherCurrentLiabilities": "37016000", "totalCurrentLiabilities": "132500000", "otherNonCurrentLiabilities": "3191000", "totalNonCurrentLiabilities": "142724000", "cashAndShortTermInvestments": "17655000", "commonStockSharesOutstanding": "36358969", "intangibleAssetsExcludingGoodwill": "50181000", "cashAndCashEquivalentsAtCarryingValue": "17655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33538000", "profitLoss": "None", "dividendPayout": "19596000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24885000", "operatingCashflow": "44914000", "capitalExpenditures": "17867000", "changeInReceivables": "-15273000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5188000", "cashflowFromInvestment": "-50289000", "stockBasedCompensation": "3196000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10563000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-888000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20885000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 510369000, "cost_of_revenue": 338409000, "gross_profit": 171960000, "ebit": 53550000, "ebitda": 74080000, "pretax_income": 48862000, "tax_provision": 12093000, "net_income": 36769000, "net_income_to_common": 36769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28301000, "total_current_assets": 183730000, "total_assets": 400015000, "short_term_debt": 44353000, "long_term_debt": 37582000, "total_debt": 81935000, "total_liabilities": 210915000, "total_equity": 189100000, "shares_outstanding": 35916630, "goodwill_and_intangibles": 120294000 }, "cash_flow": { "operating_cash_flow": 46507000, "capital_expenditure": 13421000, "free_cash_flow": 59928000, "dividends_paid": 19425000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301274, "ticker_id": 2788, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53550000", "ebitda": "74080000", "netIncome": "36769000", "grossProfit": "171960000", "depreciation": "None", "totalRevenue": "510369000", "costOfRevenue": "338409000", "interestIncome": "209000", "incomeBeforeTax": "48862000", "interestExpense": "4897000", "operatingIncome": "53550000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12093000", "reportedCurrency": "USD", "netInterestIncome": "-4688000", "nonInterestIncome": "None", "operatingExpenses": "118407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20530000", "sellingGeneralAndAdministrative": "74009000", "netIncomeFromContinuingOperations": "36769000" }, "balance": { "goodwill": "79256000", "inventory": "65919000", "commonStock": "21939000", "currentDebt": "None", "investments": "None", "totalAssets": "400015000", "longTermDebt": "37582000", "shortTermDebt": "44353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "41038000", "reportedCurrency": "USD", "retainedEarnings": "-117918000", "totalLiabilities": "210915000", "otherCurrentAssets": "4760000", "totalCurrentAssets": "183730000", "currentLongTermDebt": "39994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84750000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216285000", "currentAccountsPayable": "61150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73953000", "shortLongTermDebtTotal": "95690000", "totalShareholderEquity": "189100000", "capitalLeaseObligations": "18114000", "otherCurrentLiabilities": "31313000", "totalCurrentLiabilities": "142247000", "otherNonCurrentLiabilities": "14373000", "totalNonCurrentLiabilities": "68668000", "cashAndShortTermInvestments": "28301000", "commonStockSharesOutstanding": "35916630", "intangibleAssetsExcludingGoodwill": "41038000", "cashAndCashEquivalentsAtCarryingValue": "28301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36769000", "profitLoss": "None", "dividendPayout": "19425000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7868000", "operatingCashflow": "46507000", "capitalExpenditures": "13421000", "changeInReceivables": "-11589000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18316000", "cashflowFromInvestment": "-75553000", "stockBasedCompensation": "3534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19425000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47362000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20930000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 510369000, "cost_of_revenue": 338409000, "gross_profit": 171960000, "research_and_development": null, "selling_general_admin": 74009000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53550000, "depreciation_amortisation": 20530000, "ebitda": 74080000, "interest_expense": 4897000, "interest_income": null, "other_non_operating": null, "pretax_income": 48862000, "tax_provision": 12093000, "effective_tax_rate": null, "net_income": 36769000, "net_income_continuing_ops": 36769000, "net_income_to_common": 36769000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28301000, "short_term_investments": null, "net_receivables": 84750000, "inventory": 65919000, "other_current_assets": null, "total_current_assets": 183730000, "net_ppe": null, "goodwill": 79256000, "intangible_assets": 41038000, "goodwill_and_intangibles": 120294000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 216285000, "total_assets": 400015000, "short_term_debt": 44353000, "accounts_payable": 61150000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142247000, "long_term_debt": 37582000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 68668000, "total_liabilities": 210915000, "total_debt": 81935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -117918000, "total_equity": 189100000, "shares_outstanding": 35916630, "operating_cash_flow": 46507000, "stock_based_compensation": 3534000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13421000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75553000, "dividends_paid": 19425000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18316000, "free_cash_flow": 59928000, "net_change_in_cash": -47362000 }, "raw_data": { "income": { "ebit": "53550000", "ebitda": "74080000", "netIncome": "36769000", "grossProfit": "171960000", "depreciation": "None", "totalRevenue": "510369000", "costOfRevenue": "338409000", "interestIncome": "209000", "incomeBeforeTax": "48862000", "interestExpense": "4897000", "operatingIncome": "53550000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12093000", "reportedCurrency": "USD", "netInterestIncome": "-4688000", "nonInterestIncome": "None", "operatingExpenses": "118407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338409000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20530000", "sellingGeneralAndAdministrative": "74009000", "netIncomeFromContinuingOperations": "36769000" }, "balance": { "goodwill": "79256000", "inventory": "65919000", "commonStock": "21939000", "currentDebt": "None", "investments": "None", "totalAssets": "400015000", "longTermDebt": "37582000", "shortTermDebt": "44353000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "41038000", "reportedCurrency": "USD", "retainedEarnings": "-117918000", "totalLiabilities": "210915000", "otherCurrentAssets": "4760000", "totalCurrentAssets": "183730000", "currentLongTermDebt": "39994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84750000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216285000", "currentAccountsPayable": "61150000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "73953000", "shortLongTermDebtTotal": "95690000", "totalShareholderEquity": "189100000", "capitalLeaseObligations": "18114000", "otherCurrentLiabilities": "31313000", "totalCurrentLiabilities": "142247000", "otherNonCurrentLiabilities": "14373000", "totalNonCurrentLiabilities": "68668000", "cashAndShortTermInvestments": "28301000", "commonStockSharesOutstanding": "35916630", "intangibleAssetsExcludingGoodwill": "41038000", "cashAndCashEquivalentsAtCarryingValue": "28301000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36769000", "profitLoss": "None", "dividendPayout": "19425000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-7868000", "operatingCashflow": "46507000", "capitalExpenditures": "13421000", "changeInReceivables": "-11589000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18316000", "cashflowFromInvestment": "-75553000", "stockBasedCompensation": "3534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19425000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-47362000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-623000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20930000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 515698000, "cost_of_revenue": 344386000, "gross_profit": 171312000, "ebit": 39082000, "ebitda": 62279000, "pretax_income": 33183000, "tax_provision": 8968000, "net_income": 24333000, "net_income_to_common": 24333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75527000, "total_current_assets": 185042000, "total_assets": 353139000, "short_term_debt": 2057000, "long_term_debt": 77176000, "total_debt": 79233000, "total_liabilities": 186457000, "total_equity": 166682000, "shares_outstanding": 35653147, "goodwill_and_intangibles": 97528000 }, "cash_flow": { "operating_cash_flow": 54323000, "capital_expenditure": 10294000, "free_cash_flow": 64617000, "dividends_paid": 19316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301279, "ticker_id": 2788, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39082000", "ebitda": "62279000", "netIncome": "24333000", "grossProfit": "171312000", "depreciation": "None", "totalRevenue": "515698000", "costOfRevenue": "344386000", "interestIncome": "808000", "incomeBeforeTax": "33183000", "interestExpense": "4891000", "operatingIncome": "37266000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8968000", "reportedCurrency": "USD", "netInterestIncome": "-4083000", "nonInterestIncome": "None", "operatingExpenses": "134046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344386000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23197000", "sellingGeneralAndAdministrative": "123829999", "netIncomeFromContinuingOperations": "24215000" }, "balance": { "goodwill": "66774000", "inventory": "44260000", "commonStock": "21785000", "currentDebt": "None", "investments": "None", "totalAssets": "353139000", "longTermDebt": "77176000", "shortTermDebt": "2057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "30754000", "reportedCurrency": "USD", "retainedEarnings": "-135117000", "totalLiabilities": "186457000", "otherCurrentAssets": "2834000", "totalCurrentAssets": "185042000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "168097000", "currentAccountsPayable": "46867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54964000", "shortLongTermDebtTotal": "94031000", "totalShareholderEquity": "166682000", "capitalLeaseObligations": "16855000", "otherCurrentLiabilities": "29979000", "totalCurrentLiabilities": "82625000", "otherNonCurrentLiabilities": "22582000", "totalNonCurrentLiabilities": "103832000", "cashAndShortTermInvestments": "75527000", "commonStockSharesOutstanding": "35653147", "intangibleAssetsExcludingGoodwill": "30754000", "cashAndCashEquivalentsAtCarryingValue": "75527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24333000", "profitLoss": "None", "dividendPayout": "19316000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2222000", "operatingCashflow": "54323000", "capitalExpenditures": "10294000", "changeInReceivables": "12479000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16988000", "cashflowFromInvestment": "-20757000", "stockBasedCompensation": "1715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16578000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 515698000, "cost_of_revenue": 344386000, "gross_profit": 171312000, "research_and_development": null, "selling_general_admin": 123829999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39082000, "depreciation_amortisation": 23197000, "ebitda": 62279000, "interest_expense": 4891000, "interest_income": null, "other_non_operating": null, "pretax_income": 33183000, "tax_provision": 8968000, "effective_tax_rate": null, "net_income": 24333000, "net_income_continuing_ops": 24215000, "net_income_to_common": 24333000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75527000, "short_term_investments": null, "net_receivables": 62421000, "inventory": 44260000, "other_current_assets": null, "total_current_assets": 185042000, "net_ppe": null, "goodwill": 66774000, "intangible_assets": 30754000, "goodwill_and_intangibles": 97528000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 168097000, "total_assets": 353139000, "short_term_debt": 2057000, "accounts_payable": 46867000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82625000, "long_term_debt": 77176000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 103832000, "total_liabilities": 186457000, "total_debt": 79233000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -135117000, "total_equity": 166682000, "shares_outstanding": 35653147, "operating_cash_flow": 54323000, "stock_based_compensation": 1715000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10294000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20757000, "dividends_paid": 19316000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16988000, "free_cash_flow": 64617000, "net_change_in_cash": 16578000 }, "raw_data": { "income": { "ebit": "39082000", "ebitda": "62279000", "netIncome": "24333000", "grossProfit": "171312000", "depreciation": "None", "totalRevenue": "515698000", "costOfRevenue": "344386000", "interestIncome": "808000", "incomeBeforeTax": "33183000", "interestExpense": "4891000", "operatingIncome": "37266000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8968000", "reportedCurrency": "USD", "netInterestIncome": "-4083000", "nonInterestIncome": "None", "operatingExpenses": "134046000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344386000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23197000", "sellingGeneralAndAdministrative": "123829999", "netIncomeFromContinuingOperations": "24215000" }, "balance": { "goodwill": "66774000", "inventory": "44260000", "commonStock": "21785000", "currentDebt": "None", "investments": "None", "totalAssets": "353139000", "longTermDebt": "77176000", "shortTermDebt": "2057000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "30754000", "reportedCurrency": "USD", "retainedEarnings": "-135117000", "totalLiabilities": "186457000", "otherCurrentAssets": "2834000", "totalCurrentAssets": "185042000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "62421000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "168097000", "currentAccountsPayable": "46867000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "54964000", "shortLongTermDebtTotal": "94031000", "totalShareholderEquity": "166682000", "capitalLeaseObligations": "16855000", "otherCurrentLiabilities": "29979000", "totalCurrentLiabilities": "82625000", "otherNonCurrentLiabilities": "22582000", "totalNonCurrentLiabilities": "103832000", "cashAndShortTermInvestments": "75527000", "commonStockSharesOutstanding": "35653147", "intangibleAssetsExcludingGoodwill": "30754000", "cashAndCashEquivalentsAtCarryingValue": "75527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24333000", "profitLoss": "None", "dividendPayout": "19316000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "2222000", "operatingCashflow": "54323000", "capitalExpenditures": "10294000", "changeInReceivables": "12479000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16988000", "cashflowFromInvestment": "-20757000", "stockBasedCompensation": "1715000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19316000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "16578000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23583000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 566735000, "cost_of_revenue": 387442000, "gross_profit": 179293000, "ebit": 7548000, "ebitda": 33285000, "pretax_income": 1389000, "tax_provision": 3037000, "net_income": -3349000, "net_income_to_common": -3349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58894000, "total_current_assets": 182855000, "total_assets": 348645000, "short_term_debt": 0, "long_term_debt": 76790000, "total_debt": 76790000, "total_liabilities": 194007000, "total_equity": 154638000, "shares_outstanding": 33426855, "goodwill_and_intangibles": 89348000 }, "cash_flow": { "operating_cash_flow": 61252000, "capital_expenditure": 5123000, "free_cash_flow": 66375000, "dividends_paid": 17862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301284, "ticker_id": 2788, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7548000", "ebitda": "33285000", "netIncome": "-3349000", "grossProfit": "179293000", "depreciation": "None", "totalRevenue": "566735000", "costOfRevenue": "387442000", "interestIncome": "1221000", "incomeBeforeTax": "1389000", "interestExpense": "6159000", "operatingIncome": "6327000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3037000", "reportedCurrency": "USD", "netInterestIncome": "-4938000", "nonInterestIncome": "None", "operatingExpenses": "172666000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "387442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25737000", "sellingGeneralAndAdministrative": "79832000", "netIncomeFromContinuingOperations": "-1648000" }, "balance": { "goodwill": "59068000", "inventory": "43596000", "commonStock": "21547000", "currentDebt": "None", "investments": "None", "totalAssets": "348645000", "longTermDebt": "76790000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "30280000", "reportedCurrency": "USD", "retainedEarnings": "-141187000", "totalLiabilities": "194007000", "otherCurrentAssets": "2534000", "totalCurrentAssets": "182855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "165790000", "currentAccountsPayable": "60849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "65460000", "shortLongTermDebtTotal": "76790000", "totalShareholderEquity": "154638000", "capitalLeaseObligations": "10402000", "otherCurrentLiabilities": "35171000", "totalCurrentLiabilities": "97423000", "otherNonCurrentLiabilities": "19794000", "totalNonCurrentLiabilities": "96584000", "cashAndShortTermInvestments": "58894000", "commonStockSharesOutstanding": "33426855", "intangibleAssetsExcludingGoodwill": "30280000", "cashAndCashEquivalentsAtCarryingValue": "58894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3349000", "profitLoss": "None", "dividendPayout": "17862000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3151000", "operatingCashflow": "61252000", "capitalExpenditures": "5123000", "changeInReceivables": "4927000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10758000", "cashflowFromInvestment": "-2490000", "stockBasedCompensation": "4257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "48004000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-714000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 566735000, "cost_of_revenue": 387442000, "gross_profit": 179293000, "research_and_development": 0, "selling_general_admin": 79832000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7548000, "depreciation_amortisation": 25737000, "ebitda": 33285000, "interest_expense": 6159000, "interest_income": null, "other_non_operating": null, "pretax_income": 1389000, "tax_provision": 3037000, "effective_tax_rate": null, "net_income": -3349000, "net_income_continuing_ops": -1648000, "net_income_to_common": -3349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58894000, "short_term_investments": null, "net_receivables": 77831000, "inventory": 43596000, "other_current_assets": null, "total_current_assets": 182855000, "net_ppe": null, "goodwill": 59068000, "intangible_assets": 30280000, "goodwill_and_intangibles": 89348000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 165790000, "total_assets": 348645000, "short_term_debt": 0, "accounts_payable": 60849000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97423000, "long_term_debt": 76790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 96584000, "total_liabilities": 194007000, "total_debt": 76790000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -141187000, "total_equity": 154638000, "shares_outstanding": 33426855, "operating_cash_flow": 61252000, "stock_based_compensation": 4257000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5123000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2490000, "dividends_paid": 17862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10758000, "free_cash_flow": 66375000, "net_change_in_cash": 48004000 }, "raw_data": { "income": { "ebit": "7548000", "ebitda": "33285000", "netIncome": "-3349000", "grossProfit": "179293000", "depreciation": "None", "totalRevenue": "566735000", "costOfRevenue": "387442000", "interestIncome": "1221000", "incomeBeforeTax": "1389000", "interestExpense": "6159000", "operatingIncome": "6327000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3037000", "reportedCurrency": "USD", "netInterestIncome": "-4938000", "nonInterestIncome": "None", "operatingExpenses": "172666000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "387442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25737000", "sellingGeneralAndAdministrative": "79832000", "netIncomeFromContinuingOperations": "-1648000" }, "balance": { "goodwill": "59068000", "inventory": "43596000", "commonStock": "21547000", "currentDebt": "None", "investments": "None", "totalAssets": "348645000", "longTermDebt": "76790000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "30280000", "reportedCurrency": "USD", "retainedEarnings": "-141187000", "totalLiabilities": "194007000", "otherCurrentAssets": "2534000", "totalCurrentAssets": "182855000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "77831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "165790000", "currentAccountsPayable": "60849000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "65460000", "shortLongTermDebtTotal": "76790000", "totalShareholderEquity": "154638000", "capitalLeaseObligations": "10402000", "otherCurrentLiabilities": "35171000", "totalCurrentLiabilities": "97423000", "otherNonCurrentLiabilities": "19794000", "totalNonCurrentLiabilities": "96584000", "cashAndShortTermInvestments": "58894000", "commonStockSharesOutstanding": "33426855", "intangibleAssetsExcludingGoodwill": "30280000", "cashAndCashEquivalentsAtCarryingValue": "58894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3349000", "profitLoss": "None", "dividendPayout": "17862000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3151000", "operatingCashflow": "61252000", "capitalExpenditures": "5123000", "changeInReceivables": "4927000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10758000", "cashflowFromInvestment": "-2490000", "stockBasedCompensation": "4257000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "48004000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-714000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26123000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 164580000, "cost_of_revenue": 111733000, "gross_profit": 52847000, "ebit": 24852000, "ebitda": 34017000, "pretax_income": 18160000, "tax_provision": 4361000, "net_income": 13799000, "net_income_to_common": 13799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44592000, "total_current_assets": 300032000, "total_assets": 836734000, "short_term_debt": 46178000, "long_term_debt": 291910000, "total_debt": 338088000, "total_liabilities": 547856000, "total_equity": 288878000, "shares_outstanding": 37646478, "goodwill_and_intangibles": 383911000 }, "cash_flow": { "operating_cash_flow": 26204000, "capital_expenditure": 2774000, "free_cash_flow": 28978000, "dividends_paid": 5147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301247, "ticker_id": 2788, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24852000", "ebitda": "34017000", "netIncome": "13799000", "grossProfit": "52847000", "depreciation": "None", "totalRevenue": "164580000", "costOfRevenue": "111733000", "interestIncome": "None", "incomeBeforeTax": "18160000", "interestExpense": "6692000", "operatingIncome": "24852000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4361000", "reportedCurrency": "USD", "netInterestIncome": "-6692000", "nonInterestIncome": "None", "operatingExpenses": "27995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9165000", "sellingGeneralAndAdministrative": "27995000", "netIncomeFromContinuingOperations": "13799000" }, "balance": { "goodwill": "241117000", "inventory": "65346000", "commonStock": "23112000", "currentDebt": "None", "investments": "None", "totalAssets": "836734000", "longTermDebt": "291910000", "shortTermDebt": "46178000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "142794000", "reportedCurrency": "USD", "retainedEarnings": "-40884000", "totalLiabilities": "547856000", "otherCurrentAssets": "83126000", "totalCurrentAssets": "300032000", "currentLongTermDebt": "39447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "536702000", "currentAccountsPayable": "64464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360138000", "totalShareholderEquity": "288878000", "capitalLeaseObligations": "28781000", "otherCurrentLiabilities": "69420000", "totalCurrentLiabilities": "182257000", "otherNonCurrentLiabilities": "3678000", "totalNonCurrentLiabilities": "365599000", "cashAndShortTermInvestments": "44592000", "commonStockSharesOutstanding": "37646478", "intangibleAssetsExcludingGoodwill": "142794000", "cashAndCashEquivalentsAtCarryingValue": "44592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13799000", "profitLoss": "None", "dividendPayout": "5147000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2072000", "operatingCashflow": "26204000", "capitalExpenditures": "2774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20691000", "cashflowFromInvestment": "-2572000", "stockBasedCompensation": "1238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9165000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164580000, "cost_of_revenue": 111733000, "gross_profit": 52847000, "research_and_development": null, "selling_general_admin": 27995000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24852000, "depreciation_amortisation": 9165000, "ebitda": 34017000, "interest_expense": 6692000, "interest_income": null, "other_non_operating": null, "pretax_income": 18160000, "tax_provision": 4361000, "effective_tax_rate": null, "net_income": 13799000, "net_income_continuing_ops": 13799000, "net_income_to_common": 13799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44592000, "short_term_investments": null, "net_receivables": 106968000, "inventory": 65346000, "other_current_assets": null, "total_current_assets": 300032000, "net_ppe": null, "goodwill": 241117000, "intangible_assets": 142794000, "goodwill_and_intangibles": 383911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 536702000, "total_assets": 836734000, "short_term_debt": 46178000, "accounts_payable": 64464000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182257000, "long_term_debt": 291910000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 365599000, "total_liabilities": 547856000, "total_debt": 338088000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40884000, "total_equity": 288878000, "shares_outstanding": 37646478, "operating_cash_flow": 26204000, "stock_based_compensation": 1238000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2774000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2572000, "dividends_paid": 5147000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20691000, "free_cash_flow": 28978000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24852000", "ebitda": "34017000", "netIncome": "13799000", "grossProfit": "52847000", "depreciation": "None", "totalRevenue": "164580000", "costOfRevenue": "111733000", "interestIncome": "None", "incomeBeforeTax": "18160000", "interestExpense": "6692000", "operatingIncome": "24852000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "4361000", "reportedCurrency": "USD", "netInterestIncome": "-6692000", "nonInterestIncome": "None", "operatingExpenses": "27995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9165000", "sellingGeneralAndAdministrative": "27995000", "netIncomeFromContinuingOperations": "13799000" }, "balance": { "goodwill": "241117000", "inventory": "65346000", "commonStock": "23112000", "currentDebt": "None", "investments": "None", "totalAssets": "836734000", "longTermDebt": "291910000", "shortTermDebt": "46178000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "142794000", "reportedCurrency": "USD", "retainedEarnings": "-40884000", "totalLiabilities": "547856000", "otherCurrentAssets": "83126000", "totalCurrentAssets": "300032000", "currentLongTermDebt": "39447000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "536702000", "currentAccountsPayable": "64464000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "360138000", "totalShareholderEquity": "288878000", "capitalLeaseObligations": "28781000", "otherCurrentLiabilities": "69420000", "totalCurrentLiabilities": "182257000", "otherNonCurrentLiabilities": "3678000", "totalNonCurrentLiabilities": "365599000", "cashAndShortTermInvestments": "44592000", "commonStockSharesOutstanding": "37646478", "intangibleAssetsExcludingGoodwill": "142794000", "cashAndCashEquivalentsAtCarryingValue": "44592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13799000", "profitLoss": "None", "dividendPayout": "5147000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "2072000", "operatingCashflow": "26204000", "capitalExpenditures": "2774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20691000", "cashflowFromInvestment": "-2572000", "stockBasedCompensation": "1238000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5147000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9165000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 203974000, "cost_of_revenue": 136230000, "gross_profit": 67744000, "ebit": 20238000, "ebitda": 29863000, "pretax_income": 13064000, "tax_provision": 1734000, "net_income": 11330000, "net_income_to_common": 11330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45050000, "total_current_assets": 281459000, "total_assets": 851321000, "short_term_debt": 41973000, "long_term_debt": 311210000, "total_debt": 353183000, "total_liabilities": 557095000, "total_equity": 294226000, "shares_outstanding": 37646478, "goodwill_and_intangibles": 407465000 }, "cash_flow": { "operating_cash_flow": 22561000, "capital_expenditure": 3618000, "free_cash_flow": 26179000, "dividends_paid": 5055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301248, "ticker_id": 2788, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20238000", "ebitda": "29863000", "netIncome": "11330000", "grossProfit": "67744000", "depreciation": "None", "totalRevenue": "203974000", "costOfRevenue": "136230000", "interestIncome": "7174000", "incomeBeforeTax": "13064000", "interestExpense": "7174000", "operatingIncome": "20743000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1734000", "reportedCurrency": "USD", "netInterestIncome": "-7174000", "nonInterestIncome": "None", "operatingExpenses": "47001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9625000", "sellingGeneralAndAdministrative": "39850000", "netIncomeFromContinuingOperations": "11330000" }, "balance": { "goodwill": "256014000", "inventory": "86064000", "commonStock": "23041000", "currentDebt": "None", "investments": "None", "totalAssets": "851321000", "longTermDebt": "311210000", "shortTermDebt": "41973000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "151451000", "reportedCurrency": "USD", "retainedEarnings": "-33900000", "totalLiabilities": "557095000", "otherCurrentAssets": "25031000", "totalCurrentAssets": "281459000", "currentLongTermDebt": "34601000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569862000", "currentAccountsPayable": "71172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "153923000", "shortLongTermDebtTotal": "378667000", "totalShareholderEquity": "294226000", "capitalLeaseObligations": "32856000", "otherCurrentLiabilities": "55868000", "totalCurrentLiabilities": "169013000", "otherNonCurrentLiabilities": "3705000", "totalNonCurrentLiabilities": "388082000", "cashAndShortTermInvestments": "45050000", "commonStockSharesOutstanding": "37646478", "intangibleAssetsExcludingGoodwill": "151451000", "cashAndCashEquivalentsAtCarryingValue": "45050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11330000", "profitLoss": "None", "dividendPayout": "5055000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "13689000", "operatingCashflow": "22561000", "capitalExpenditures": "3618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21496000", "cashflowFromInvestment": "-3655000", "stockBasedCompensation": "836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203974000, "cost_of_revenue": 136230000, "gross_profit": 67744000, "research_and_development": null, "selling_general_admin": 39850000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20238000, "depreciation_amortisation": 9625000, "ebitda": 29863000, "interest_expense": 7174000, "interest_income": null, "other_non_operating": null, "pretax_income": 13064000, "tax_provision": 1734000, "effective_tax_rate": null, "net_income": 11330000, "net_income_continuing_ops": 11330000, "net_income_to_common": 11330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45050000, "short_term_investments": null, "net_receivables": 125314000, "inventory": 86064000, "other_current_assets": null, "total_current_assets": 281459000, "net_ppe": null, "goodwill": 256014000, "intangible_assets": 151451000, "goodwill_and_intangibles": 407465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 569862000, "total_assets": 851321000, "short_term_debt": 41973000, "accounts_payable": 71172000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169013000, "long_term_debt": 311210000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 388082000, "total_liabilities": 557095000, "total_debt": 353183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33900000, "total_equity": 294226000, "shares_outstanding": 37646478, "operating_cash_flow": 22561000, "stock_based_compensation": 836000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3618000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3655000, "dividends_paid": 5055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21496000, "free_cash_flow": 26179000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20238000", "ebitda": "29863000", "netIncome": "11330000", "grossProfit": "67744000", "depreciation": "None", "totalRevenue": "203974000", "costOfRevenue": "136230000", "interestIncome": "7174000", "incomeBeforeTax": "13064000", "interestExpense": "7174000", "operatingIncome": "20743000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1734000", "reportedCurrency": "USD", "netInterestIncome": "-7174000", "nonInterestIncome": "None", "operatingExpenses": "47001000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9625000", "sellingGeneralAndAdministrative": "39850000", "netIncomeFromContinuingOperations": "11330000" }, "balance": { "goodwill": "256014000", "inventory": "86064000", "commonStock": "23041000", "currentDebt": "None", "investments": "None", "totalAssets": "851321000", "longTermDebt": "311210000", "shortTermDebt": "41973000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "151451000", "reportedCurrency": "USD", "retainedEarnings": "-33900000", "totalLiabilities": "557095000", "otherCurrentAssets": "25031000", "totalCurrentAssets": "281459000", "currentLongTermDebt": "34601000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "125314000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "569862000", "currentAccountsPayable": "71172000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "153923000", "shortLongTermDebtTotal": "378667000", "totalShareholderEquity": "294226000", "capitalLeaseObligations": "32856000", "otherCurrentLiabilities": "55868000", "totalCurrentLiabilities": "169013000", "otherNonCurrentLiabilities": "3705000", "totalNonCurrentLiabilities": "388082000", "cashAndShortTermInvestments": "45050000", "commonStockSharesOutstanding": "37646478", "intangibleAssetsExcludingGoodwill": "151451000", "cashAndCashEquivalentsAtCarryingValue": "45050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11330000", "profitLoss": "None", "dividendPayout": "5055000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "13689000", "operatingCashflow": "22561000", "capitalExpenditures": "3618000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21496000", "cashflowFromInvestment": "-3655000", "stockBasedCompensation": "836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-504000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9625000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 205435000, "cost_of_revenue": 136865000, "gross_profit": 68570000, "ebit": 17689000, "ebitda": 27377000, "pretax_income": 10192000, "tax_provision": 3104000, "net_income": 7088000, "net_income_to_common": 7088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47965000, "total_current_assets": 286794000, "total_assets": 864071000, "short_term_debt": 36866000, "long_term_debt": 331698000, "total_debt": 368564000, "total_liabilities": 577448000, "total_equity": 286623000, "shares_outstanding": 37504164, "goodwill_and_intangibles": 410877000 }, "cash_flow": { "operating_cash_flow": 25758000, "capital_expenditure": 4245000, "free_cash_flow": 30003000, "dividends_paid": 5056000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301250, "ticker_id": 2788, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17689000", "ebitda": "27377000", "netIncome": "7088000", "grossProfit": "68570000", "depreciation": "None", "totalRevenue": "205435000", "costOfRevenue": "136865000", "interestIncome": "7497000", "incomeBeforeTax": "10192000", "interestExpense": "7497000", "operatingIncome": "17689000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3104000", "reportedCurrency": "USD", "netInterestIncome": "-7497000", "nonInterestIncome": "None", "operatingExpenses": "50881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136865000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9688000", "sellingGeneralAndAdministrative": "44426000", "netIncomeFromContinuingOperations": "7088000" }, "balance": { "goodwill": "255858000", "inventory": "99633000", "commonStock": "23043000", "currentDebt": "None", "investments": "None", "totalAssets": "864071000", "longTermDebt": "331698000", "shortTermDebt": "36866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "155019000", "reportedCurrency": "USD", "retainedEarnings": "-40122000", "totalLiabilities": "577448000", "otherCurrentAssets": "9787000", "totalCurrentAssets": "286794000", "currentLongTermDebt": "29528000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "577277000", "currentAccountsPayable": "81569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157913000", "shortLongTermDebtTotal": "395777000", "totalShareholderEquity": "286623000", "capitalLeaseObligations": "34551000", "otherCurrentLiabilities": "42171000", "totalCurrentLiabilities": "171747000", "otherNonCurrentLiabilities": "2424000", "totalNonCurrentLiabilities": "405701000", "cashAndShortTermInvestments": "47965000", "commonStockSharesOutstanding": "37504164", "intangibleAssetsExcludingGoodwill": "155019000", "cashAndCashEquivalentsAtCarryingValue": "47965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7088000", "profitLoss": "None", "dividendPayout": "5056000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2154000", "operatingCashflow": "25758000", "capitalExpenditures": "4245000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15468000", "cashflowFromInvestment": "-3745000", "stockBasedCompensation": "950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5056000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9688000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205435000, "cost_of_revenue": 136865000, "gross_profit": 68570000, "research_and_development": null, "selling_general_admin": 44426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17689000, "depreciation_amortisation": 9688000, "ebitda": 27377000, "interest_expense": 7497000, "interest_income": null, "other_non_operating": null, "pretax_income": 10192000, "tax_provision": 3104000, "effective_tax_rate": null, "net_income": 7088000, "net_income_continuing_ops": 7088000, "net_income_to_common": 7088000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47965000, "short_term_investments": null, "net_receivables": 129409000, "inventory": 99633000, "other_current_assets": null, "total_current_assets": 286794000, "net_ppe": null, "goodwill": 255858000, "intangible_assets": 155019000, "goodwill_and_intangibles": 410877000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 577277000, "total_assets": 864071000, "short_term_debt": 36866000, "accounts_payable": 81569000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171747000, "long_term_debt": 331698000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 405701000, "total_liabilities": 577448000, "total_debt": 368564000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40122000, "total_equity": 286623000, "shares_outstanding": 37504164, "operating_cash_flow": 25758000, "stock_based_compensation": 950000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4245000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3745000, "dividends_paid": 5056000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15468000, "free_cash_flow": 30003000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17689000", "ebitda": "27377000", "netIncome": "7088000", "grossProfit": "68570000", "depreciation": "None", "totalRevenue": "205435000", "costOfRevenue": "136865000", "interestIncome": "7497000", "incomeBeforeTax": "10192000", "interestExpense": "7497000", "operatingIncome": "17689000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3104000", "reportedCurrency": "USD", "netInterestIncome": "-7497000", "nonInterestIncome": "None", "operatingExpenses": "50881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136865000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9688000", "sellingGeneralAndAdministrative": "44426000", "netIncomeFromContinuingOperations": "7088000" }, "balance": { "goodwill": "255858000", "inventory": "99633000", "commonStock": "23043000", "currentDebt": "None", "investments": "None", "totalAssets": "864071000", "longTermDebt": "331698000", "shortTermDebt": "36866000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "155019000", "reportedCurrency": "USD", "retainedEarnings": "-40122000", "totalLiabilities": "577448000", "otherCurrentAssets": "9787000", "totalCurrentAssets": "286794000", "currentLongTermDebt": "29528000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "129409000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "577277000", "currentAccountsPayable": "81569000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "157913000", "shortLongTermDebtTotal": "395777000", "totalShareholderEquity": "286623000", "capitalLeaseObligations": "34551000", "otherCurrentLiabilities": "42171000", "totalCurrentLiabilities": "171747000", "otherNonCurrentLiabilities": "2424000", "totalNonCurrentLiabilities": "405701000", "cashAndShortTermInvestments": "47965000", "commonStockSharesOutstanding": "37504164", "intangibleAssetsExcludingGoodwill": "155019000", "cashAndCashEquivalentsAtCarryingValue": "47965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7088000", "profitLoss": "None", "dividendPayout": "5056000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2154000", "operatingCashflow": "25758000", "capitalExpenditures": "4245000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15468000", "cashflowFromInvestment": "-3745000", "stockBasedCompensation": "950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5056000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9688000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 209583000, "cost_of_revenue": 138921000, "gross_profit": 70662000, "ebit": 19979000, "ebitda": 30048000, "pretax_income": 12615000, "tax_provision": 2910000, "net_income": 9705000, "net_income_to_common": 9705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41290000, "total_current_assets": 276062000, "total_assets": 862714000, "short_term_debt": 31613000, "long_term_debt": 346221000, "total_debt": 377834000, "total_liabilities": 578074000, "total_equity": 284640000, "shares_outstanding": 37430000, "goodwill_and_intangibles": 414798000 }, "cash_flow": { "operating_cash_flow": 28311000, "capital_expenditure": 3607000, "free_cash_flow": 31918000, "dividends_paid": 5066000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301251, "ticker_id": 2788, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19979000", "ebitda": "30048000", "netIncome": "9705000", "grossProfit": "70662000", "depreciation": "None", "totalRevenue": "209583000", "costOfRevenue": "138921000", "interestIncome": "7364000", "incomeBeforeTax": "12615000", "interestExpense": "7364000", "operatingIncome": "19979000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2910000", "reportedCurrency": "USD", "netInterestIncome": "-7364000", "nonInterestIncome": "None", "operatingExpenses": "50683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138921000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10069000", "sellingGeneralAndAdministrative": "43370000", "netIncomeFromContinuingOperations": "9705000" }, "balance": { "goodwill": "256057000", "inventory": "101969000", "commonStock": "23038000", "currentDebt": "None", "investments": "None", "totalAssets": "862714000", "longTermDebt": "346221000", "shortTermDebt": "31613000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "158741000", "reportedCurrency": "USD", "retainedEarnings": "-42098000", "totalLiabilities": "578074000", "otherCurrentAssets": "13395000", "totalCurrentAssets": "276062000", "currentLongTermDebt": "24584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "586652000", "currentAccountsPayable": "75335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "162314000", "shortLongTermDebtTotal": "405813000", "totalShareholderEquity": "284640000", "capitalLeaseObligations": "35008000", "otherCurrentLiabilities": "43699000", "totalCurrentLiabilities": "155738000", "otherNonCurrentLiabilities": "2238000", "totalNonCurrentLiabilities": "422336000", "cashAndShortTermInvestments": "41290000", "commonStockSharesOutstanding": "37430000", "intangibleAssetsExcludingGoodwill": "158741000", "cashAndCashEquivalentsAtCarryingValue": "41290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9705000", "profitLoss": "None", "dividendPayout": "5066000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2319000", "operatingCashflow": "28311000", "capitalExpenditures": "3607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18507000", "cashflowFromInvestment": "-3522000", "stockBasedCompensation": "649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5066000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-507000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10069000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 209583000, "cost_of_revenue": 138921000, "gross_profit": 70662000, "research_and_development": null, "selling_general_admin": 43370000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19979000, "depreciation_amortisation": 10069000, "ebitda": 30048000, "interest_expense": 7364000, "interest_income": null, "other_non_operating": null, "pretax_income": 12615000, "tax_provision": 2910000, "effective_tax_rate": null, "net_income": 9705000, "net_income_continuing_ops": 9705000, "net_income_to_common": 9705000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41290000, "short_term_investments": null, "net_receivables": 119408000, "inventory": 101969000, "other_current_assets": null, "total_current_assets": 276062000, "net_ppe": null, "goodwill": 256057000, "intangible_assets": 158741000, "goodwill_and_intangibles": 414798000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 586652000, "total_assets": 862714000, "short_term_debt": 31613000, "accounts_payable": 75335000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155738000, "long_term_debt": 346221000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 422336000, "total_liabilities": 578074000, "total_debt": 377834000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42098000, "total_equity": 284640000, "shares_outstanding": 37430000, "operating_cash_flow": 28311000, "stock_based_compensation": 649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3607000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3522000, "dividends_paid": 5066000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18507000, "free_cash_flow": 31918000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19979000", "ebitda": "30048000", "netIncome": "9705000", "grossProfit": "70662000", "depreciation": "None", "totalRevenue": "209583000", "costOfRevenue": "138921000", "interestIncome": "7364000", "incomeBeforeTax": "12615000", "interestExpense": "7364000", "operatingIncome": "19979000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2910000", "reportedCurrency": "USD", "netInterestIncome": "-7364000", "nonInterestIncome": "None", "operatingExpenses": "50683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138921000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10069000", "sellingGeneralAndAdministrative": "43370000", "netIncomeFromContinuingOperations": "9705000" }, "balance": { "goodwill": "256057000", "inventory": "101969000", "commonStock": "23038000", "currentDebt": "None", "investments": "None", "totalAssets": "862714000", "longTermDebt": "346221000", "shortTermDebt": "31613000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "158741000", "reportedCurrency": "USD", "retainedEarnings": "-42098000", "totalLiabilities": "578074000", "otherCurrentAssets": "13395000", "totalCurrentAssets": "276062000", "currentLongTermDebt": "24584000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119408000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "586652000", "currentAccountsPayable": "75335000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "162314000", "shortLongTermDebtTotal": "405813000", "totalShareholderEquity": "284640000", "capitalLeaseObligations": "35008000", "otherCurrentLiabilities": "43699000", "totalCurrentLiabilities": "155738000", "otherNonCurrentLiabilities": "2238000", "totalNonCurrentLiabilities": "422336000", "cashAndShortTermInvestments": "41290000", "commonStockSharesOutstanding": "37430000", "intangibleAssetsExcludingGoodwill": "158741000", "cashAndCashEquivalentsAtCarryingValue": "41290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9705000", "profitLoss": "None", "dividendPayout": "5066000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2319000", "operatingCashflow": "28311000", "capitalExpenditures": "3607000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18507000", "cashflowFromInvestment": "-3522000", "stockBasedCompensation": "649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5066000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-507000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10069000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 206750000, "cost_of_revenue": 137672000, "gross_profit": 69078000, "ebit": 16650000, "ebitda": 21108000, "pretax_income": 9264000, "tax_provision": 2459000, "net_income": 6805000, "net_income_to_common": 6805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35302000, "total_current_assets": 289140000, "total_assets": 883842000, "short_term_debt": 26993000, "long_term_debt": 363733000, "total_debt": 390726000, "total_liabilities": 606419000, "total_equity": 277423000, "shares_outstanding": 37414010, "goodwill_and_intangibles": 418076000 }, "cash_flow": { "operating_cash_flow": 10131000, "capital_expenditure": 8083000, "free_cash_flow": 18214000, "dividends_paid": 5317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301252, "ticker_id": 2788, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16650000", "ebitda": "21108000", "netIncome": "6805000", "grossProfit": "69078000", "depreciation": "None", "totalRevenue": "206750000", "costOfRevenue": "137672000", "interestIncome": "7386000", "incomeBeforeTax": "9264000", "interestExpense": "7386000", "operatingIncome": "16650000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2459000", "reportedCurrency": "USD", "netInterestIncome": "-7386000", "nonInterestIncome": "None", "operatingExpenses": "52428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4458000", "sellingGeneralAndAdministrative": "44755000", "netIncomeFromContinuingOperations": "6805000" }, "balance": { "goodwill": "255545000", "inventory": "103785000", "commonStock": "23015000", "currentDebt": "None", "investments": "None", "totalAssets": "883842000", "longTermDebt": "363733000", "shortTermDebt": "26993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "162531000", "reportedCurrency": "USD", "retainedEarnings": "-46740000", "totalLiabilities": "606419000", "otherCurrentAssets": "7543000", "totalCurrentAssets": "289140000", "currentLongTermDebt": "19649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142510000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594702000", "currentAccountsPayable": "84890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "165406000", "shortLongTermDebtTotal": "421087000", "totalShareholderEquity": "277423000", "capitalLeaseObligations": "37705000", "otherCurrentLiabilities": "45523000", "totalCurrentLiabilities": "162580000", "otherNonCurrentLiabilities": "2097000", "totalNonCurrentLiabilities": "443839000", "cashAndShortTermInvestments": "35302000", "commonStockSharesOutstanding": "37414010", "intangibleAssetsExcludingGoodwill": "162531000", "cashAndCashEquivalentsAtCarryingValue": "35302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6805000", "profitLoss": "None", "dividendPayout": "5317000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6769000", "operatingCashflow": "10131000", "capitalExpenditures": "8083000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "988000", "cashflowFromInvestment": "-8007000", "stockBasedCompensation": "1101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206750000, "cost_of_revenue": 137672000, "gross_profit": 69078000, "research_and_development": null, "selling_general_admin": 44755000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16650000, "depreciation_amortisation": 4458000, "ebitda": 21108000, "interest_expense": 7386000, "interest_income": null, "other_non_operating": null, "pretax_income": 9264000, "tax_provision": 2459000, "effective_tax_rate": null, "net_income": 6805000, "net_income_continuing_ops": 6805000, "net_income_to_common": 6805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35302000, "short_term_investments": null, "net_receivables": 142510000, "inventory": 103785000, "other_current_assets": null, "total_current_assets": 289140000, "net_ppe": null, "goodwill": 255545000, "intangible_assets": 162531000, "goodwill_and_intangibles": 418076000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 594702000, "total_assets": 883842000, "short_term_debt": 26993000, "accounts_payable": 84890000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162580000, "long_term_debt": 363733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 443839000, "total_liabilities": 606419000, "total_debt": 390726000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46740000, "total_equity": 277423000, "shares_outstanding": 37414010, "operating_cash_flow": 10131000, "stock_based_compensation": 1101000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8083000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8007000, "dividends_paid": 5317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 988000, "free_cash_flow": 18214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16650000", "ebitda": "21108000", "netIncome": "6805000", "grossProfit": "69078000", "depreciation": "None", "totalRevenue": "206750000", "costOfRevenue": "137672000", "interestIncome": "7386000", "incomeBeforeTax": "9264000", "interestExpense": "7386000", "operatingIncome": "16650000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2459000", "reportedCurrency": "USD", "netInterestIncome": "-7386000", "nonInterestIncome": "None", "operatingExpenses": "52428000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4458000", "sellingGeneralAndAdministrative": "44755000", "netIncomeFromContinuingOperations": "6805000" }, "balance": { "goodwill": "255545000", "inventory": "103785000", "commonStock": "23015000", "currentDebt": "None", "investments": "None", "totalAssets": "883842000", "longTermDebt": "363733000", "shortTermDebt": "26993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "162531000", "reportedCurrency": "USD", "retainedEarnings": "-46740000", "totalLiabilities": "606419000", "otherCurrentAssets": "7543000", "totalCurrentAssets": "289140000", "currentLongTermDebt": "19649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "142510000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "594702000", "currentAccountsPayable": "84890000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "165406000", "shortLongTermDebtTotal": "421087000", "totalShareholderEquity": "277423000", "capitalLeaseObligations": "37705000", "otherCurrentLiabilities": "45523000", "totalCurrentLiabilities": "162580000", "otherNonCurrentLiabilities": "2097000", "totalNonCurrentLiabilities": "443839000", "cashAndShortTermInvestments": "35302000", "commonStockSharesOutstanding": "37414010", "intangibleAssetsExcludingGoodwill": "162531000", "cashAndCashEquivalentsAtCarryingValue": "35302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6805000", "profitLoss": "None", "dividendPayout": "5317000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6769000", "operatingCashflow": "10131000", "capitalExpenditures": "8083000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "988000", "cashflowFromInvestment": "-8007000", "stockBasedCompensation": "1101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9895000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 203876000, "cost_of_revenue": 133530000, "gross_profit": 70346000, "ebit": 21285000, "ebitda": 31118000, "pretax_income": 6876000, "tax_provision": 2579000, "net_income": 4297000, "net_income_to_common": 4297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32222000, "total_current_assets": 259307000, "total_assets": 860815000, "short_term_debt": 26867000, "long_term_debt": 355310000, "total_debt": 382177000, "total_liabilities": 583303000, "total_equity": 277512000, "shares_outstanding": 37444040, "goodwill_and_intangibles": 421853000 }, "cash_flow": { "operating_cash_flow": 27348000, "capital_expenditure": 7133000, "free_cash_flow": 34481000, "dividends_paid": 5040000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301253, "ticker_id": 2788, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21285000", "ebitda": "31118000", "netIncome": "4297000", "grossProfit": "70346000", "depreciation": "None", "totalRevenue": "203876000", "costOfRevenue": "133530000", "interestIncome": "7761000", "incomeBeforeTax": "6876000", "interestExpense": "7761000", "operatingIncome": "14637000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2579000", "reportedCurrency": "USD", "netInterestIncome": "-7761000", "nonInterestIncome": "None", "operatingExpenses": "55709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9833000", "sellingGeneralAndAdministrative": "46461000", "netIncomeFromContinuingOperations": "4297000" }, "balance": { "goodwill": "255532000", "inventory": "97001000", "commonStock": "22923000", "currentDebt": "None", "investments": "None", "totalAssets": "860815000", "longTermDebt": "355310000", "shortTermDebt": "26867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "166321000", "reportedCurrency": "USD", "retainedEarnings": "-48464000", "totalLiabilities": "583303000", "otherCurrentAssets": "8058000", "totalCurrentAssets": "259307000", "currentLongTermDebt": "19649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601508000", "currentAccountsPayable": "71049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "168125000", "shortLongTermDebtTotal": "413871000", "totalShareholderEquity": "277512000", "capitalLeaseObligations": "38912000", "otherCurrentLiabilities": "35031000", "totalCurrentLiabilities": "147112000", "otherNonCurrentLiabilities": "2480000", "totalNonCurrentLiabilities": "436191000", "cashAndShortTermInvestments": "32222000", "commonStockSharesOutstanding": "37444040", "intangibleAssetsExcludingGoodwill": "166321000", "cashAndCashEquivalentsAtCarryingValue": "32222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4297000", "profitLoss": "None", "dividendPayout": "5040000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7612000", "operatingCashflow": "27348000", "capitalExpenditures": "7133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17925000", "cashflowFromInvestment": "-7003000", "stockBasedCompensation": "923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5040000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9833000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203876000, "cost_of_revenue": 133530000, "gross_profit": 70346000, "research_and_development": null, "selling_general_admin": 46461000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21285000, "depreciation_amortisation": 9833000, "ebitda": 31118000, "interest_expense": 7761000, "interest_income": null, "other_non_operating": null, "pretax_income": 6876000, "tax_provision": 2579000, "effective_tax_rate": null, "net_income": 4297000, "net_income_continuing_ops": 4297000, "net_income_to_common": 4297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32222000, "short_term_investments": null, "net_receivables": 122026000, "inventory": 97001000, "other_current_assets": null, "total_current_assets": 259307000, "net_ppe": null, "goodwill": 255532000, "intangible_assets": 166321000, "goodwill_and_intangibles": 421853000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 601508000, "total_assets": 860815000, "short_term_debt": 26867000, "accounts_payable": 71049000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147112000, "long_term_debt": 355310000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 436191000, "total_liabilities": 583303000, "total_debt": 382177000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48464000, "total_equity": 277512000, "shares_outstanding": 37444040, "operating_cash_flow": 27348000, "stock_based_compensation": 923000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7003000, "dividends_paid": 5040000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17925000, "free_cash_flow": 34481000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21285000", "ebitda": "31118000", "netIncome": "4297000", "grossProfit": "70346000", "depreciation": "None", "totalRevenue": "203876000", "costOfRevenue": "133530000", "interestIncome": "7761000", "incomeBeforeTax": "6876000", "interestExpense": "7761000", "operatingIncome": "14637000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2579000", "reportedCurrency": "USD", "netInterestIncome": "-7761000", "nonInterestIncome": "None", "operatingExpenses": "55709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9833000", "sellingGeneralAndAdministrative": "46461000", "netIncomeFromContinuingOperations": "4297000" }, "balance": { "goodwill": "255532000", "inventory": "97001000", "commonStock": "22923000", "currentDebt": "None", "investments": "None", "totalAssets": "860815000", "longTermDebt": "355310000", "shortTermDebt": "26867000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "166321000", "reportedCurrency": "USD", "retainedEarnings": "-48464000", "totalLiabilities": "583303000", "otherCurrentAssets": "8058000", "totalCurrentAssets": "259307000", "currentLongTermDebt": "19649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601508000", "currentAccountsPayable": "71049000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "168125000", "shortLongTermDebtTotal": "413871000", "totalShareholderEquity": "277512000", "capitalLeaseObligations": "38912000", "otherCurrentLiabilities": "35031000", "totalCurrentLiabilities": "147112000", "otherNonCurrentLiabilities": "2480000", "totalNonCurrentLiabilities": "436191000", "cashAndShortTermInvestments": "32222000", "commonStockSharesOutstanding": "37444040", "intangibleAssetsExcludingGoodwill": "166321000", "cashAndCashEquivalentsAtCarryingValue": "32222000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4297000", "profitLoss": "None", "dividendPayout": "5040000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7612000", "operatingCashflow": "27348000", "capitalExpenditures": "7133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17925000", "cashflowFromInvestment": "-7003000", "stockBasedCompensation": "923000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5040000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3342000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9833000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 205067000, "cost_of_revenue": 139937000, "gross_profit": 65130000, "ebit": -4764000, "ebitda": 5432000, "pretax_income": -12855000, "tax_provision": -1977000, "net_income": -10878000, "net_income_to_common": -10878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29710000, "total_current_assets": 275246000, "total_assets": 904999000, "short_term_debt": 26661000, "long_term_debt": 367854000, "total_debt": 394515000, "total_liabilities": 629360000, "total_equity": 275639000, "shares_outstanding": 37220000, "goodwill_and_intangibles": 450967000 }, "cash_flow": { "operating_cash_flow": 17327000, "capital_expenditure": 7178000, "free_cash_flow": 24505000, "dividends_paid": 5025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301255, "ticker_id": 2788, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4764000", "ebitda": "5432000", "netIncome": "-10878000", "grossProfit": "65130000", "depreciation": "None", "totalRevenue": "205067000", "costOfRevenue": "139937000", "interestIncome": "8091000", "incomeBeforeTax": "-12855000", "interestExpense": "8091000", "operatingIncome": "-4764000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1977000", "reportedCurrency": "USD", "netInterestIncome": "-8091000", "nonInterestIncome": "None", "operatingExpenses": "69894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10196000", "sellingGeneralAndAdministrative": "43586000", "netIncomeFromContinuingOperations": "-10878000" }, "balance": { "goodwill": "280855000", "inventory": "105103000", "commonStock": "22903000", "currentDebt": "None", "investments": "None", "totalAssets": "904999000", "longTermDebt": "367854000", "shortTermDebt": "26661000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "170112000", "reportedCurrency": "USD", "retainedEarnings": "-47666000", "totalLiabilities": "629360000", "otherCurrentAssets": "9215000", "totalCurrentAssets": "275246000", "currentLongTermDebt": "19624000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "629753000", "currentAccountsPayable": "79279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "165191000", "shortLongTermDebtTotal": "426404000", "totalShareholderEquity": "275639000", "capitalLeaseObligations": "38926000", "otherCurrentLiabilities": "44816000", "totalCurrentLiabilities": "153332000", "otherNonCurrentLiabilities": "2722000", "totalNonCurrentLiabilities": "476028000", "cashAndShortTermInvestments": "29710000", "commonStockSharesOutstanding": "37220000", "intangibleAssetsExcludingGoodwill": "170112000", "cashAndCashEquivalentsAtCarryingValue": "29710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10878000", "profitLoss": "None", "dividendPayout": "5025000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "574000", "operatingCashflow": "17327000", "capitalExpenditures": "7178000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17933000", "cashflowFromInvestment": "-7150000", "stockBasedCompensation": "190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205067000, "cost_of_revenue": 139937000, "gross_profit": 65130000, "research_and_development": null, "selling_general_admin": 43586000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4764000, "depreciation_amortisation": 10196000, "ebitda": 5432000, "interest_expense": 8091000, "interest_income": null, "other_non_operating": null, "pretax_income": -12855000, "tax_provision": -1977000, "effective_tax_rate": null, "net_income": -10878000, "net_income_continuing_ops": -10878000, "net_income_to_common": -10878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29710000, "short_term_investments": null, "net_receivables": 131218000, "inventory": 105103000, "other_current_assets": null, "total_current_assets": 275246000, "net_ppe": null, "goodwill": 280855000, "intangible_assets": 170112000, "goodwill_and_intangibles": 450967000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 629753000, "total_assets": 904999000, "short_term_debt": 26661000, "accounts_payable": 79279000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 153332000, "long_term_debt": 367854000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 476028000, "total_liabilities": 629360000, "total_debt": 394515000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -47666000, "total_equity": 275639000, "shares_outstanding": 37220000, "operating_cash_flow": 17327000, "stock_based_compensation": 190000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7178000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7150000, "dividends_paid": 5025000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17933000, "free_cash_flow": 24505000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4764000", "ebitda": "5432000", "netIncome": "-10878000", "grossProfit": "65130000", "depreciation": "None", "totalRevenue": "205067000", "costOfRevenue": "139937000", "interestIncome": "8091000", "incomeBeforeTax": "-12855000", "interestExpense": "8091000", "operatingIncome": "-4764000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-1977000", "reportedCurrency": "USD", "netInterestIncome": "-8091000", "nonInterestIncome": "None", "operatingExpenses": "69894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10196000", "sellingGeneralAndAdministrative": "43586000", "netIncomeFromContinuingOperations": "-10878000" }, "balance": { "goodwill": "280855000", "inventory": "105103000", "commonStock": "22903000", "currentDebt": "None", "investments": "None", "totalAssets": "904999000", "longTermDebt": "367854000", "shortTermDebt": "26661000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "170112000", "reportedCurrency": "USD", "retainedEarnings": "-47666000", "totalLiabilities": "629360000", "otherCurrentAssets": "9215000", "totalCurrentAssets": "275246000", "currentLongTermDebt": "19624000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131218000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "629753000", "currentAccountsPayable": "79279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "165191000", "shortLongTermDebtTotal": "426404000", "totalShareholderEquity": "275639000", "capitalLeaseObligations": "38926000", "otherCurrentLiabilities": "44816000", "totalCurrentLiabilities": "153332000", "otherNonCurrentLiabilities": "2722000", "totalNonCurrentLiabilities": "476028000", "cashAndShortTermInvestments": "29710000", "commonStockSharesOutstanding": "37220000", "intangibleAssetsExcludingGoodwill": "170112000", "cashAndCashEquivalentsAtCarryingValue": "29710000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10878000", "profitLoss": "None", "dividendPayout": "5025000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "574000", "operatingCashflow": "17327000", "capitalExpenditures": "7178000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17933000", "cashflowFromInvestment": "-7150000", "stockBasedCompensation": "190000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5025000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1974000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10196000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 220236000, "cost_of_revenue": 144719000, "gross_profit": 75517000, "ebit": 23728000, "ebitda": 33795000, "pretax_income": 14722000, "tax_provision": 4443000, "net_income": 10279000, "net_income_to_common": 10279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37345000, "total_current_assets": 295543000, "total_assets": 951633000, "short_term_debt": 26435000, "long_term_debt": 380450000, "total_debt": 406885000, "total_liabilities": 657081000, "total_equity": 294552000, "shares_outstanding": 37312394, "goodwill_and_intangibles": 474685000 }, "cash_flow": { "operating_cash_flow": 14347000, "capital_expenditure": 4417000, "free_cash_flow": 18764000, "dividends_paid": 5022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301256, "ticker_id": 2788, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23728000", "ebitda": "33795000", "netIncome": "10279000", "grossProfit": "75517000", "depreciation": "None", "totalRevenue": "220236000", "costOfRevenue": "144719000", "interestIncome": "None", "incomeBeforeTax": "14722000", "interestExpense": "9006000", "operatingIncome": "23728000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4443000", "reportedCurrency": "USD", "netInterestIncome": "-9006000", "nonInterestIncome": "None", "operatingExpenses": "51789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10067000", "sellingGeneralAndAdministrative": "44148000", "netIncomeFromContinuingOperations": "10279000" }, "balance": { "goodwill": "310042000", "inventory": "105796000", "commonStock": "22879000", "currentDebt": "None", "investments": "None", "totalAssets": "951633000", "longTermDebt": "380450000", "shortTermDebt": "26435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "164643000", "reportedCurrency": "USD", "retainedEarnings": "-31789000", "totalLiabilities": "657081000", "otherCurrentAssets": "13045000", "totalCurrentAssets": "295543000", "currentLongTermDebt": "19603000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "139357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "656090000", "currentAccountsPayable": "93097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "440194000", "totalShareholderEquity": "294552000", "capitalLeaseObligations": "40141000", "otherCurrentLiabilities": "36122000", "totalCurrentLiabilities": "163669000", "otherNonCurrentLiabilities": "3060000", "totalNonCurrentLiabilities": "493412000", "cashAndShortTermInvestments": "37345000", "commonStockSharesOutstanding": "37312394", "intangibleAssetsExcludingGoodwill": "164643000", "cashAndCashEquivalentsAtCarryingValue": "37345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10279000", "profitLoss": "None", "dividendPayout": "5022000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2145000", "operatingCashflow": "14347000", "capitalExpenditures": "4417000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5921000", "cashflowFromInvestment": "-3830000", "stockBasedCompensation": "-135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 220236000, "cost_of_revenue": 144719000, "gross_profit": 75517000, "research_and_development": null, "selling_general_admin": 44148000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23728000, "depreciation_amortisation": 10067000, "ebitda": 33795000, "interest_expense": 9006000, "interest_income": null, "other_non_operating": null, "pretax_income": 14722000, "tax_provision": 4443000, "effective_tax_rate": null, "net_income": 10279000, "net_income_continuing_ops": 10279000, "net_income_to_common": 10279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37345000, "short_term_investments": 800000, "net_receivables": 139357000, "inventory": 105796000, "other_current_assets": null, "total_current_assets": 295543000, "net_ppe": null, "goodwill": 310042000, "intangible_assets": 164643000, "goodwill_and_intangibles": 474685000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 656090000, "total_assets": 951633000, "short_term_debt": 26435000, "accounts_payable": 93097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163669000, "long_term_debt": 380450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 493412000, "total_liabilities": 657081000, "total_debt": 406885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -31789000, "total_equity": 294552000, "shares_outstanding": 37312394, "operating_cash_flow": 14347000, "stock_based_compensation": -135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4417000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3830000, "dividends_paid": 5022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5921000, "free_cash_flow": 18764000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23728000", "ebitda": "33795000", "netIncome": "10279000", "grossProfit": "75517000", "depreciation": "None", "totalRevenue": "220236000", "costOfRevenue": "144719000", "interestIncome": "None", "incomeBeforeTax": "14722000", "interestExpense": "9006000", "operatingIncome": "23728000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4443000", "reportedCurrency": "USD", "netInterestIncome": "-9006000", "nonInterestIncome": "None", "operatingExpenses": "51789000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144719000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10067000", "sellingGeneralAndAdministrative": "44148000", "netIncomeFromContinuingOperations": "10279000" }, "balance": { "goodwill": "310042000", "inventory": "105796000", "commonStock": "22879000", "currentDebt": "None", "investments": "None", "totalAssets": "951633000", "longTermDebt": "380450000", "shortTermDebt": "26435000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "164643000", "reportedCurrency": "USD", "retainedEarnings": "-31789000", "totalLiabilities": "657081000", "otherCurrentAssets": "13045000", "totalCurrentAssets": "295543000", "currentLongTermDebt": "19603000", "longTermInvestments": "None", "shortTermInvestments": "800000", "currentNetReceivables": "139357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "656090000", "currentAccountsPayable": "93097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "440194000", "totalShareholderEquity": "294552000", "capitalLeaseObligations": "40141000", "otherCurrentLiabilities": "36122000", "totalCurrentLiabilities": "163669000", "otherNonCurrentLiabilities": "3060000", "totalNonCurrentLiabilities": "493412000", "cashAndShortTermInvestments": "37345000", "commonStockSharesOutstanding": "37312394", "intangibleAssetsExcludingGoodwill": "164643000", "cashAndCashEquivalentsAtCarryingValue": "37345000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10279000", "profitLoss": "None", "dividendPayout": "5022000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2145000", "operatingCashflow": "14347000", "capitalExpenditures": "4417000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5921000", "cashflowFromInvestment": "-3830000", "stockBasedCompensation": "-135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10067000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 207102000, "cost_of_revenue": 142633000, "gross_profit": 64469000, "ebit": 10879000, "ebitda": 19376000, "pretax_income": 4800000, "tax_provision": 1297000, "net_income": 3503000, "net_income_to_common": 3503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32730000, "total_current_assets": 283697000, "total_assets": 947136000, "short_term_debt": 26893000, "long_term_debt": 381045000, "total_debt": 407938000, "total_liabilities": 655485000, "total_equity": 291651000, "shares_outstanding": 37123019, "goodwill_and_intangibles": 479063000 }, "cash_flow": { "operating_cash_flow": 20270000, "capital_expenditure": 5707000, "free_cash_flow": 25977000, "dividends_paid": 5345000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301257, "ticker_id": 2788, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10879000", "ebitda": "19376000", "netIncome": "3503000", "grossProfit": "64469000", "depreciation": "None", "totalRevenue": "207102000", "costOfRevenue": "142633000", "interestIncome": "None", "incomeBeforeTax": "4800000", "interestExpense": "6079000", "operatingIncome": "11312000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1297000", "reportedCurrency": "USD", "netInterestIncome": "-6079000", "nonInterestIncome": "None", "operatingExpenses": "53157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8497000", "sellingGeneralAndAdministrative": "44013000", "netIncomeFromContinuingOperations": "3503000" }, "balance": { "goodwill": "310260000", "inventory": "105035000", "commonStock": "22834000", "currentDebt": "None", "investments": "None", "totalAssets": "947136000", "longTermDebt": "381045000", "shortTermDebt": "26893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "168803000", "reportedCurrency": "USD", "retainedEarnings": "-37053000", "totalLiabilities": "655485000", "otherCurrentAssets": "6683000", "totalCurrentAssets": "283697000", "currentLongTermDebt": "19581000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "663439000", "currentAccountsPayable": "81494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443594000", "totalShareholderEquity": "291651000", "capitalLeaseObligations": "42968000", "otherCurrentLiabilities": "43111000", "totalCurrentLiabilities": "162200000", "otherNonCurrentLiabilities": "2631000", "totalNonCurrentLiabilities": "493285000", "cashAndShortTermInvestments": "32730000", "commonStockSharesOutstanding": "37123019", "intangibleAssetsExcludingGoodwill": "168803000", "cashAndCashEquivalentsAtCarryingValue": "32730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3503000", "profitLoss": "None", "dividendPayout": "5345000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "186000", "operatingCashflow": "20270000", "capitalExpenditures": "5707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "336874000", "cashflowFromInvestment": "-354522000", "stockBasedCompensation": "682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5345000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1874000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207102000, "cost_of_revenue": 142633000, "gross_profit": 64469000, "research_and_development": null, "selling_general_admin": 44013000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10879000, "depreciation_amortisation": 8497000, "ebitda": 19376000, "interest_expense": 6079000, "interest_income": null, "other_non_operating": null, "pretax_income": 4800000, "tax_provision": 1297000, "effective_tax_rate": null, "net_income": 3503000, "net_income_continuing_ops": 3503000, "net_income_to_common": 3503000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32730000, "short_term_investments": null, "net_receivables": 139249000, "inventory": 105035000, "other_current_assets": null, "total_current_assets": 283697000, "net_ppe": null, "goodwill": 310260000, "intangible_assets": 168803000, "goodwill_and_intangibles": 479063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 663439000, "total_assets": 947136000, "short_term_debt": 26893000, "accounts_payable": 81494000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162200000, "long_term_debt": 381045000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 493285000, "total_liabilities": 655485000, "total_debt": 407938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37053000, "total_equity": 291651000, "shares_outstanding": 37123019, "operating_cash_flow": 20270000, "stock_based_compensation": 682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5707000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -354522000, "dividends_paid": 5345000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 336874000, "free_cash_flow": 25977000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10879000", "ebitda": "19376000", "netIncome": "3503000", "grossProfit": "64469000", "depreciation": "None", "totalRevenue": "207102000", "costOfRevenue": "142633000", "interestIncome": "None", "incomeBeforeTax": "4800000", "interestExpense": "6079000", "operatingIncome": "11312000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1297000", "reportedCurrency": "USD", "netInterestIncome": "-6079000", "nonInterestIncome": "None", "operatingExpenses": "53157000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8497000", "sellingGeneralAndAdministrative": "44013000", "netIncomeFromContinuingOperations": "3503000" }, "balance": { "goodwill": "310260000", "inventory": "105035000", "commonStock": "22834000", "currentDebt": "None", "investments": "None", "totalAssets": "947136000", "longTermDebt": "381045000", "shortTermDebt": "26893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "168803000", "reportedCurrency": "USD", "retainedEarnings": "-37053000", "totalLiabilities": "655485000", "otherCurrentAssets": "6683000", "totalCurrentAssets": "283697000", "currentLongTermDebt": "19581000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "663439000", "currentAccountsPayable": "81494000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "443594000", "totalShareholderEquity": "291651000", "capitalLeaseObligations": "42968000", "otherCurrentLiabilities": "43111000", "totalCurrentLiabilities": "162200000", "otherNonCurrentLiabilities": "2631000", "totalNonCurrentLiabilities": "493285000", "cashAndShortTermInvestments": "32730000", "commonStockSharesOutstanding": "37123019", "intangibleAssetsExcludingGoodwill": "168803000", "cashAndCashEquivalentsAtCarryingValue": "32730000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3503000", "profitLoss": "None", "dividendPayout": "5345000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "186000", "operatingCashflow": "20270000", "capitalExpenditures": "5707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "336874000", "cashflowFromInvestment": "-354522000", "stockBasedCompensation": "682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5345000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1874000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8497000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 191077000, "cost_of_revenue": 133605000, "gross_profit": 57472000, "ebit": 18603000, "ebitda": 24485000, "pretax_income": 17229000, "tax_provision": 4690000, "net_income": 12539000, "net_income_to_common": 12539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30290000, "total_current_assets": 256621000, "total_assets": 541631000, "short_term_debt": 32534000, "long_term_debt": 31989000, "total_debt": 64523000, "total_liabilities": 248831000, "total_equity": 292800000, "shares_outstanding": 37142056, "goodwill_and_intangibles": 140521000 }, "cash_flow": { "operating_cash_flow": 15400000, "capital_expenditure": 3563000, "free_cash_flow": 18963000, "dividends_paid": 4974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301258, "ticker_id": 2788, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18603000", "ebitda": "24485000", "netIncome": "12539000", "grossProfit": "57472000", "depreciation": "None", "totalRevenue": "191077000", "costOfRevenue": "133605000", "interestIncome": "None", "incomeBeforeTax": "17229000", "interestExpense": "1374000", "operatingIncome": "18603000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4690000", "reportedCurrency": "USD", "netInterestIncome": "-1374000", "nonInterestIncome": "None", "operatingExpenses": "38629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5882000", "sellingGeneralAndAdministrative": "44246000", "netIncomeFromContinuingOperations": "12539000" }, "balance": { "goodwill": "95392000", "inventory": "90844000", "commonStock": "22608000", "currentDebt": "None", "investments": "None", "totalAssets": "541631000", "longTermDebt": "31989000", "shortTermDebt": "32534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "45129000", "reportedCurrency": "USD", "retainedEarnings": "-35519000", "totalLiabilities": "248831000", "otherCurrentAssets": "6854000", "totalCurrentAssets": "256621000", "currentLongTermDebt": "25998000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285010000", "currentAccountsPayable": "79050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95490000", "totalShareholderEquity": "292800000", "capitalLeaseObligations": "37503000", "otherCurrentLiabilities": "42812000", "totalCurrentLiabilities": "165107000", "otherNonCurrentLiabilities": "2068000", "totalNonCurrentLiabilities": "83724000", "cashAndShortTermInvestments": "30290000", "commonStockSharesOutstanding": "37142056", "intangibleAssetsExcludingGoodwill": "45129000", "cashAndCashEquivalentsAtCarryingValue": "30290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12539000", "profitLoss": "None", "dividendPayout": "4974000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5535000", "operatingCashflow": "15400000", "capitalExpenditures": "3563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6740000", "cashflowFromInvestment": "-3447000", "stockBasedCompensation": "1593000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 191077000, "cost_of_revenue": 133605000, "gross_profit": 57472000, "research_and_development": null, "selling_general_admin": 44246000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18603000, "depreciation_amortisation": 5882000, "ebitda": 24485000, "interest_expense": 1374000, "interest_income": null, "other_non_operating": null, "pretax_income": 17229000, "tax_provision": 4690000, "effective_tax_rate": null, "net_income": 12539000, "net_income_continuing_ops": 12539000, "net_income_to_common": 12539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30290000, "short_term_investments": null, "net_receivables": 128633000, "inventory": 90844000, "other_current_assets": null, "total_current_assets": 256621000, "net_ppe": null, "goodwill": 95392000, "intangible_assets": 45129000, "goodwill_and_intangibles": 140521000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 285010000, "total_assets": 541631000, "short_term_debt": 32534000, "accounts_payable": 79050000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 165107000, "long_term_debt": 31989000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83724000, "total_liabilities": 248831000, "total_debt": 64523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -35519000, "total_equity": 292800000, "shares_outstanding": 37142056, "operating_cash_flow": 15400000, "stock_based_compensation": 1593000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3563000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3447000, "dividends_paid": 4974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6740000, "free_cash_flow": 18963000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18603000", "ebitda": "24485000", "netIncome": "12539000", "grossProfit": "57472000", "depreciation": "None", "totalRevenue": "191077000", "costOfRevenue": "133605000", "interestIncome": "None", "incomeBeforeTax": "17229000", "interestExpense": "1374000", "operatingIncome": "18603000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4690000", "reportedCurrency": "USD", "netInterestIncome": "-1374000", "nonInterestIncome": "None", "operatingExpenses": "38629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133605000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5882000", "sellingGeneralAndAdministrative": "44246000", "netIncomeFromContinuingOperations": "12539000" }, "balance": { "goodwill": "95392000", "inventory": "90844000", "commonStock": "22608000", "currentDebt": "None", "investments": "None", "totalAssets": "541631000", "longTermDebt": "31989000", "shortTermDebt": "32534000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "45129000", "reportedCurrency": "USD", "retainedEarnings": "-35519000", "totalLiabilities": "248831000", "otherCurrentAssets": "6854000", "totalCurrentAssets": "256621000", "currentLongTermDebt": "25998000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128633000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "285010000", "currentAccountsPayable": "79050000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95490000", "totalShareholderEquity": "292800000", "capitalLeaseObligations": "37503000", "otherCurrentLiabilities": "42812000", "totalCurrentLiabilities": "165107000", "otherNonCurrentLiabilities": "2068000", "totalNonCurrentLiabilities": "83724000", "cashAndShortTermInvestments": "30290000", "commonStockSharesOutstanding": "37142056", "intangibleAssetsExcludingGoodwill": "45129000", "cashAndCashEquivalentsAtCarryingValue": "30290000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12539000", "profitLoss": "None", "dividendPayout": "4974000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5535000", "operatingCashflow": "15400000", "capitalExpenditures": "3563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6740000", "cashflowFromInvestment": "-3447000", "stockBasedCompensation": "1593000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5882000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 197798000, "cost_of_revenue": 135419000, "gross_profit": 62379000, "ebit": 18703000, "ebitda": 24312000, "pretax_income": 17164000, "tax_provision": 4417000, "net_income": 12747000, "net_income_to_common": 12747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24768000, "total_current_assets": 247411000, "total_assets": 531121000, "short_term_debt": 32179000, "long_term_debt": 33987000, "total_debt": 66166000, "total_liabilities": 248900000, "total_equity": 282221000, "shares_outstanding": 36979880, "goodwill_and_intangibles": 141914000 }, "cash_flow": { "operating_cash_flow": 22134000, "capital_expenditure": 4076000, "free_cash_flow": 26210000, "dividends_paid": 4970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301260, "ticker_id": 2788, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18703000", "ebitda": "24312000", "netIncome": "12747000", "grossProfit": "62379000", "depreciation": "None", "totalRevenue": "197798000", "costOfRevenue": "135419000", "interestIncome": "1539000", "incomeBeforeTax": "17164000", "interestExpense": "1539000", "operatingIncome": "18703000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4417000", "reportedCurrency": "USD", "netInterestIncome": "-1539000", "nonInterestIncome": "None", "operatingExpenses": "43698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5609000", "sellingGeneralAndAdministrative": "40698000", "netIncomeFromContinuingOperations": "12747000" }, "balance": { "goodwill": "95129000", "inventory": "96230000", "commonStock": "22590000", "currentDebt": "None", "investments": "None", "totalAssets": "531121000", "longTermDebt": "33987000", "shortTermDebt": "32179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "46785000", "reportedCurrency": "USD", "retainedEarnings": "-43013000", "totalLiabilities": "248900000", "otherCurrentAssets": "9051000", "totalCurrentAssets": "247411000", "currentLongTermDebt": "25994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283710000", "currentAccountsPayable": "80760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "134320000", "shortLongTermDebtTotal": "96955000", "totalShareholderEquity": "282221000", "capitalLeaseObligations": "36974000", "otherCurrentLiabilities": "50292000", "totalCurrentLiabilities": "163879000", "otherNonCurrentLiabilities": "10284000", "totalNonCurrentLiabilities": "85021000", "cashAndShortTermInvestments": "24768000", "commonStockSharesOutstanding": "36979880", "intangibleAssetsExcludingGoodwill": "46785000", "cashAndCashEquivalentsAtCarryingValue": "24768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12747000", "profitLoss": "None", "dividendPayout": "4970000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1825000", "operatingCashflow": "22134000", "capitalExpenditures": "4076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23758000", "cashflowFromInvestment": "-19310000", "stockBasedCompensation": "686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5609000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 197798000, "cost_of_revenue": 135419000, "gross_profit": 62379000, "research_and_development": null, "selling_general_admin": 40698000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18703000, "depreciation_amortisation": 5609000, "ebitda": 24312000, "interest_expense": 1539000, "interest_income": null, "other_non_operating": null, "pretax_income": 17164000, "tax_provision": 4417000, "effective_tax_rate": null, "net_income": 12747000, "net_income_continuing_ops": 12747000, "net_income_to_common": 12747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24768000, "short_term_investments": null, "net_receivables": 117362000, "inventory": 96230000, "other_current_assets": null, "total_current_assets": 247411000, "net_ppe": null, "goodwill": 95129000, "intangible_assets": 46785000, "goodwill_and_intangibles": 141914000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 283710000, "total_assets": 531121000, "short_term_debt": 32179000, "accounts_payable": 80760000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 163879000, "long_term_debt": 33987000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 85021000, "total_liabilities": 248900000, "total_debt": 66166000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43013000, "total_equity": 282221000, "shares_outstanding": 36979880, "operating_cash_flow": 22134000, "stock_based_compensation": 686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4076000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19310000, "dividends_paid": 4970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23758000, "free_cash_flow": 26210000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18703000", "ebitda": "24312000", "netIncome": "12747000", "grossProfit": "62379000", "depreciation": "None", "totalRevenue": "197798000", "costOfRevenue": "135419000", "interestIncome": "1539000", "incomeBeforeTax": "17164000", "interestExpense": "1539000", "operatingIncome": "18703000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4417000", "reportedCurrency": "USD", "netInterestIncome": "-1539000", "nonInterestIncome": "None", "operatingExpenses": "43698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135419000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5609000", "sellingGeneralAndAdministrative": "40698000", "netIncomeFromContinuingOperations": "12747000" }, "balance": { "goodwill": "95129000", "inventory": "96230000", "commonStock": "22590000", "currentDebt": "None", "investments": "None", "totalAssets": "531121000", "longTermDebt": "33987000", "shortTermDebt": "32179000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "46785000", "reportedCurrency": "USD", "retainedEarnings": "-43013000", "totalLiabilities": "248900000", "otherCurrentAssets": "9051000", "totalCurrentAssets": "247411000", "currentLongTermDebt": "25994000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117362000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283710000", "currentAccountsPayable": "80760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "134320000", "shortLongTermDebtTotal": "96955000", "totalShareholderEquity": "282221000", "capitalLeaseObligations": "36974000", "otherCurrentLiabilities": "50292000", "totalCurrentLiabilities": "163879000", "otherNonCurrentLiabilities": "10284000", "totalNonCurrentLiabilities": "85021000", "cashAndShortTermInvestments": "24768000", "commonStockSharesOutstanding": "36979880", "intangibleAssetsExcludingGoodwill": "46785000", "cashAndCashEquivalentsAtCarryingValue": "24768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12747000", "profitLoss": "None", "dividendPayout": "4970000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1825000", "operatingCashflow": "22134000", "capitalExpenditures": "4076000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23758000", "cashflowFromInvestment": "-19310000", "stockBasedCompensation": "686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5609000", "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": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "income_statement": { "revenue": 208453000, "cost_of_revenue": 140043000, "gross_profit": 68410000, "ebit": 16158999, "ebitda": 21836000, "pretax_income": 14352000, "tax_provision": 3747000, "net_income": 10605000, "net_income_to_common": 10605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30692000, "total_current_assets": 256620000, "total_assets": 542710000, "short_term_debt": 32214000, "long_term_debt": 52986000, "total_debt": 85200000, "total_liabilities": 268288000, "total_equity": 274422000, "shares_outstanding": 36892177, "goodwill_and_intangibles": 143830000 }, "cash_flow": { "operating_cash_flow": 22852000, "capital_expenditure": 6125000, "free_cash_flow": 28977000, "dividends_paid": 5022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 301261, "ticker_id": 2788, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:45:04.019795+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16158999", "ebitda": "21836000", "netIncome": "10605000", "grossProfit": "68410000", "depreciation": "None", "totalRevenue": "208453000", "costOfRevenue": "140043000", "interestIncome": "1790000", "incomeBeforeTax": "14352000", "interestExpense": "1790000", "operatingIncome": "16142000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3747000", "reportedCurrency": "USD", "netInterestIncome": "-1790000", "nonInterestIncome": "None", "operatingExpenses": "52268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5677001", "sellingGeneralAndAdministrative": "49651000", "netIncomeFromContinuingOperations": "10605000" }, "balance": { "goodwill": "95390000", "inventory": "98238000", "commonStock": "22572000", "currentDebt": "None", "investments": "None", "totalAssets": "542710000", "longTermDebt": "52986000", "shortTermDebt": "32214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "48440000", "reportedCurrency": "USD", "retainedEarnings": "-50717000", "totalLiabilities": "268288000", "otherCurrentAssets": "10839000", "totalCurrentAssets": "256620000", "currentLongTermDebt": "25989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "286090000", "currentAccountsPayable": "81744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "134153000", "shortLongTermDebtTotal": "115827000", "totalShareholderEquity": "274422000", "capitalLeaseObligations": "36852000", "otherCurrentLiabilities": "39779000", "totalCurrentLiabilities": "164307000", "otherNonCurrentLiabilities": "11414000", "totalNonCurrentLiabilities": "103981000", "cashAndShortTermInvestments": "30692000", "commonStockSharesOutstanding": "36892177", "intangibleAssetsExcludingGoodwill": "48440000", "cashAndCashEquivalentsAtCarryingValue": "30692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10605000", "profitLoss": "None", "dividendPayout": "5022000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4048000", "operatingCashflow": "22852000", "capitalExpenditures": "6125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14548000", "cashflowFromInvestment": "-15234000", "stockBasedCompensation": "2488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208453000, "cost_of_revenue": 140043000, "gross_profit": 68410000, "research_and_development": null, "selling_general_admin": 49651000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16158999, "depreciation_amortisation": 5677001, "ebitda": 21836000, "interest_expense": 1790000, "interest_income": null, "other_non_operating": null, "pretax_income": 14352000, "tax_provision": 3747000, "effective_tax_rate": null, "net_income": 10605000, "net_income_continuing_ops": 10605000, "net_income_to_common": 10605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30692000, "short_term_investments": null, "net_receivables": 116851000, "inventory": 98238000, "other_current_assets": null, "total_current_assets": 256620000, "net_ppe": null, "goodwill": 95390000, "intangible_assets": 48440000, "goodwill_and_intangibles": 143830000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 286090000, "total_assets": 542710000, "short_term_debt": 32214000, "accounts_payable": 81744000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164307000, "long_term_debt": 52986000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 103981000, "total_liabilities": 268288000, "total_debt": 85200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -50717000, "total_equity": 274422000, "shares_outstanding": 36892177, "operating_cash_flow": 22852000, "stock_based_compensation": 2488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15234000, "dividends_paid": 5022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14548000, "free_cash_flow": 28977000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16158999", "ebitda": "21836000", "netIncome": "10605000", "grossProfit": "68410000", "depreciation": "None", "totalRevenue": "208453000", "costOfRevenue": "140043000", "interestIncome": "1790000", "incomeBeforeTax": "14352000", "interestExpense": "1790000", "operatingIncome": "16142000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3747000", "reportedCurrency": "USD", "netInterestIncome": "-1790000", "nonInterestIncome": "None", "operatingExpenses": "52268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5677001", "sellingGeneralAndAdministrative": "49651000", "netIncomeFromContinuingOperations": "10605000" }, "balance": { "goodwill": "95390000", "inventory": "98238000", "commonStock": "22572000", "currentDebt": "None", "investments": "None", "totalAssets": "542710000", "longTermDebt": "52986000", "shortTermDebt": "32214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "48440000", "reportedCurrency": "USD", "retainedEarnings": "-50717000", "totalLiabilities": "268288000", "otherCurrentAssets": "10839000", "totalCurrentAssets": "256620000", "currentLongTermDebt": "25989000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "286090000", "currentAccountsPayable": "81744000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "134153000", "shortLongTermDebtTotal": "115827000", "totalShareholderEquity": "274422000", "capitalLeaseObligations": "36852000", "otherCurrentLiabilities": "39779000", "totalCurrentLiabilities": "164307000", "otherNonCurrentLiabilities": "11414000", "totalNonCurrentLiabilities": "103981000", "cashAndShortTermInvestments": "30692000", "commonStockSharesOutstanding": "36892177", "intangibleAssetsExcludingGoodwill": "48440000", "cashAndCashEquivalentsAtCarryingValue": "30692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10605000", "profitLoss": "None", "dividendPayout": "5022000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4048000", "operatingCashflow": "22852000", "capitalExpenditures": "6125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14548000", "cashflowFromInvestment": "-15234000", "stockBasedCompensation": "2488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }