{ "ticker": { "uuid": "3bad7263-284a-4b70-864f-96a409b01603", "symbol": "NGS", "name": "Natural Gas Services Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/3bad7263-284a-4b70-864f-96a409b01603/", "api_url": "https://sharemaestro.com/factors/api/tickers/3bad7263-284a-4b70-864f-96a409b01603/" }, "ticker_metadata": { "id": 2841, "uuid": "3bad7263-284a-4b70-864f-96a409b01603", "symbol": "NGS", "name": "Natural Gas Services Group Inc", "asset_type": "equity", "market_cap": 515399000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Natural Gas Services Group, Inc. provides natural gas compression equipment and services to the United States energy industry. The company is headquartered in Midland, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "3bad7263-284a-4b70-864f-96a409b01603", "symbol": "NGS", "name": "Natural Gas Services Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/3bad7263-284a-4b70-864f-96a409b01603/", "api_url": "https://sharemaestro.com/factors/api/tickers/3bad7263-284a-4b70-864f-96a409b01603/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.9, "value": 0.73, "quality": 0.69, "momentum": 0.87, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 39.87, "market_cap": 508183020, "pe_ratio": 23.2716, "earnings_yield": 0.043, "ebitda_to_ev": 0.1119, "shareholder_yield": 0.0052, "roe": 0.0778, "piotroski_f_score": 4, "momentum_12_1": 0.5546, "volatility_252d": 0.2993 }, "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": true }, "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": "2026-06-07T06:53:54.960551+00:00", "batch_id": "" }, "size": { "price_close": 39.87, "market_cap": 508183020, "market_cap_usd": 508183020, "enterprise_value": 731872020, "shares_outstanding": 12746000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 23.2716, "pb_ratio": 1.8115, "ptbv_ratio": 1.8115, "ps_ratio": 2.8327, "pcf_ratio": 8.0134, "pfcf_ratio": 2.7643, "ev_ebitda": 8.9389, "ev_ebit": 16.813, "ev_sales": 4.0796, "ev_fcf": 3.9811, "earnings_yield": 0.043, "fcf_yield": 0.2512, "price_to_sales": 2.8327, "price_to_book": 1.8115, "price_to_cashflow": 8.0134, "ebitda_to_ev": 0.1119, "sales_yield": 0.2451 }, "yield": { "dividend_yield": 0.0052, "buyback_yield": 0, "shareholder_yield": 0.0052, "debt_paydown_yield": null, "total_yield": 0.0052 }, "quality": { "gross_margin": 0.3801, "operating_margin": 0.2426, "net_margin": 0.1217, "ebitda_margin": 0.4564, "fcf_margin": 1.0247, "roe": 0.0778, "roa": 0.0371, "roic": 0.0648, "roc_greenblatt": null, "asset_turnover": 0.3046, "cash_conversion": 8.4186, "accruals_ratio": -0.0706, "sbc_to_revenue": 0.0131, "piotroski_f_score": 4, "altman_z_score": 2.0322, "earnings_stability_5y": 0.2405, "revenue_stability_5y": 0.3968, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1158, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0993, "net_debt_to_ebitda": 2.7321, "debt_to_assets": 0.3838, "interest_coverage": 3.0883, "current_ratio": 2.7029, "quick_ratio": 1.7695, "net_debt": 223689000, "local_beta": 0.0009, "volatility_252d": 0.2993, "volatility_60d": 0.6536, "max_drawdown_12m": -0.1352, "risk_adjusted_momentum": 1.8529 }, "growth": { "revenue_growth_1y": 0.1128, "revenue_growth_3y_cagr": 0.2665, "revenue_growth_5y_cagr": 0.2042, "eps_growth_1y": 0.2858, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.616, "fcf_growth_1y": 0.1324, "book_value_growth_1y": 0.0651, "revenue_growth": 0.1128, "earnings_growth": 0.2858 }, "momentum": { "price_return_1m": 0.0325, "price_return_3m": 0.0585, "price_return_6m": 0.247, "price_return_9m": 0.5197, "price_return_12m": 0.6052, "price_return_12m_ex1m": 0.5546, "momentum_6m": 0.247, "momentum_12m": 0.6052, "momentum_12_1": 0.5546, "distance_from_52w_high": -0.0621, "distance_from_52w_low": 0.7362, "relative_strength": 0.5053 }, "raw_ttm": { "revenue_ttm": 179399000, "gross_profit_ttm": 68184000, "ebit_ttm": 43530000, "ebitda_ttm": 81875000, "net_income_ttm": 21837000, "eps_diluted_ttm": 1.7132, "operating_cash_flow_ttm": 63416999, "capital_expenditure_ttm": 120421000, "fcf_ttm": 183837999, "dividends_paid_ttm": 2637000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14094999, "cash_and_equivalents": 2311000, "total_current_assets": 63069000, "total_current_liabilities": 23334000, "net_ppe": null, "total_assets": 588915000, "total_debt": 226000000, "total_equity": 280534000, "net_working_capital": 37886000, "book_value_per_share": 22.0096, "retained_earnings": 174138000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.0096 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 60, "rank_pb": 46, "rank_ptbv": 39, "rank_ps": 61, "rank_pcf": 33, "rank_ev_ebitda": 32, "rank_ev_ebit": 62, "rank_earnings_yield": 60, "rank_fcf_yield": 11, "rank_dividend_yield": 51, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 52, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 59, "rank_fcf_margin": 5, "rank_piotroski": 84, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 34, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 19 }, "composites": { "value_composite": 27, "quality_composite": 31, "momentum_composite": 13, "growth_composite": 5, "yield_composite": 68, "svqf_composite": 80, "vc1_composite": 31, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 10, "quality_value_composite": 0.7097, "os_score": 0.9, "value_percentile": 0.73, "quality_percentile": 0.69, "momentum_percentile": 0.87, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 39, "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": true } } }, "latest_snapshot_fields": { "id": 4601, "ticker_id": 2841, "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": "2026-06-07T06:53:54.960551+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.87, "market_cap": 508183020, "market_cap_usd": 508183020, "enterprise_value": 731872020, "shares_outstanding": 12746000, "fx_rate_to_usd": null, "pe_ratio": 23.27164995, "pb_ratio": 1.8114846, "ptbv_ratio": 1.8114846, "ps_ratio": 2.83269706, "pcf_ratio": 8.01335648, "pfcf_ratio": 2.76429804, "ev_ebitda": 8.9388949, "ev_ebit": 16.81304893, "ev_sales": 4.07957692, "ev_fcf": 3.98107042, "earnings_yield": 0.04297074, "fcf_yield": 0.25118872, "dividend_yield": 0.00518908, "buyback_yield": 0, "shareholder_yield": 0.00518908, "debt_paydown_yield": null, "total_yield": 0.00518908, "gross_margin": 0.38006901, "operating_margin": 0.24264349, "net_margin": 0.12172309, "ebitda_margin": 0.45638493, "fcf_margin": 1.02474372, "roe": 0.07784083, "roa": 0.03708005, "roic": 0.06475259, "roc_greenblatt": null, "asset_turnover": 0.3046263, "cash_conversion": 8.4186472, "accruals_ratio": -0.07060441, "sbc_to_revenue": 0.013077, "debt_to_equity": 1.09926426, "net_debt_to_ebitda": 2.73207939, "debt_to_assets": 0.38375657, "interest_coverage": 3.08832941, "current_ratio": 2.70287992, "quick_ratio": 1.76947801, "net_debt": 223689000, "revenue_growth_1y": 0.11277277, "revenue_growth_3y_cagr": 0.26648409, "revenue_growth_5y_cagr": 0.20418333, "eps_growth_1y": 0.28581523, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.61604354, "fcf_growth_1y": 0.13243274, "book_value_growth_1y": 0.06511408, "piotroski_f_score": 4, "altman_z_score": 2.03222753, "earnings_stability_5y": 0.240489, "revenue_stability_5y": 0.396751, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03254043, "price_return_3m": 0.05849183, "price_return_6m": 0.24699355, "price_return_9m": 0.51973714, "price_return_12m": 0.6052211, "price_return_12m_ex1m": 0.55463268, "distance_from_52w_high": -0.06210303, "distance_from_52w_low": 0.7361731, "relative_strength": 0.50525751, "local_beta": 0.0009, "volatility_252d": 0.29934, "volatility_60d": 0.653594, "max_drawdown_12m": -0.13516536, "revenue_ttm": 179399000, "gross_profit_ttm": 68184000, "ebit_ttm": 43530000, "ebitda_ttm": 81875000, "net_income_ttm": 21837000, "eps_diluted_ttm": 1.71324337, "operating_cash_flow_ttm": 63416999, "capital_expenditure_ttm": 120421000, "fcf_ttm": 183837999, "dividends_paid_ttm": 2637000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14094999, "cash_and_equivalents": 2311000, "total_current_assets": 63069000, "total_current_liabilities": 23334000, "net_ppe": null, "total_assets": 588915000, "total_debt": 226000000, "total_equity": 280534000, "net_working_capital": 37886000, "book_value_per_share": 22.00957163, "retained_earnings": 174138000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.00957163, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 60, "rank_pb": 46, "rank_ptbv": 39, "rank_ps": 61, "rank_pcf": 33, "rank_ev_ebitda": 32, "rank_ev_ebit": 62, "rank_earnings_yield": 60, "rank_fcf_yield": 11, "rank_dividend_yield": 51, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 52, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 59, "rank_fcf_margin": 5, "rank_piotroski": 84, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 34, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 19, "value_composite": 27, "quality_composite": 31, "momentum_composite": 13, "growth_composite": 5, "yield_composite": 68, "svqf_composite": 80, "vc1_composite": 31, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 39, "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": 39.87, "os": 0.9, "value": 0.73, "quality": 0.69, "momentum": 0.87, "confidence": 1, "coverage": 1, "pe_ratio": 23.2716, "earnings_yield": 0.043, "shareholder_yield": 0.0052, "roe": 0.0778, "momentum_12_1": 0.5546, "complete_fields": { "id": 4601, "ticker_id": 2841, "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": "2026-06-07T06:53:54.960551+00:00", "batch_id": "", "os_score_delta": null, "price_close": 39.87, "market_cap": 508183020, "market_cap_usd": 508183020, "enterprise_value": 731872020, "shares_outstanding": 12746000, "fx_rate_to_usd": null, "pe_ratio": 23.27164995, "pb_ratio": 1.8114846, "ptbv_ratio": 1.8114846, "ps_ratio": 2.83269706, "pcf_ratio": 8.01335648, "pfcf_ratio": 2.76429804, "ev_ebitda": 8.9388949, "ev_ebit": 16.81304893, "ev_sales": 4.07957692, "ev_fcf": 3.98107042, "earnings_yield": 0.04297074, "fcf_yield": 0.25118872, "dividend_yield": 0.00518908, "buyback_yield": 0, "shareholder_yield": 0.00518908, "debt_paydown_yield": null, "total_yield": 0.00518908, "gross_margin": 0.38006901, "operating_margin": 0.24264349, "net_margin": 0.12172309, "ebitda_margin": 0.45638493, "fcf_margin": 1.02474372, "roe": 0.07784083, "roa": 0.03708005, "roic": 0.06475259, "roc_greenblatt": null, "asset_turnover": 0.3046263, "cash_conversion": 8.4186472, "accruals_ratio": -0.07060441, "sbc_to_revenue": 0.013077, "debt_to_equity": 1.09926426, "net_debt_to_ebitda": 2.73207939, "debt_to_assets": 0.38375657, "interest_coverage": 3.08832941, "current_ratio": 2.70287992, "quick_ratio": 1.76947801, "net_debt": 223689000, "revenue_growth_1y": 0.11277277, "revenue_growth_3y_cagr": 0.26648409, "revenue_growth_5y_cagr": 0.20418333, "eps_growth_1y": 0.28581523, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.61604354, "fcf_growth_1y": 0.13243274, "book_value_growth_1y": 0.06511408, "piotroski_f_score": 4, "altman_z_score": 2.03222753, "earnings_stability_5y": 0.240489, "revenue_stability_5y": 0.396751, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03254043, "price_return_3m": 0.05849183, "price_return_6m": 0.24699355, "price_return_9m": 0.51973714, "price_return_12m": 0.6052211, "price_return_12m_ex1m": 0.55463268, "distance_from_52w_high": -0.06210303, "distance_from_52w_low": 0.7361731, "relative_strength": 0.50525751, "local_beta": 0.0009, "volatility_252d": 0.29934, "volatility_60d": 0.653594, "max_drawdown_12m": -0.13516536, "revenue_ttm": 179399000, "gross_profit_ttm": 68184000, "ebit_ttm": 43530000, "ebitda_ttm": 81875000, "net_income_ttm": 21837000, "eps_diluted_ttm": 1.71324337, "operating_cash_flow_ttm": 63416999, "capital_expenditure_ttm": 120421000, "fcf_ttm": 183837999, "dividends_paid_ttm": 2637000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14094999, "cash_and_equivalents": 2311000, "total_current_assets": 63069000, "total_current_liabilities": 23334000, "net_ppe": null, "total_assets": 588915000, "total_debt": 226000000, "total_equity": 280534000, "net_working_capital": 37886000, "book_value_per_share": 22.00957163, "retained_earnings": 174138000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 22.00957163, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 60, "rank_pb": 46, "rank_ptbv": 39, "rank_ps": 61, "rank_pcf": 33, "rank_ev_ebitda": 32, "rank_ev_ebit": 62, "rank_earnings_yield": 60, "rank_fcf_yield": 11, "rank_dividend_yield": 51, "rank_shareholder_yield": 52, "rank_total_yield": 52, "rank_roe": 52, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 59, "rank_fcf_margin": 5, "rank_piotroski": 84, "rank_accruals": 32, "rank_sue": 50, "rank_eps_growth_1y": 34, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 37, "rank_momentum_12m": 20, "rank_momentum_12m_ex1m": 22, "rank_relative_strength": 19, "value_composite": 27, "quality_composite": 31, "momentum_composite": 13, "growth_composite": 5, "yield_composite": 68, "svqf_composite": 80, "vc1_composite": 31, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 10, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 24, "small_cap_core_rank": 39, "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 172315000, "cost_of_revenue": 108434000, "gross_profit": 63881000, "ebit": 40445000, "ebitda": 77101000, "pretax_income": 26531000, "tax_provision": 6603000, "net_income": 19928000, "net_income_to_common": 19928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 62927000, "capital_expenditure": 1975000, "free_cash_flow": 64902000, "dividends_paid": 2637000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302718, "ticker_id": 2841, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40445000", "ebitda": "77101000", "netIncome": "19928000", "grossProfit": "63881000", "depreciation": "None", "totalRevenue": "172315000", "costOfRevenue": "108434000", "interestIncome": "2444000", "incomeBeforeTax": "26531000", "interestExpense": "13565000", "operatingIncome": "40445000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6603000", "reportedCurrency": "USD", "netInterestIncome": "-11121000", "nonInterestIncome": "None", "operatingExpenses": "23436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36656000", "sellingGeneralAndAdministrative": "22411000", "netIncomeFromContinuingOperations": "19928000" }, "balance": { "goodwill": "None", "inventory": "20647000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "586786000", "longTermDebt": "230000000", "shortTermDebt": "462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "168771000", "totalLiabilities": "312070000", "otherCurrentAssets": "3923000", "totalCurrentAssets": "57123000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "529663000", "currentAccountsPayable": "14048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "521417000", "shortLongTermDebtTotal": "230462000", "totalShareholderEquity": "274716000", "capitalLeaseObligations": "462000", "otherCurrentLiabilities": "10000000", "totalCurrentLiabilities": "24510000", "otherNonCurrentLiabilities": "5030000", "totalNonCurrentLiabilities": "287560000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "12695000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19928000", "profitLoss": "None", "dividendPayout": "2637000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3710000", "operatingCashflow": "62927000", "capitalExpenditures": "1975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56228000", "cashflowFromInvestment": "-121297000", "stockBasedCompensation": "2126000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2637000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36656000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 172315000, "cost_of_revenue": 108434000, "gross_profit": 63881000, "research_and_development": null, "selling_general_admin": 22411000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40445000, "depreciation_amortisation": 36656000, "ebitda": 77101000, "interest_expense": 13565000, "interest_income": null, "other_non_operating": null, "pretax_income": 26531000, "tax_provision": 6603000, "effective_tax_rate": null, "net_income": 19928000, "net_income_continuing_ops": 19928000, "net_income_to_common": 19928000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 32553000, "inventory": 20647000, "other_current_assets": null, "total_current_assets": 57123000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 529663000, "total_assets": 586786000, "short_term_debt": 462000, "accounts_payable": 14048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24510000, "long_term_debt": 230000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 287560000, "total_liabilities": 312070000, "total_debt": 230462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 168771000, "total_equity": 274716000, "shares_outstanding": 12695000, "operating_cash_flow": 62927000, "stock_based_compensation": 2126000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -121297000, "dividends_paid": 2637000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 56228000, "free_cash_flow": 64902000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40445000", "ebitda": "77101000", "netIncome": "19928000", "grossProfit": "63881000", "depreciation": "None", "totalRevenue": "172315000", "costOfRevenue": "108434000", "interestIncome": "2444000", "incomeBeforeTax": "26531000", "interestExpense": "13565000", "operatingIncome": "40445000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6603000", "reportedCurrency": "USD", "netInterestIncome": "-11121000", "nonInterestIncome": "None", "operatingExpenses": "23436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36656000", "sellingGeneralAndAdministrative": "22411000", "netIncomeFromContinuingOperations": "19928000" }, "balance": { "goodwill": "None", "inventory": "20647000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "586786000", "longTermDebt": "230000000", "shortTermDebt": "462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "168771000", "totalLiabilities": "312070000", "otherCurrentAssets": "3923000", "totalCurrentAssets": "57123000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "529663000", "currentAccountsPayable": "14048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "521417000", "shortLongTermDebtTotal": "230462000", "totalShareholderEquity": "274716000", "capitalLeaseObligations": "462000", "otherCurrentLiabilities": "10000000", "totalCurrentLiabilities": "24510000", "otherNonCurrentLiabilities": "5030000", "totalNonCurrentLiabilities": "287560000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "12695000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19928000", "profitLoss": "None", "dividendPayout": "2637000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3710000", "operatingCashflow": "62927000", "capitalExpenditures": "1975000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "56228000", "cashflowFromInvestment": "-121297000", "stockBasedCompensation": "2126000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2637000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "168000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36656000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 156742000, "cost_of_revenue": 100103000, "gross_profit": 56639000, "ebit": 33593000, "ebitda": 64940000, "pretax_income": 21666000, "tax_provision": 4439000, "net_income": 17227000, "net_income_to_common": 17227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2142000, "total_current_assets": 48176000, "total_assets": 492528000, "short_term_debt": 153000, "long_term_debt": 170000000, "total_debt": 170153000, "total_liabilities": 237471000, "total_equity": 255057000, "shares_outstanding": 12554000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 65501000, "capital_expenditure": 71894000, "free_cash_flow": 137395000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302723, "ticker_id": 2841, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33593000", "ebitda": "64940000", "netIncome": "17227000", "grossProfit": "56639000", "depreciation": "None", "totalRevenue": "156742000", "costOfRevenue": "100103000", "interestIncome": "11927000", "incomeBeforeTax": "21666000", "interestExpense": "11927000", "operatingIncome": "33325000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4439000", "reportedCurrency": "USD", "netInterestIncome": "-11927000", "nonInterestIncome": "None", "operatingExpenses": "23314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31347000", "sellingGeneralAndAdministrative": "21012000", "netIncomeFromContinuingOperations": "17227000" }, "balance": { "goodwill": "None", "inventory": "18051000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "492528000", "longTermDebt": "170000000", "shortTermDebt": "153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "151508000", "totalLiabilities": "237471000", "otherCurrentAssets": "1075000", "totalCurrentAssets": "48176000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "444352000", "currentAccountsPayable": "9670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "438617000", "shortLongTermDebtTotal": "170153000", "totalShareholderEquity": "255057000", "capitalLeaseObligations": "153000", "otherCurrentLiabilities": "7180000", "totalCurrentLiabilities": "17358000", "otherNonCurrentLiabilities": "4240000", "totalNonCurrentLiabilities": "220113000", "cashAndShortTermInvestments": "2142000", "commonStockSharesOutstanding": "12554000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "2142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17227000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2477000", "operatingCashflow": "65501000", "capitalExpenditures": "71894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5335000", "cashflowFromInvestment": "-71440000", "stockBasedCompensation": "1821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156742000, "cost_of_revenue": 100103000, "gross_profit": 56639000, "research_and_development": null, "selling_general_admin": 21012000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33593000, "depreciation_amortisation": 31347000, "ebitda": 64940000, "interest_expense": 11927000, "interest_income": null, "other_non_operating": null, "pretax_income": 21666000, "tax_provision": 4439000, "effective_tax_rate": null, "net_income": 17227000, "net_income_continuing_ops": 17227000, "net_income_to_common": 17227000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2142000, "short_term_investments": null, "net_receivables": 26908000, "inventory": 18051000, "other_current_assets": null, "total_current_assets": 48176000, "net_ppe": null, "goodwill": null, "intangible_assets": 0, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 444352000, "total_assets": 492528000, "short_term_debt": 153000, "accounts_payable": 9670000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17358000, "long_term_debt": 170000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 220113000, "total_liabilities": 237471000, "total_debt": 170153000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 151508000, "total_equity": 255057000, "shares_outstanding": 12554000, "operating_cash_flow": 65501000, "stock_based_compensation": 1821000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71894000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71440000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5335000, "free_cash_flow": 137395000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33593000", "ebitda": "64940000", "netIncome": "17227000", "grossProfit": "56639000", "depreciation": "None", "totalRevenue": "156742000", "costOfRevenue": "100103000", "interestIncome": "11927000", "incomeBeforeTax": "21666000", "interestExpense": "11927000", "operatingIncome": "33325000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4439000", "reportedCurrency": "USD", "netInterestIncome": "-11927000", "nonInterestIncome": "None", "operatingExpenses": "23314000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31347000", "sellingGeneralAndAdministrative": "21012000", "netIncomeFromContinuingOperations": "17227000" }, "balance": { "goodwill": "None", "inventory": "18051000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "492528000", "longTermDebt": "170000000", "shortTermDebt": "153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "151508000", "totalLiabilities": "237471000", "otherCurrentAssets": "1075000", "totalCurrentAssets": "48176000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "444352000", "currentAccountsPayable": "9670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "438617000", "shortLongTermDebtTotal": "170153000", "totalShareholderEquity": "255057000", "capitalLeaseObligations": "153000", "otherCurrentLiabilities": "7180000", "totalCurrentLiabilities": "17358000", "otherNonCurrentLiabilities": "4240000", "totalNonCurrentLiabilities": "220113000", "cashAndShortTermInvestments": "2142000", "commonStockSharesOutstanding": "12554000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "2142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17227000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2477000", "operatingCashflow": "65501000", "capitalExpenditures": "71894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5335000", "cashflowFromInvestment": "-71440000", "stockBasedCompensation": "1821000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31347000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 121167000, "cost_of_revenue": 89004000, "gross_profit": 32163000, "ebit": 10702000, "ebitda": 37252000, "pretax_income": 6620000, "tax_provision": 1873000, "net_income": 4747000, "net_income_to_common": 4747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2746000, "total_current_assets": 76271000, "total_assets": 478729000, "short_term_debt": 365000, "long_term_debt": 164000000, "total_debt": 164365000, "total_liabilities": 242835000, "total_equity": 235894000, "shares_outstanding": 12383000, "goodwill_and_intangibles": 775000 }, "cash_flow": { "operating_cash_flow": 18033000, "capital_expenditure": 153943000, "free_cash_flow": 171976000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302728, "ticker_id": 2841, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10702000", "ebitda": "37252000", "netIncome": "4747000", "grossProfit": "32163000", "depreciation": "None", "totalRevenue": "121167000", "costOfRevenue": "89004000", "interestIncome": "4082000", "incomeBeforeTax": "6620000", "interestExpense": "4082000", "operatingIncome": "10457000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1873000", "reportedCurrency": "USD", "netInterestIncome": "-2075000", "nonInterestIncome": "None", "operatingExpenses": "21706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26550000", "sellingGeneralAndAdministrative": "17034000", "netIncomeFromContinuingOperations": "2289000" }, "balance": { "goodwill": "None", "inventory": "21639000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "478729000", "longTermDebt": "164000000", "shortTermDebt": "365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "775000", "reportedCurrency": "USD", "retainedEarnings": "134281000", "totalLiabilities": "242835000", "otherCurrentAssets": "1162000", "totalCurrentAssets": "76271000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "402458000", "currentAccountsPayable": "17628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "395454000", "shortLongTermDebtTotal": "165261000", "totalShareholderEquity": "235894000", "capitalLeaseObligations": "365000", "otherCurrentLiabilities": "14720000", "totalCurrentLiabilities": "32713000", "otherNonCurrentLiabilities": "4486000", "totalNonCurrentLiabilities": "210122000", "cashAndShortTermInvestments": "2746000", "commonStockSharesOutstanding": "12383000", "intangibleAssetsExcludingGoodwill": "775000", "cashAndCashEquivalentsAtCarryingValue": "2746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4747000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-669000", "operatingCashflow": "18033000", "capitalExpenditures": "153943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135229000", "cashflowFromInvestment": "-153888000", "stockBasedCompensation": "2053999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-983000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26975000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121167000, "cost_of_revenue": 89004000, "gross_profit": 32163000, "research_and_development": 100000, "selling_general_admin": 17034000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10702000, "depreciation_amortisation": 26550000, "ebitda": 37252000, "interest_expense": 4082000, "interest_income": null, "other_non_operating": null, "pretax_income": 6620000, "tax_provision": 1873000, "effective_tax_rate": null, "net_income": 4747000, "net_income_continuing_ops": 2289000, "net_income_to_common": 4747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2746000, "short_term_investments": null, "net_receivables": 50724000, "inventory": 21639000, "other_current_assets": null, "total_current_assets": 76271000, "net_ppe": null, "goodwill": null, "intangible_assets": 775000, "goodwill_and_intangibles": 775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 402458000, "total_assets": 478729000, "short_term_debt": 365000, "accounts_payable": 17628000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32713000, "long_term_debt": 164000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 210122000, "total_liabilities": 242835000, "total_debt": 164365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 134281000, "total_equity": 235894000, "shares_outstanding": 12383000, "operating_cash_flow": 18033000, "stock_based_compensation": 2053999, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153943000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153888000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 135229000, "free_cash_flow": 171976000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10702000", "ebitda": "37252000", "netIncome": "4747000", "grossProfit": "32163000", "depreciation": "None", "totalRevenue": "121167000", "costOfRevenue": "89004000", "interestIncome": "4082000", "incomeBeforeTax": "6620000", "interestExpense": "4082000", "operatingIncome": "10457000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1873000", "reportedCurrency": "USD", "netInterestIncome": "-2075000", "nonInterestIncome": "None", "operatingExpenses": "21706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89004000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26550000", "sellingGeneralAndAdministrative": "17034000", "netIncomeFromContinuingOperations": "2289000" }, "balance": { "goodwill": "None", "inventory": "21639000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "478729000", "longTermDebt": "164000000", "shortTermDebt": "365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "775000", "reportedCurrency": "USD", "retainedEarnings": "134281000", "totalLiabilities": "242835000", "otherCurrentAssets": "1162000", "totalCurrentAssets": "76271000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "402458000", "currentAccountsPayable": "17628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "395454000", "shortLongTermDebtTotal": "165261000", "totalShareholderEquity": "235894000", "capitalLeaseObligations": "365000", "otherCurrentLiabilities": "14720000", "totalCurrentLiabilities": "32713000", "otherNonCurrentLiabilities": "4486000", "totalNonCurrentLiabilities": "210122000", "cashAndShortTermInvestments": "2746000", "commonStockSharesOutstanding": "12383000", "intangibleAssetsExcludingGoodwill": "775000", "cashAndCashEquivalentsAtCarryingValue": "2746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4747000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-669000", "operatingCashflow": "18033000", "capitalExpenditures": "153943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135229000", "cashflowFromInvestment": "-153888000", "stockBasedCompensation": "2053999", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-983000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26975000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 84825000, "cost_of_revenue": 70473000, "gross_profit": 14352000, "ebit": 323000, "ebitda": 24439000, "pretax_income": -41000, "tax_provision": 528000, "net_income": -569000, "net_income_to_common": -569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3372000, "total_current_assets": 54147000, "total_assets": 328246000, "short_term_debt": 155000, "long_term_debt": 25000000, "total_debt": 25155000, "total_liabilities": 98170000, "total_equity": 230076000, "shares_outstanding": 12305000, "goodwill_and_intangibles": 900000 }, "cash_flow": { "operating_cash_flow": 27764000, "capital_expenditure": 65122000, "free_cash_flow": 92886000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302733, "ticker_id": 2841, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "323000", "ebitda": "24439000", "netIncome": "-569000", "grossProfit": "14352000", "depreciation": "None", "totalRevenue": "84825000", "costOfRevenue": "70473000", "interestIncome": "364000", "incomeBeforeTax": "-41000", "interestExpense": "364000", "operatingIncome": "431000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "528000", "reportedCurrency": "USD", "netInterestIncome": "-364000", "nonInterestIncome": "None", "operatingExpenses": "13921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24116000", "sellingGeneralAndAdministrative": "13642000", "netIncomeFromContinuingOperations": "-569000" }, "balance": { "goodwill": "None", "inventory": "23414000", "commonStock": "135000", "currentDebt": "None", "investments": "None", "totalAssets": "328246000", "longTermDebt": "25000000", "shortTermDebt": "155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "900000", "reportedCurrency": "USD", "retainedEarnings": "129534000", "totalLiabilities": "98170000", "otherCurrentAssets": "1155000", "totalCurrentAssets": "54147000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274099000", "currentAccountsPayable": "6481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "268975000", "shortLongTermDebtTotal": "25349000", "totalShareholderEquity": "230076000", "capitalLeaseObligations": "349000", "otherCurrentLiabilities": "23716000", "totalCurrentLiabilities": "30399000", "otherNonCurrentLiabilities": "2779000", "totalNonCurrentLiabilities": "67771000", "cashAndShortTermInvestments": "3372000", "commonStockSharesOutstanding": "12305000", "intangibleAssetsExcludingGoodwill": "900000", "cashAndCashEquivalentsAtCarryingValue": "3372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-569000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4143000", "operatingCashflow": "27764000", "capitalExpenditures": "65122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17745000", "cashflowFromInvestment": "-65079000", "stockBasedCompensation": "1910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 84825000, "cost_of_revenue": 70473000, "gross_profit": 14352000, "research_and_development": 100000, "selling_general_admin": 13642000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 323000, "depreciation_amortisation": 24116000, "ebitda": 24439000, "interest_expense": 364000, "interest_income": null, "other_non_operating": null, "pretax_income": -41000, "tax_provision": 528000, "effective_tax_rate": null, "net_income": -569000, "net_income_continuing_ops": -569000, "net_income_to_common": -569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3372000, "short_term_investments": null, "net_receivables": 26206000, "inventory": 23414000, "other_current_assets": null, "total_current_assets": 54147000, "net_ppe": null, "goodwill": null, "intangible_assets": 900000, "goodwill_and_intangibles": 900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 274099000, "total_assets": 328246000, "short_term_debt": 155000, "accounts_payable": 6481000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30399000, "long_term_debt": 25000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 67771000, "total_liabilities": 98170000, "total_debt": 25155000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 129534000, "total_equity": 230076000, "shares_outstanding": 12305000, "operating_cash_flow": 27764000, "stock_based_compensation": 1910000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65122000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65079000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17745000, "free_cash_flow": 92886000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "323000", "ebitda": "24439000", "netIncome": "-569000", "grossProfit": "14352000", "depreciation": "None", "totalRevenue": "84825000", "costOfRevenue": "70473000", "interestIncome": "364000", "incomeBeforeTax": "-41000", "interestExpense": "364000", "operatingIncome": "431000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "528000", "reportedCurrency": "USD", "netInterestIncome": "-364000", "nonInterestIncome": "None", "operatingExpenses": "13921000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24116000", "sellingGeneralAndAdministrative": "13642000", "netIncomeFromContinuingOperations": "-569000" }, "balance": { "goodwill": "None", "inventory": "23414000", "commonStock": "135000", "currentDebt": "None", "investments": "None", "totalAssets": "328246000", "longTermDebt": "25000000", "shortTermDebt": "155000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "900000", "reportedCurrency": "USD", "retainedEarnings": "129534000", "totalLiabilities": "98170000", "otherCurrentAssets": "1155000", "totalCurrentAssets": "54147000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26206000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "274099000", "currentAccountsPayable": "6481000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "268975000", "shortLongTermDebtTotal": "25349000", "totalShareholderEquity": "230076000", "capitalLeaseObligations": "349000", "otherCurrentLiabilities": "23716000", "totalCurrentLiabilities": "30399000", "otherNonCurrentLiabilities": "2779000", "totalNonCurrentLiabilities": "67771000", "cashAndShortTermInvestments": "3372000", "commonStockSharesOutstanding": "12305000", "intangibleAssetsExcludingGoodwill": "900000", "cashAndCashEquivalentsAtCarryingValue": "3372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-569000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4143000", "operatingCashflow": "27764000", "capitalExpenditures": "65122000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "17745000", "cashflowFromInvestment": "-65079000", "stockBasedCompensation": "1910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24116000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 72420000, "cost_of_revenue": 70762000, "gross_profit": 1658000, "ebit": -11721000, "ebitda": 13676000, "pretax_income": -11786000, "tax_provision": -2603000, "net_income": -9183000, "net_income_to_common": -9183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22942000, "total_current_assets": 65102999, "total_assets": 306485000, "short_term_debt": 68000, "long_term_debt": null, "total_debt": 68000, "total_liabilities": 70575000, "total_equity": 235910000, "shares_outstanding": 13100000, "goodwill_and_intangibles": 1024999 }, "cash_flow": { "operating_cash_flow": 28290000, "capital_expenditure": 25710000, "free_cash_flow": 54000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302738, "ticker_id": 2841, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11721000", "ebitda": "13676000", "netIncome": "-9183000", "grossProfit": "1658000", "depreciation": "None", "totalRevenue": "72420000", "costOfRevenue": "70762000", "interestIncome": "65000", "incomeBeforeTax": "-11786000", "interestExpense": "65000", "operatingIncome": "-12408000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2603000", "reportedCurrency": "USD", "netInterestIncome": "-65000", "nonInterestIncome": "None", "operatingExpenses": "14066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125000", "otherNonOperatingIncome": "687000", "costofGoodsAndServicesSold": "70762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25397000", "sellingGeneralAndAdministrative": "10762000", "netIncomeFromContinuingOperations": "-9183000" }, "balance": { "goodwill": "None", "inventory": "19329000", "commonStock": "134000", "currentDebt": "None", "investments": "None", "totalAssets": "306485000", "longTermDebt": "None", "shortTermDebt": "68000", "treasuryStock": "-8344000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1024999", "reportedCurrency": "USD", "retainedEarnings": "130103000", "totalLiabilities": "70575000", "otherCurrentAssets": "904999", "totalCurrentAssets": "65102999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241382000", "currentAccountsPayable": "4795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21113000", "shortLongTermDebtTotal": "285000", "totalShareholderEquity": "235910000", "capitalLeaseObligations": "285000", "otherCurrentLiabilities": "14103000", "totalCurrentLiabilities": "20278000", "otherNonCurrentLiabilities": "3030000", "totalNonCurrentLiabilities": "50297000", "cashAndShortTermInvestments": "22942000", "commonStockSharesOutstanding": "13100000", "intangibleAssetsExcludingGoodwill": "1024999", "cashAndCashEquivalentsAtCarryingValue": "22942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1277000", "operatingCashflow": "28290000", "capitalExpenditures": "25710000", "changeInReceivables": "1430000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8608000", "cashflowFromInvestment": "-25665000", "stockBasedCompensation": "1738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5983000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25397000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 72420000, "cost_of_revenue": 70762000, "gross_profit": 1658000, "research_and_development": 125000, "selling_general_admin": 10762000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11721000, "depreciation_amortisation": 25397000, "ebitda": 13676000, "interest_expense": 65000, "interest_income": null, "other_non_operating": null, "pretax_income": -11786000, "tax_provision": -2603000, "effective_tax_rate": null, "net_income": -9183000, "net_income_continuing_ops": -9183000, "net_income_to_common": -9183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22942000, "short_term_investments": null, "net_receivables": 21927000, "inventory": 19329000, "other_current_assets": null, "total_current_assets": 65102999, "net_ppe": null, "goodwill": null, "intangible_assets": 1024999, "goodwill_and_intangibles": 1024999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 241382000, "total_assets": 306485000, "short_term_debt": 68000, "accounts_payable": 4795000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20278000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50297000, "total_liabilities": 70575000, "total_debt": 68000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 130103000, "total_equity": 235910000, "shares_outstanding": 13100000, "operating_cash_flow": 28290000, "stock_based_compensation": 1738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25710000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8608000, "free_cash_flow": 54000000, "net_change_in_cash": -5983000 }, "raw_data": { "income": { "ebit": "-11721000", "ebitda": "13676000", "netIncome": "-9183000", "grossProfit": "1658000", "depreciation": "None", "totalRevenue": "72420000", "costOfRevenue": "70762000", "interestIncome": "65000", "incomeBeforeTax": "-11786000", "interestExpense": "65000", "operatingIncome": "-12408000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-2603000", "reportedCurrency": "USD", "netInterestIncome": "-65000", "nonInterestIncome": "None", "operatingExpenses": "14066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125000", "otherNonOperatingIncome": "687000", "costofGoodsAndServicesSold": "70762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25397000", "sellingGeneralAndAdministrative": "10762000", "netIncomeFromContinuingOperations": "-9183000" }, "balance": { "goodwill": "None", "inventory": "19329000", "commonStock": "134000", "currentDebt": "None", "investments": "None", "totalAssets": "306485000", "longTermDebt": "None", "shortTermDebt": "68000", "treasuryStock": "-8344000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1024999", "reportedCurrency": "USD", "retainedEarnings": "130103000", "totalLiabilities": "70575000", "otherCurrentAssets": "904999", "totalCurrentAssets": "65102999", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21927000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "241382000", "currentAccountsPayable": "4795000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "21113000", "shortLongTermDebtTotal": "285000", "totalShareholderEquity": "235910000", "capitalLeaseObligations": "285000", "otherCurrentLiabilities": "14103000", "totalCurrentLiabilities": "20278000", "otherNonCurrentLiabilities": "3030000", "totalNonCurrentLiabilities": "50297000", "cashAndShortTermInvestments": "22942000", "commonStockSharesOutstanding": "13100000", "intangibleAssetsExcludingGoodwill": "1024999", "cashAndCashEquivalentsAtCarryingValue": "22942000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9183000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1277000", "operatingCashflow": "28290000", "capitalExpenditures": "25710000", "changeInReceivables": "1430000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8608000", "cashflowFromInvestment": "-25665000", "stockBasedCompensation": "1738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-5983000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25397000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 68055000, "cost_of_revenue": 60629000, "gross_profit": 7426000, "ebit": -2970000, "ebitda": 22228000, "pretax_income": -2984000, "tax_provision": -4792000, "net_income": 1808000, "net_income_to_common": 1808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28925000, "total_current_assets": 72718000, "total_assets": 306801000, "short_term_debt": 615000, "long_term_debt": null, "total_debt": 615000, "total_liabilities": 55257000, "total_equity": 251544000, "shares_outstanding": 13261000, "goodwill_and_intangibles": 1151000 }, "cash_flow": { "operating_cash_flow": 32649000, "capital_expenditure": 15257000, "free_cash_flow": 47906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302743, "ticker_id": 2841, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2970000", "ebitda": "22228000", "netIncome": "1808000", "grossProfit": "7426000", "depreciation": "None", "totalRevenue": "68055000", "costOfRevenue": "60629000", "interestIncome": "14000", "incomeBeforeTax": "-2984000", "interestExpense": "14000", "operatingIncome": "-3599000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4792000", "reportedCurrency": "USD", "netInterestIncome": "-14000", "nonInterestIncome": "None", "operatingExpenses": "11025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125000", "otherNonOperatingIncome": "629000", "costofGoodsAndServicesSold": "60629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25198000", "sellingGeneralAndAdministrative": "10550000", "netIncomeFromContinuingOperations": "1808000" }, "balance": { "goodwill": "None", "inventory": "19926000", "commonStock": "133000", "currentDebt": "None", "investments": "None", "totalAssets": "306801000", "longTermDebt": "None", "shortTermDebt": "615000", "treasuryStock": "-490000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1151000", "reportedCurrency": "USD", "retainedEarnings": "139286000", "totalLiabilities": "55257000", "otherCurrentAssets": "11983000", "totalCurrentAssets": "72718000", "currentLongTermDebt": "417000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "234083000", "currentAccountsPayable": "2373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22232000", "shortLongTermDebtTotal": "900000", "totalShareholderEquity": "251544000", "capitalLeaseObligations": "483000", "otherCurrentLiabilities": "6704000", "totalCurrentLiabilities": "10861000", "otherNonCurrentLiabilities": "2221000", "totalNonCurrentLiabilities": "44396000", "cashAndShortTermInvestments": "28925000", "commonStockSharesOutstanding": "13261000", "intangibleAssetsExcludingGoodwill": "1151000", "cashAndCashEquivalentsAtCarryingValue": "28925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1808000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1032999", "operatingCashflow": "32649000", "capitalExpenditures": "15257000", "changeInReceivables": "-3107000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157000", "cashflowFromInvestment": "-15159000", "stockBasedCompensation": "2195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17333000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68055000, "cost_of_revenue": 60629000, "gross_profit": 7426000, "research_and_development": 125000, "selling_general_admin": 10550000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2970000, "depreciation_amortisation": 25198000, "ebitda": 22228000, "interest_expense": 14000, "interest_income": null, "other_non_operating": null, "pretax_income": -2984000, "tax_provision": -4792000, "effective_tax_rate": null, "net_income": 1808000, "net_income_continuing_ops": 1808000, "net_income_to_common": 1808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28925000, "short_term_investments": null, "net_receivables": 11884000, "inventory": 19926000, "other_current_assets": null, "total_current_assets": 72718000, "net_ppe": null, "goodwill": null, "intangible_assets": 1151000, "goodwill_and_intangibles": 1151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 234083000, "total_assets": 306801000, "short_term_debt": 615000, "accounts_payable": 2373000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10861000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44396000, "total_liabilities": 55257000, "total_debt": 615000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 139286000, "total_equity": 251544000, "shares_outstanding": 13261000, "operating_cash_flow": 32649000, "stock_based_compensation": 2195000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15159000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157000, "free_cash_flow": 47906000, "net_change_in_cash": 17333000 }, "raw_data": { "income": { "ebit": "-2970000", "ebitda": "22228000", "netIncome": "1808000", "grossProfit": "7426000", "depreciation": "None", "totalRevenue": "68055000", "costOfRevenue": "60629000", "interestIncome": "14000", "incomeBeforeTax": "-2984000", "interestExpense": "14000", "operatingIncome": "-3599000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4792000", "reportedCurrency": "USD", "netInterestIncome": "-14000", "nonInterestIncome": "None", "operatingExpenses": "11025000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125000", "otherNonOperatingIncome": "629000", "costofGoodsAndServicesSold": "60629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25198000", "sellingGeneralAndAdministrative": "10550000", "netIncomeFromContinuingOperations": "1808000" }, "balance": { "goodwill": "None", "inventory": "19926000", "commonStock": "133000", "currentDebt": "None", "investments": "None", "totalAssets": "306801000", "longTermDebt": "None", "shortTermDebt": "615000", "treasuryStock": "-490000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1151000", "reportedCurrency": "USD", "retainedEarnings": "139286000", "totalLiabilities": "55257000", "otherCurrentAssets": "11983000", "totalCurrentAssets": "72718000", "currentLongTermDebt": "417000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "234083000", "currentAccountsPayable": "2373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22232000", "shortLongTermDebtTotal": "900000", "totalShareholderEquity": "251544000", "capitalLeaseObligations": "483000", "otherCurrentLiabilities": "6704000", "totalCurrentLiabilities": "10861000", "otherNonCurrentLiabilities": "2221000", "totalNonCurrentLiabilities": "44396000", "cashAndShortTermInvestments": "28925000", "commonStockSharesOutstanding": "13261000", "intangibleAssetsExcludingGoodwill": "1151000", "cashAndCashEquivalentsAtCarryingValue": "28925000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1808000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "1032999", "operatingCashflow": "32649000", "capitalExpenditures": "15257000", "changeInReceivables": "-3107000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157000", "cashflowFromInvestment": "-15159000", "stockBasedCompensation": "2195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17333000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25198000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 78444000, "cost_of_revenue": 67578000, "gross_profit": 10866000, "ebit": -14542000, "ebitda": 8726000, "pretax_income": -14557000, "tax_provision": -693000, "net_income": -13864000, "net_income_to_common": -13864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11592000, "total_current_assets": 42415000, "total_assets": 286577000, "short_term_debt": 606000, "long_term_debt": 0, "total_debt": 606000, "total_liabilities": 38884000, "total_equity": 247693000, "shares_outstanding": 13114000, "goodwill_and_intangibles": 1276000 }, "cash_flow": { "operating_cash_flow": 29412000, "capital_expenditure": 69938000, "free_cash_flow": 99350000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302748, "ticker_id": 2841, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14542000", "ebitda": "8726000", "netIncome": "-13864000", "grossProfit": "10866000", "depreciation": "None", "totalRevenue": "78444000", "costOfRevenue": "67578000", "interestIncome": "15000", "incomeBeforeTax": "-14557000", "interestExpense": "15000", "operatingIncome": "-4503000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-693000", "reportedCurrency": "USD", "netInterestIncome": "-15000", "nonInterestIncome": "None", "operatingExpenses": "15980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125000", "otherNonOperatingIncome": "611000", "costofGoodsAndServicesSold": "67578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23268000", "sellingGeneralAndAdministrative": "10710000", "netIncomeFromContinuingOperations": "-13864000" }, "balance": { "goodwill": "0", "inventory": "21080000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "286577000", "longTermDebt": "0", "shortTermDebt": "606000", "treasuryStock": "-490000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1276000", "reportedCurrency": "USD", "retainedEarnings": "137478000", "totalLiabilities": "38884000", "otherCurrentAssets": "637000", "totalCurrentAssets": "42415000", "currentLongTermDebt": "417000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244162000", "currentAccountsPayable": "1975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22937000", "shortLongTermDebtTotal": "1021000", "totalShareholderEquity": "247693000", "capitalLeaseObligations": "604000", "otherCurrentLiabilities": "2247000", "totalCurrentLiabilities": "5508000", "otherNonCurrentLiabilities": "2133000", "totalNonCurrentLiabilities": "33376000", "cashAndShortTermInvestments": "11592000", "commonStockSharesOutstanding": "13114000", "intangibleAssetsExcludingGoodwill": "1276000", "cashAndCashEquivalentsAtCarryingValue": "11592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13864000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8256000", "operatingCashflow": "29412000", "capitalExpenditures": "69938000", "changeInReceivables": "-2550000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-273000", "cashflowFromInvestment": "-70175000", "stockBasedCompensation": "2582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41036000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23268000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 78444000, "cost_of_revenue": 67578000, "gross_profit": 10866000, "research_and_development": 125000, "selling_general_admin": 10710000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14542000, "depreciation_amortisation": 23268000, "ebitda": 8726000, "interest_expense": 15000, "interest_income": null, "other_non_operating": null, "pretax_income": -14557000, "tax_provision": -693000, "effective_tax_rate": null, "net_income": -13864000, "net_income_continuing_ops": -13864000, "net_income_to_common": -13864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11592000, "short_term_investments": null, "net_receivables": 9106000, "inventory": 21080000, "other_current_assets": null, "total_current_assets": 42415000, "net_ppe": null, "goodwill": 0, "intangible_assets": 1276000, "goodwill_and_intangibles": 1276000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 244162000, "total_assets": 286577000, "short_term_debt": 606000, "accounts_payable": 1975000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5508000, "long_term_debt": 0, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33376000, "total_liabilities": 38884000, "total_debt": 606000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 137478000, "total_equity": 247693000, "shares_outstanding": 13114000, "operating_cash_flow": 29412000, "stock_based_compensation": 2582000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -70175000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -273000, "free_cash_flow": 99350000, "net_change_in_cash": -41036000 }, "raw_data": { "income": { "ebit": "-14542000", "ebitda": "8726000", "netIncome": "-13864000", "grossProfit": "10866000", "depreciation": "None", "totalRevenue": "78444000", "costOfRevenue": "67578000", "interestIncome": "15000", "incomeBeforeTax": "-14557000", "interestExpense": "15000", "operatingIncome": "-4503000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-693000", "reportedCurrency": "USD", "netInterestIncome": "-15000", "nonInterestIncome": "None", "operatingExpenses": "15980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125000", "otherNonOperatingIncome": "611000", "costofGoodsAndServicesSold": "67578000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23268000", "sellingGeneralAndAdministrative": "10710000", "netIncomeFromContinuingOperations": "-13864000" }, "balance": { "goodwill": "0", "inventory": "21080000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "286577000", "longTermDebt": "0", "shortTermDebt": "606000", "treasuryStock": "-490000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1276000", "reportedCurrency": "USD", "retainedEarnings": "137478000", "totalLiabilities": "38884000", "otherCurrentAssets": "637000", "totalCurrentAssets": "42415000", "currentLongTermDebt": "417000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "244162000", "currentAccountsPayable": "1975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "22937000", "shortLongTermDebtTotal": "1021000", "totalShareholderEquity": "247693000", "capitalLeaseObligations": "604000", "otherCurrentLiabilities": "2247000", "totalCurrentLiabilities": "5508000", "otherNonCurrentLiabilities": "2133000", "totalNonCurrentLiabilities": "33376000", "cashAndShortTermInvestments": "11592000", "commonStockSharesOutstanding": "13114000", "intangibleAssetsExcludingGoodwill": "1276000", "cashAndCashEquivalentsAtCarryingValue": "11592000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13864000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "8256000", "operatingCashflow": "29412000", "capitalExpenditures": "69938000", "changeInReceivables": "-2550000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-273000", "cashflowFromInvestment": "-70175000", "stockBasedCompensation": "2582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-41036000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-490000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23268000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 65478000, "cost_of_revenue": 55744000, "gross_profit": 9734000, "ebit": -325000, "ebitda": 21755000, "pretax_income": 751000, "tax_provision": 325000, "net_income": 426000, "net_income_to_common": 426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52628000, "total_current_assets": 96399000, "total_assets": 305401000, "short_term_debt": 0, "long_term_debt": 417000, "total_debt": 417000, "total_liabilities": 45220000, "total_equity": 260181000, "shares_outstanding": 12965000, "goodwill_and_intangibles": 11440000 }, "cash_flow": { "operating_cash_flow": 23414000, "capital_expenditure": 39790000, "free_cash_flow": 63204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302753, "ticker_id": 2841, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-325000", "ebitda": "21755000", "netIncome": "426000", "grossProfit": "9734000", "depreciation": "None", "totalRevenue": "65478000", "costOfRevenue": "55744000", "interestIncome": "69000", "incomeBeforeTax": "751000", "interestExpense": "69000", "operatingIncome": "638000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "325000", "reportedCurrency": "USD", "netInterestIncome": "-69000", "nonInterestIncome": "None", "operatingExpenses": "9096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125000", "otherNonOperatingIncome": "182000", "costofGoodsAndServicesSold": "55744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22080000", "sellingGeneralAndAdministrative": "9096000", "netIncomeFromContinuingOperations": "426000" }, "balance": { "goodwill": "10039000", "inventory": "30974000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "305401000", "longTermDebt": "417000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1401000", "reportedCurrency": "USD", "retainedEarnings": "152291000", "totalLiabilities": "45220000", "otherCurrentAssets": "4884000", "totalCurrentAssets": "96399000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "209002000", "currentAccountsPayable": "2122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20567000", "shortLongTermDebtTotal": "417000", "totalShareholderEquity": "260181000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5595000", "totalCurrentLiabilities": "10946000", "otherNonCurrentLiabilities": "1699000", "totalNonCurrentLiabilities": "34274000", "cashAndShortTermInvestments": "52628000", "commonStockSharesOutstanding": "12965000", "intangibleAssetsExcludingGoodwill": "1401000", "cashAndCashEquivalentsAtCarryingValue": "52628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5757000", "operatingCashflow": "23414000", "capitalExpenditures": "39790000", "changeInReceivables": "1500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "16000", "cashflowFromInvestment": "-40010000", "stockBasedCompensation": "2385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16580000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22049000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65478000, "cost_of_revenue": 55744000, "gross_profit": 9734000, "research_and_development": 125000, "selling_general_admin": 9096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -325000, "depreciation_amortisation": 22080000, "ebitda": 21755000, "interest_expense": 69000, "interest_income": null, "other_non_operating": null, "pretax_income": 751000, "tax_provision": 325000, "effective_tax_rate": null, "net_income": 426000, "net_income_continuing_ops": 426000, "net_income_to_common": 426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52628000, "short_term_investments": null, "net_receivables": 7219000, "inventory": 30974000, "other_current_assets": null, "total_current_assets": 96399000, "net_ppe": null, "goodwill": 10039000, "intangible_assets": 1401000, "goodwill_and_intangibles": 11440000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 209002000, "total_assets": 305401000, "short_term_debt": 0, "accounts_payable": 2122000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 10946000, "long_term_debt": 417000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 34274000, "total_liabilities": 45220000, "total_debt": 417000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 152291000, "total_equity": 260181000, "shares_outstanding": 12965000, "operating_cash_flow": 23414000, "stock_based_compensation": 2385000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39790000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40010000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16000, "free_cash_flow": 63204000, "net_change_in_cash": -16580000 }, "raw_data": { "income": { "ebit": "-325000", "ebitda": "21755000", "netIncome": "426000", "grossProfit": "9734000", "depreciation": "None", "totalRevenue": "65478000", "costOfRevenue": "55744000", "interestIncome": "69000", "incomeBeforeTax": "751000", "interestExpense": "69000", "operatingIncome": "638000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "325000", "reportedCurrency": "USD", "netInterestIncome": "-69000", "nonInterestIncome": "None", "operatingExpenses": "9096000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "125000", "otherNonOperatingIncome": "182000", "costofGoodsAndServicesSold": "55744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22080000", "sellingGeneralAndAdministrative": "9096000", "netIncomeFromContinuingOperations": "426000" }, "balance": { "goodwill": "10039000", "inventory": "30974000", "commonStock": "130000", "currentDebt": "None", "investments": "None", "totalAssets": "305401000", "longTermDebt": "417000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1401000", "reportedCurrency": "USD", "retainedEarnings": "152291000", "totalLiabilities": "45220000", "otherCurrentAssets": "4884000", "totalCurrentAssets": "96399000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "209002000", "currentAccountsPayable": "2122000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20567000", "shortLongTermDebtTotal": "417000", "totalShareholderEquity": "260181000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "5595000", "totalCurrentLiabilities": "10946000", "otherNonCurrentLiabilities": "1699000", "totalNonCurrentLiabilities": "34274000", "cashAndShortTermInvestments": "52628000", "commonStockSharesOutstanding": "12965000", "intangibleAssetsExcludingGoodwill": "1401000", "cashAndCashEquivalentsAtCarryingValue": "52628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "426000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5757000", "operatingCashflow": "23414000", "capitalExpenditures": "39790000", "changeInReceivables": "1500000", "changeInExchangeRate": "None", "cashflowFromFinancing": "16000", "cashflowFromInvestment": "-40010000", "stockBasedCompensation": "2385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16580000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-629000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22049000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 48467000, "cost_of_revenue": 28544000, "gross_profit": 19923000, "ebit": 13415000, "ebitda": 23740000, "pretax_income": 8919000, "tax_provision": 2156000, "net_income": 6763000, "net_income_to_common": 6763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2311000, "total_current_assets": 63069000, "total_assets": 588915000, "short_term_debt": null, "long_term_debt": 226000000, "total_debt": 226000000, "total_liabilities": 308381000, "total_equity": 280534000, "shares_outstanding": 12746000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23035000, "capital_expenditure": 15247000, "free_cash_flow": 38282000, "dividends_paid": 1385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302716, "ticker_id": 2841, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13415000", "ebitda": "23740000", "netIncome": "6763000", "grossProfit": "19923000", "depreciation": "None", "totalRevenue": "48467000", "costOfRevenue": "28544000", "interestIncome": "None", "incomeBeforeTax": "8919000", "interestExpense": "4027999", "operatingIncome": "13415000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2156000", "reportedCurrency": "USD", "netInterestIncome": "-4028000", "nonInterestIncome": "None", "operatingExpenses": "6508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10325000", "sellingGeneralAndAdministrative": "6508000", "netIncomeFromContinuingOperations": "6763000" }, "balance": { "goodwill": "None", "inventory": "21780000", "commonStock": "139000", "currentDebt": "None", "investments": "None", "totalAssets": "588915000", "longTermDebt": "226000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "174138000", "totalLiabilities": "308381000", "otherCurrentAssets": "16028000", "totalCurrentAssets": "63069000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525846000", "currentAccountsPayable": "11486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "226000000", "totalShareholderEquity": "280534000", "capitalLeaseObligations": "471000", "otherCurrentLiabilities": "11848000", "totalCurrentLiabilities": "23334000", "otherNonCurrentLiabilities": "4394000", "totalNonCurrentLiabilities": "285047000", "cashAndShortTermInvestments": "2311000", "commonStockSharesOutstanding": "12746000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6763000", "profitLoss": "None", "dividendPayout": "1385000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1133000", "operatingCashflow": "23035000", "capitalExpenditures": "15247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5514000", "cashflowFromInvestment": "-15210000", "stockBasedCompensation": "579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 48467000, "cost_of_revenue": 28544000, "gross_profit": 19923000, "research_and_development": null, "selling_general_admin": 6508000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13415000, "depreciation_amortisation": 10325000, "ebitda": 23740000, "interest_expense": 4027999, "interest_income": null, "other_non_operating": null, "pretax_income": 8919000, "tax_provision": 2156000, "effective_tax_rate": null, "net_income": 6763000, "net_income_continuing_ops": 6763000, "net_income_to_common": 6763000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2311000, "short_term_investments": null, "net_receivables": 22950000, "inventory": 21780000, "other_current_assets": null, "total_current_assets": 63069000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 525846000, "total_assets": 588915000, "short_term_debt": null, "accounts_payable": 11486000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 23334000, "long_term_debt": 226000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 285047000, "total_liabilities": 308381000, "total_debt": 226000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 174138000, "total_equity": 280534000, "shares_outstanding": 12746000, "operating_cash_flow": 23035000, "stock_based_compensation": 579000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15210000, "dividends_paid": 1385000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5514000, "free_cash_flow": 38282000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13415000", "ebitda": "23740000", "netIncome": "6763000", "grossProfit": "19923000", "depreciation": "None", "totalRevenue": "48467000", "costOfRevenue": "28544000", "interestIncome": "None", "incomeBeforeTax": "8919000", "interestExpense": "4027999", "operatingIncome": "13415000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2156000", "reportedCurrency": "USD", "netInterestIncome": "-4028000", "nonInterestIncome": "None", "operatingExpenses": "6508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28544000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10325000", "sellingGeneralAndAdministrative": "6508000", "netIncomeFromContinuingOperations": "6763000" }, "balance": { "goodwill": "None", "inventory": "21780000", "commonStock": "139000", "currentDebt": "None", "investments": "None", "totalAssets": "588915000", "longTermDebt": "226000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "174138000", "totalLiabilities": "308381000", "otherCurrentAssets": "16028000", "totalCurrentAssets": "63069000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "525846000", "currentAccountsPayable": "11486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "226000000", "totalShareholderEquity": "280534000", "capitalLeaseObligations": "471000", "otherCurrentLiabilities": "11848000", "totalCurrentLiabilities": "23334000", "otherNonCurrentLiabilities": "4394000", "totalNonCurrentLiabilities": "285047000", "cashAndShortTermInvestments": "2311000", "commonStockSharesOutstanding": "12746000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6763000", "profitLoss": "None", "dividendPayout": "1385000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1133000", "operatingCashflow": "23035000", "capitalExpenditures": "15247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5514000", "cashflowFromInvestment": "-15210000", "stockBasedCompensation": "579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1385000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10325000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 46149000, "cost_of_revenue": 29721000, "gross_profit": 16428000, "ebit": 9666000, "ebitda": 19468000, "pretax_income": 5847000, "tax_provision": 1745000, "net_income": 4102000, "net_income_to_common": 4102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 57123000, "total_assets": 586786000, "short_term_debt": 462000, "long_term_debt": 230000000, "total_debt": 230462000, "total_liabilities": 312070000, "total_equity": 274716000, "shares_outstanding": 12695000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13865000, "capital_expenditure": 37504000, "free_cash_flow": 51369000, "dividends_paid": 1383000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302717, "ticker_id": 2841, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9666000", "ebitda": "19468000", "netIncome": "4102000", "grossProfit": "16428000", "depreciation": "None", "totalRevenue": "46149000", "costOfRevenue": "29721000", "interestIncome": "1294000", "incomeBeforeTax": "5847000", "interestExpense": "3738000", "operatingIncome": "9666000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1745000", "reportedCurrency": "USD", "netInterestIncome": "-1294000", "nonInterestIncome": "None", "operatingExpenses": "6762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9802000", "sellingGeneralAndAdministrative": "5709000", "netIncomeFromContinuingOperations": "4102000" }, "balance": { "goodwill": "None", "inventory": "20647000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "586786000", "longTermDebt": "230000000", "shortTermDebt": "462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "168771000", "totalLiabilities": "312070000", "otherCurrentAssets": "3923000", "totalCurrentAssets": "57123000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "529663000", "currentAccountsPayable": "14048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "521417000", "shortLongTermDebtTotal": "230462000", "totalShareholderEquity": "274716000", "capitalLeaseObligations": "462000", "otherCurrentLiabilities": "10000000", "totalCurrentLiabilities": "24510000", "otherNonCurrentLiabilities": "5030000", "totalNonCurrentLiabilities": "287560000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "12695000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4102000", "profitLoss": "None", "dividendPayout": "1383000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-192000", "operatingCashflow": "13865000", "capitalExpenditures": "37504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20611000", "cashflowFromInvestment": "-34476000", "stockBasedCompensation": "576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1383000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9802000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46149000, "cost_of_revenue": 29721000, "gross_profit": 16428000, "research_and_development": null, "selling_general_admin": 5709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9666000, "depreciation_amortisation": 9802000, "ebitda": 19468000, "interest_expense": 3738000, "interest_income": null, "other_non_operating": null, "pretax_income": 5847000, "tax_provision": 1745000, "effective_tax_rate": null, "net_income": 4102000, "net_income_continuing_ops": 4102000, "net_income_to_common": 4102000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 32553000, "inventory": 20647000, "other_current_assets": null, "total_current_assets": 57123000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 529663000, "total_assets": 586786000, "short_term_debt": 462000, "accounts_payable": 14048000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24510000, "long_term_debt": 230000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 287560000, "total_liabilities": 312070000, "total_debt": 230462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 168771000, "total_equity": 274716000, "shares_outstanding": 12695000, "operating_cash_flow": 13865000, "stock_based_compensation": 576000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37504000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34476000, "dividends_paid": 1383000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20611000, "free_cash_flow": 51369000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9666000", "ebitda": "19468000", "netIncome": "4102000", "grossProfit": "16428000", "depreciation": "None", "totalRevenue": "46149000", "costOfRevenue": "29721000", "interestIncome": "1294000", "incomeBeforeTax": "5847000", "interestExpense": "3738000", "operatingIncome": "9666000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1745000", "reportedCurrency": "USD", "netInterestIncome": "-1294000", "nonInterestIncome": "None", "operatingExpenses": "6762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "29721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9802000", "sellingGeneralAndAdministrative": "5709000", "netIncomeFromContinuingOperations": "4102000" }, "balance": { "goodwill": "None", "inventory": "20647000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "586786000", "longTermDebt": "230000000", "shortTermDebt": "462000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "168771000", "totalLiabilities": "312070000", "otherCurrentAssets": "3923000", "totalCurrentAssets": "57123000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32553000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "529663000", "currentAccountsPayable": "14048000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "521417000", "shortLongTermDebtTotal": "230462000", "totalShareholderEquity": "274716000", "capitalLeaseObligations": "462000", "otherCurrentLiabilities": "10000000", "totalCurrentLiabilities": "24510000", "otherNonCurrentLiabilities": "5030000", "totalNonCurrentLiabilities": "287560000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "12695000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4102000", "profitLoss": "None", "dividendPayout": "1383000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-192000", "operatingCashflow": "13865000", "capitalExpenditures": "37504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20611000", "cashflowFromInvestment": "-34476000", "stockBasedCompensation": "576000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1383000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9802000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 43401000, "cost_of_revenue": 26822000, "gross_profit": 16579000, "ebit": 10649000, "ebitda": 19898000, "pretax_income": 7563000, "tax_provision": 1779000, "net_income": 5784000, "net_income_to_common": 5784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 50999000, "total_assets": 562307000, "short_term_debt": 291000, "long_term_debt": 208000000, "total_debt": 208291000, "total_liabilities": 290886000, "total_equity": 271421000, "shares_outstanding": 12685000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16707999, "capital_expenditure": 41861000, "free_cash_flow": 58568999, "dividends_paid": 1254000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302719, "ticker_id": 2841, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10649000", "ebitda": "19898000", "netIncome": "5784000", "grossProfit": "16579000", "depreciation": "None", "totalRevenue": "43401000", "costOfRevenue": "26822000", "interestIncome": "3414000", "incomeBeforeTax": "7563000", "interestExpense": "3086000", "operatingIncome": "10709000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1779000", "reportedCurrency": "USD", "netInterestIncome": "-3414000", "nonInterestIncome": "None", "operatingExpenses": "5870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9249000", "sellingGeneralAndAdministrative": "5870000", "netIncomeFromContinuingOperations": "5784000" }, "balance": { "goodwill": "None", "inventory": "21508000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "562307000", "longTermDebt": "208000000", "shortTermDebt": "291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "166065000", "totalLiabilities": "290886000", "otherCurrentAssets": "4454000", "totalCurrentAssets": "50999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "511308000", "currentAccountsPayable": "12273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501889000", "shortLongTermDebtTotal": "208000000", "totalShareholderEquity": "271421000", "capitalLeaseObligations": "291000", "otherCurrentLiabilities": "15231000", "totalCurrentLiabilities": "27795000", "otherNonCurrentLiabilities": "4418000", "totalNonCurrentLiabilities": "263091000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "12685000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5784000", "profitLoss": "None", "dividendPayout": "1254000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3174000", "operatingCashflow": "16707999", "capitalExpenditures": "41861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24826000", "cashflowFromInvestment": "-41859000", "stockBasedCompensation": "612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1254000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9249000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43401000, "cost_of_revenue": 26822000, "gross_profit": 16579000, "research_and_development": null, "selling_general_admin": 5870000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10649000, "depreciation_amortisation": 9249000, "ebitda": 19898000, "interest_expense": 3086000, "interest_income": null, "other_non_operating": null, "pretax_income": 7563000, "tax_provision": 1779000, "effective_tax_rate": null, "net_income": 5784000, "net_income_continuing_ops": 5784000, "net_income_to_common": 5784000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 25037000, "inventory": 21508000, "other_current_assets": null, "total_current_assets": 50999000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 511308000, "total_assets": 562307000, "short_term_debt": 291000, "accounts_payable": 12273000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 27795000, "long_term_debt": 208000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 263091000, "total_liabilities": 290886000, "total_debt": 208291000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 166065000, "total_equity": 271421000, "shares_outstanding": 12685000, "operating_cash_flow": 16707999, "stock_based_compensation": 612000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41861000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41859000, "dividends_paid": 1254000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24826000, "free_cash_flow": 58568999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10649000", "ebitda": "19898000", "netIncome": "5784000", "grossProfit": "16579000", "depreciation": "None", "totalRevenue": "43401000", "costOfRevenue": "26822000", "interestIncome": "3414000", "incomeBeforeTax": "7563000", "interestExpense": "3086000", "operatingIncome": "10709000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1779000", "reportedCurrency": "USD", "netInterestIncome": "-3414000", "nonInterestIncome": "None", "operatingExpenses": "5870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26822000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9249000", "sellingGeneralAndAdministrative": "5870000", "netIncomeFromContinuingOperations": "5784000" }, "balance": { "goodwill": "None", "inventory": "21508000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "562307000", "longTermDebt": "208000000", "shortTermDebt": "291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "166065000", "totalLiabilities": "290886000", "otherCurrentAssets": "4454000", "totalCurrentAssets": "50999000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25037000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "511308000", "currentAccountsPayable": "12273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "501889000", "shortLongTermDebtTotal": "208000000", "totalShareholderEquity": "271421000", "capitalLeaseObligations": "291000", "otherCurrentLiabilities": "15231000", "totalCurrentLiabilities": "27795000", "otherNonCurrentLiabilities": "4418000", "totalNonCurrentLiabilities": "263091000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "12685000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5784000", "profitLoss": "None", "dividendPayout": "1254000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3174000", "operatingCashflow": "16707999", "capitalExpenditures": "41861000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24826000", "cashflowFromInvestment": "-41859000", "stockBasedCompensation": "612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1254000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9249000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 41382000, "cost_of_revenue": 26128000, "gross_profit": 15254000, "ebit": 9800000, "ebitda": 18769000, "pretax_income": 6785000, "tax_provision": 1597000, "net_income": 5188000, "net_income_to_common": 5188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325000, "total_current_assets": 48882000, "total_assets": 525526000, "short_term_debt": 165000, "long_term_debt": 182000000, "total_debt": 182165000, "total_liabilities": 259312000, "total_equity": 266214000, "shares_outstanding": 12625000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9809000, "capital_expenditure": 25809000, "free_cash_flow": 35618000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302720, "ticker_id": 2841, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9800000", "ebitda": "18769000", "netIncome": "5188000", "grossProfit": "15254000", "depreciation": "None", "totalRevenue": "41382000", "costOfRevenue": "26128000", "interestIncome": "3243000", "incomeBeforeTax": "6785000", "interestExpense": "3243000", "operatingIncome": "9800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1597000", "reportedCurrency": "USD", "netInterestIncome": "-3243000", "nonInterestIncome": "None", "operatingExpenses": "5454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8969000", "sellingGeneralAndAdministrative": "5454000", "netIncomeFromContinuingOperations": "5188000" }, "balance": { "goodwill": "None", "inventory": "18334000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "525526000", "longTermDebt": "182000000", "shortTermDebt": "165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "161550000", "totalLiabilities": "259312000", "otherCurrentAssets": "5073000", "totalCurrentAssets": "48882000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "476644000", "currentAccountsPayable": "14491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "469616000", "shortLongTermDebtTotal": "182165000", "totalShareholderEquity": "266214000", "capitalLeaseObligations": "165000", "otherCurrentLiabilities": "9871000", "totalCurrentLiabilities": "24788000", "otherNonCurrentLiabilities": "3640000", "totalNonCurrentLiabilities": "234524000", "cashAndShortTermInvestments": "325000", "commonStockSharesOutstanding": "12625000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5188000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-991000", "operatingCashflow": "9809000", "capitalExpenditures": "25809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14075000", "cashflowFromInvestment": "-25706000", "stockBasedCompensation": "579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "75000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8969000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41382000, "cost_of_revenue": 26128000, "gross_profit": 15254000, "research_and_development": null, "selling_general_admin": 5454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9800000, "depreciation_amortisation": 8969000, "ebitda": 18769000, "interest_expense": 3243000, "interest_income": null, "other_non_operating": null, "pretax_income": 6785000, "tax_provision": 1597000, "effective_tax_rate": null, "net_income": 5188000, "net_income_continuing_ops": 5188000, "net_income_to_common": 5188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 325000, "short_term_investments": null, "net_receivables": 25150000, "inventory": 18334000, "other_current_assets": null, "total_current_assets": 48882000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 476644000, "total_assets": 525526000, "short_term_debt": 165000, "accounts_payable": 14491000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24788000, "long_term_debt": 182000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 234524000, "total_liabilities": 259312000, "total_debt": 182165000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 161550000, "total_equity": 266214000, "shares_outstanding": 12625000, "operating_cash_flow": 9809000, "stock_based_compensation": 579000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25809000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25706000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14075000, "free_cash_flow": 35618000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9800000", "ebitda": "18769000", "netIncome": "5188000", "grossProfit": "15254000", "depreciation": "None", "totalRevenue": "41382000", "costOfRevenue": "26128000", "interestIncome": "3243000", "incomeBeforeTax": "6785000", "interestExpense": "3243000", "operatingIncome": "9800000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1597000", "reportedCurrency": "USD", "netInterestIncome": "-3243000", "nonInterestIncome": "None", "operatingExpenses": "5454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8969000", "sellingGeneralAndAdministrative": "5454000", "netIncomeFromContinuingOperations": "5188000" }, "balance": { "goodwill": "None", "inventory": "18334000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "525526000", "longTermDebt": "182000000", "shortTermDebt": "165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "161550000", "totalLiabilities": "259312000", "otherCurrentAssets": "5073000", "totalCurrentAssets": "48882000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "25150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "476644000", "currentAccountsPayable": "14491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "469616000", "shortLongTermDebtTotal": "182165000", "totalShareholderEquity": "266214000", "capitalLeaseObligations": "165000", "otherCurrentLiabilities": "9871000", "totalCurrentLiabilities": "24788000", "otherNonCurrentLiabilities": "3640000", "totalNonCurrentLiabilities": "234524000", "cashAndShortTermInvestments": "325000", "commonStockSharesOutstanding": "12625000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5188000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-991000", "operatingCashflow": "9809000", "capitalExpenditures": "25809000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14075000", "cashflowFromInvestment": "-25706000", "stockBasedCompensation": "579000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "75000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8969000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 41383000, "cost_of_revenue": 25763000, "gross_profit": 15620000, "ebit": 10181000, "ebitda": 18817000, "pretax_income": 6336000, "tax_provision": 1482000, "net_income": 4854000, "net_income_to_common": 4854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2147000, "total_current_assets": 47160000, "total_assets": 501691000, "short_term_debt": 165000, "long_term_debt": 168000000, "total_debt": 168165000, "total_liabilities": 241427000, "total_equity": 260264000, "shares_outstanding": 12611000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21267000, "capital_expenditure": 19256000, "free_cash_flow": 40523000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302721, "ticker_id": 2841, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10181000", "ebitda": "18817000", "netIncome": "4854000", "grossProfit": "15620000", "depreciation": "None", "totalRevenue": "41383000", "costOfRevenue": "25763000", "interestIncome": "3170000", "incomeBeforeTax": "6336000", "interestExpense": "3170000", "operatingIncome": "10181000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1482000", "reportedCurrency": "USD", "netInterestIncome": "-3170000", "nonInterestIncome": "None", "operatingExpenses": "5439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8636000", "sellingGeneralAndAdministrative": "5378000", "netIncomeFromContinuingOperations": "4854000" }, "balance": { "goodwill": "None", "inventory": "17343000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "501691000", "longTermDebt": "168000000", "shortTermDebt": "165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "156362000", "totalLiabilities": "241427000", "otherCurrentAssets": "992000", "totalCurrentAssets": "47160000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454531000", "currentAccountsPayable": "14977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "448426000", "shortLongTermDebtTotal": "168165000", "totalShareholderEquity": "260264000", "capitalLeaseObligations": "165000", "otherCurrentLiabilities": "6979000", "totalCurrentLiabilities": "22445000", "otherNonCurrentLiabilities": "3659000", "totalNonCurrentLiabilities": "218982000", "cashAndShortTermInvestments": "2147000", "commonStockSharesOutstanding": "12611000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4854000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "647000", "operatingCashflow": "21267000", "capitalExpenditures": "19256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2006000", "cashflowFromInvestment": "-19256000", "stockBasedCompensation": "359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41383000, "cost_of_revenue": 25763000, "gross_profit": 15620000, "research_and_development": null, "selling_general_admin": 5378000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10181000, "depreciation_amortisation": 8636000, "ebitda": 18817000, "interest_expense": 3170000, "interest_income": null, "other_non_operating": null, "pretax_income": 6336000, "tax_provision": 1482000, "effective_tax_rate": null, "net_income": 4854000, "net_income_continuing_ops": 4854000, "net_income_to_common": 4854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2147000, "short_term_investments": null, "net_receivables": 26678000, "inventory": 17343000, "other_current_assets": null, "total_current_assets": 47160000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 454531000, "total_assets": 501691000, "short_term_debt": 165000, "accounts_payable": 14977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22445000, "long_term_debt": 168000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 218982000, "total_liabilities": 241427000, "total_debt": 168165000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 156362000, "total_equity": 260264000, "shares_outstanding": 12611000, "operating_cash_flow": 21267000, "stock_based_compensation": 359000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19256000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19256000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2006000, "free_cash_flow": 40523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10181000", "ebitda": "18817000", "netIncome": "4854000", "grossProfit": "15620000", "depreciation": "None", "totalRevenue": "41383000", "costOfRevenue": "25763000", "interestIncome": "3170000", "incomeBeforeTax": "6336000", "interestExpense": "3170000", "operatingIncome": "10181000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1482000", "reportedCurrency": "USD", "netInterestIncome": "-3170000", "nonInterestIncome": "None", "operatingExpenses": "5439000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25763000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8636000", "sellingGeneralAndAdministrative": "5378000", "netIncomeFromContinuingOperations": "4854000" }, "balance": { "goodwill": "None", "inventory": "17343000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "501691000", "longTermDebt": "168000000", "shortTermDebt": "165000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "156362000", "totalLiabilities": "241427000", "otherCurrentAssets": "992000", "totalCurrentAssets": "47160000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454531000", "currentAccountsPayable": "14977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "448426000", "shortLongTermDebtTotal": "168165000", "totalShareholderEquity": "260264000", "capitalLeaseObligations": "165000", "otherCurrentLiabilities": "6979000", "totalCurrentLiabilities": "22445000", "otherNonCurrentLiabilities": "3659000", "totalNonCurrentLiabilities": "218982000", "cashAndShortTermInvestments": "2147000", "commonStockSharesOutstanding": "12611000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4854000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "647000", "operatingCashflow": "21267000", "capitalExpenditures": "19256000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2006000", "cashflowFromInvestment": "-19256000", "stockBasedCompensation": "359000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8636000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 40658000, "cost_of_revenue": 26148000, "gross_profit": 14510000, "ebit": 6163000, "ebitda": 14632000, "pretax_income": 3148000, "tax_provision": 283000, "net_income": 2865000, "net_income_to_common": 2865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2142000, "total_current_assets": 48176000, "total_assets": 492528000, "short_term_debt": 153000, "long_term_debt": 170000000, "total_debt": 170153000, "total_liabilities": 237471000, "total_equity": 255057000, "shares_outstanding": 12586000, "goodwill_and_intangibles": 0 }, "cash_flow": { "operating_cash_flow": 9426000, "capital_expenditure": 14544000, "free_cash_flow": 23970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302722, "ticker_id": 2841, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6163000", "ebitda": "14632000", "netIncome": "2865000", "grossProfit": "14510000", "depreciation": "None", "totalRevenue": "40658000", "costOfRevenue": "26148000", "interestIncome": "3015000", "incomeBeforeTax": "3148000", "interestExpense": "3015000", "operatingIncome": "6043000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "283000", "reportedCurrency": "USD", "netInterestIncome": "-3015000", "nonInterestIncome": "None", "operatingExpenses": "8467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8469000", "sellingGeneralAndAdministrative": "6306000", "netIncomeFromContinuingOperations": "2865000" }, "balance": { "goodwill": "None", "inventory": "18051000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "492528000", "longTermDebt": "170000000", "shortTermDebt": "153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "151508000", "totalLiabilities": "237471000", "otherCurrentAssets": "1075000", "totalCurrentAssets": "48176000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "444352000", "currentAccountsPayable": "9670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "438617000", "shortLongTermDebtTotal": "170153000", "totalShareholderEquity": "255057000", "capitalLeaseObligations": "153000", "otherCurrentLiabilities": "7180000", "totalCurrentLiabilities": "17358000", "otherNonCurrentLiabilities": "4240000", "totalNonCurrentLiabilities": "220113000", "cashAndShortTermInvestments": "2142000", "commonStockSharesOutstanding": "12586000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "2142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2865000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1355000", "operatingCashflow": "9426000", "capitalExpenditures": "14544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7065000", "cashflowFromInvestment": "-14759000", "stockBasedCompensation": "783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "293000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40658000, "cost_of_revenue": 26148000, "gross_profit": 14510000, "research_and_development": 100000, "selling_general_admin": 6306000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6163000, "depreciation_amortisation": 8469000, "ebitda": 14632000, "interest_expense": 3015000, "interest_income": null, "other_non_operating": null, "pretax_income": 3148000, "tax_provision": 283000, "effective_tax_rate": null, "net_income": 2865000, "net_income_continuing_ops": 2865000, "net_income_to_common": 2865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2142000, "short_term_investments": null, "net_receivables": 26908000, "inventory": 18051000, "other_current_assets": null, "total_current_assets": 48176000, "net_ppe": null, "goodwill": null, "intangible_assets": 0, "goodwill_and_intangibles": 0, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 444352000, "total_assets": 492528000, "short_term_debt": 153000, "accounts_payable": 9670000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 17358000, "long_term_debt": 170000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 220113000, "total_liabilities": 237471000, "total_debt": 170153000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 151508000, "total_equity": 255057000, "shares_outstanding": 12586000, "operating_cash_flow": 9426000, "stock_based_compensation": 783000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14759000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7065000, "free_cash_flow": 23970000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6163000", "ebitda": "14632000", "netIncome": "2865000", "grossProfit": "14510000", "depreciation": "None", "totalRevenue": "40658000", "costOfRevenue": "26148000", "interestIncome": "3015000", "incomeBeforeTax": "3148000", "interestExpense": "3015000", "operatingIncome": "6043000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "283000", "reportedCurrency": "USD", "netInterestIncome": "-3015000", "nonInterestIncome": "None", "operatingExpenses": "8467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8469000", "sellingGeneralAndAdministrative": "6306000", "netIncomeFromContinuingOperations": "2865000" }, "balance": { "goodwill": "None", "inventory": "18051000", "commonStock": "138000", "currentDebt": "None", "investments": "None", "totalAssets": "492528000", "longTermDebt": "170000000", "shortTermDebt": "153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "0", "reportedCurrency": "USD", "retainedEarnings": "151508000", "totalLiabilities": "237471000", "otherCurrentAssets": "1075000", "totalCurrentAssets": "48176000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "26908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "444352000", "currentAccountsPayable": "9670000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "438617000", "shortLongTermDebtTotal": "170153000", "totalShareholderEquity": "255057000", "capitalLeaseObligations": "153000", "otherCurrentLiabilities": "7180000", "totalCurrentLiabilities": "17358000", "otherNonCurrentLiabilities": "4240000", "totalNonCurrentLiabilities": "220113000", "cashAndShortTermInvestments": "2142000", "commonStockSharesOutstanding": "12586000", "intangibleAssetsExcludingGoodwill": "0", "cashAndCashEquivalentsAtCarryingValue": "2142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2865000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1355000", "operatingCashflow": "9426000", "capitalExpenditures": "14544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7065000", "cashflowFromInvestment": "-14759000", "stockBasedCompensation": "783000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "293000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8469000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 40686000, "cost_of_revenue": 16470000, "gross_profit": 24216000, "ebit": 9442000, "ebitda": 17528000, "pretax_income": 6397000, "tax_provision": 1383000, "net_income": 5014000, "net_income_to_common": 5014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 410000, "total_current_assets": 58983000, "total_assets": 498069000, "short_term_debt": 0, "long_term_debt": 163000000, "total_debt": 163000000, "total_liabilities": 246883000, "total_equity": 251186000, "shares_outstanding": 12526000, "goodwill_and_intangibles": 681000 }, "cash_flow": { "operating_cash_flow": 25918000, "capital_expenditure": 29088000, "free_cash_flow": 55006000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302724, "ticker_id": 2841, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9442000", "ebitda": "17528000", "netIncome": "5014000", "grossProfit": "24216000", "depreciation": "None", "totalRevenue": "40686000", "costOfRevenue": "16470000", "interestIncome": "3045000", "incomeBeforeTax": "6397000", "interestExpense": "3045000", "operatingIncome": "9457000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1383000", "reportedCurrency": "USD", "netInterestIncome": "-3045000", "nonInterestIncome": "None", "operatingExpenses": "14759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8086000", "sellingGeneralAndAdministrative": "5213000", "netIncomeFromContinuingOperations": "5014000" }, "balance": { "goodwill": "None", "inventory": "20175000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "498069000", "longTermDebt": "163000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "681000", "reportedCurrency": "USD", "retainedEarnings": "148643000", "totalLiabilities": "246883000", "otherCurrentAssets": "13589000", "totalCurrentAssets": "58983000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "439086000", "currentAccountsPayable": "26473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "429299000", "shortLongTermDebtTotal": "163000000", "totalShareholderEquity": "251186000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7041000", "totalCurrentLiabilities": "33514000", "otherNonCurrentLiabilities": "4678000", "totalNonCurrentLiabilities": "213369000", "cashAndShortTermInvestments": "410000", "commonStockSharesOutstanding": "12526000", "intangibleAssetsExcludingGoodwill": "681000", "cashAndCashEquivalentsAtCarryingValue": "410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-27000", "operatingCashflow": "25918000", "capitalExpenditures": "29088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-324000", "cashflowFromInvestment": "-28800000", "stockBasedCompensation": "522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8086000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 40686000, "cost_of_revenue": 16470000, "gross_profit": 24216000, "research_and_development": null, "selling_general_admin": 5213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9442000, "depreciation_amortisation": 8086000, "ebitda": 17528000, "interest_expense": 3045000, "interest_income": null, "other_non_operating": null, "pretax_income": 6397000, "tax_provision": 1383000, "effective_tax_rate": null, "net_income": 5014000, "net_income_continuing_ops": 5014000, "net_income_to_common": 5014000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 410000, "short_term_investments": null, "net_receivables": 24809000, "inventory": 20175000, "other_current_assets": null, "total_current_assets": 58983000, "net_ppe": null, "goodwill": null, "intangible_assets": 681000, "goodwill_and_intangibles": 681000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 439086000, "total_assets": 498069000, "short_term_debt": 0, "accounts_payable": 26473000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33514000, "long_term_debt": 163000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 213369000, "total_liabilities": 246883000, "total_debt": 163000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 148643000, "total_equity": 251186000, "shares_outstanding": 12526000, "operating_cash_flow": 25918000, "stock_based_compensation": 522000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -324000, "free_cash_flow": 55006000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9442000", "ebitda": "17528000", "netIncome": "5014000", "grossProfit": "24216000", "depreciation": "None", "totalRevenue": "40686000", "costOfRevenue": "16470000", "interestIncome": "3045000", "incomeBeforeTax": "6397000", "interestExpense": "3045000", "operatingIncome": "9457000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1383000", "reportedCurrency": "USD", "netInterestIncome": "-3045000", "nonInterestIncome": "None", "operatingExpenses": "14759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16470000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8086000", "sellingGeneralAndAdministrative": "5213000", "netIncomeFromContinuingOperations": "5014000" }, "balance": { "goodwill": "None", "inventory": "20175000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "498069000", "longTermDebt": "163000000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "681000", "reportedCurrency": "USD", "retainedEarnings": "148643000", "totalLiabilities": "246883000", "otherCurrentAssets": "13589000", "totalCurrentAssets": "58983000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "24809000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "439086000", "currentAccountsPayable": "26473000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "429299000", "shortLongTermDebtTotal": "163000000", "totalShareholderEquity": "251186000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "7041000", "totalCurrentLiabilities": "33514000", "otherNonCurrentLiabilities": "4678000", "totalNonCurrentLiabilities": "213369000", "cashAndShortTermInvestments": "410000", "commonStockSharesOutstanding": "12526000", "intangibleAssetsExcludingGoodwill": "681000", "cashAndCashEquivalentsAtCarryingValue": "410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5014000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-27000", "operatingCashflow": "25918000", "capitalExpenditures": "29088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-324000", "cashflowFromInvestment": "-28800000", "stockBasedCompensation": "522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8086000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 38491000, "cost_of_revenue": 25194000, "gross_profit": 13297000, "ebit": 8476000, "ebitda": 16181000, "pretax_income": 5544000, "tax_provision": 1294000, "net_income": 4250000, "net_income_to_common": 4250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3616000, "total_current_assets": 70396000, "total_assets": 489165000, "short_term_debt": null, "long_term_debt": 163000000, "total_debt": 163000000, "total_liabilities": 243505000, "total_equity": 245660000, "shares_outstanding": 12483000, "goodwill_and_intangibles": 712000 }, "cash_flow": { "operating_cash_flow": 25510000, "capital_expenditure": 17330000, "free_cash_flow": 42840000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302725, "ticker_id": 2841, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8476000", "ebitda": "16181000", "netIncome": "4250000", "grossProfit": "13297000", "depreciation": "None", "totalRevenue": "38491000", "costOfRevenue": "25194000", "interestIncome": "None", "incomeBeforeTax": "5544000", "interestExpense": "2932000", "operatingIncome": "8506000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1294000", "reportedCurrency": "USD", "netInterestIncome": "-2932000", "nonInterestIncome": "None", "operatingExpenses": "4791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7705000", "sellingGeneralAndAdministrative": "4791000", "netIncomeFromContinuingOperations": "4250000" }, "balance": { "goodwill": "None", "inventory": "20254000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "489165000", "longTermDebt": "163000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "712000", "reportedCurrency": "USD", "retainedEarnings": "143629000", "totalLiabilities": "243505000", "otherCurrentAssets": "2139000", "totalCurrentAssets": "70396000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418769000", "currentAccountsPayable": "23336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163000000", "totalShareholderEquity": "245660000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6803000", "totalCurrentLiabilities": "30139000", "otherNonCurrentLiabilities": "6076000", "totalNonCurrentLiabilities": "213366000", "cashAndShortTermInvestments": "3616000", "commonStockSharesOutstanding": "12483000", "intangibleAssetsExcludingGoodwill": "712000", "cashAndCashEquivalentsAtCarryingValue": "3616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4250000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1501000", "operatingCashflow": "25510000", "capitalExpenditures": "17330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10193000", "cashflowFromInvestment": "-16940000", "stockBasedCompensation": "242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38491000, "cost_of_revenue": 25194000, "gross_profit": 13297000, "research_and_development": null, "selling_general_admin": 4791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8476000, "depreciation_amortisation": 7705000, "ebitda": 16181000, "interest_expense": 2932000, "interest_income": null, "other_non_operating": null, "pretax_income": 5544000, "tax_provision": 1294000, "effective_tax_rate": null, "net_income": 4250000, "net_income_continuing_ops": 4250000, "net_income_to_common": 4250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3616000, "short_term_investments": null, "net_receivables": 44387000, "inventory": 20254000, "other_current_assets": null, "total_current_assets": 70396000, "net_ppe": null, "goodwill": null, "intangible_assets": 712000, "goodwill_and_intangibles": 712000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 418769000, "total_assets": 489165000, "short_term_debt": null, "accounts_payable": 23336000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30139000, "long_term_debt": 163000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 213366000, "total_liabilities": 243505000, "total_debt": 163000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 143629000, "total_equity": 245660000, "shares_outstanding": 12483000, "operating_cash_flow": 25510000, "stock_based_compensation": 242000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16940000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10193000, "free_cash_flow": 42840000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8476000", "ebitda": "16181000", "netIncome": "4250000", "grossProfit": "13297000", "depreciation": "None", "totalRevenue": "38491000", "costOfRevenue": "25194000", "interestIncome": "None", "incomeBeforeTax": "5544000", "interestExpense": "2932000", "operatingIncome": "8506000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1294000", "reportedCurrency": "USD", "netInterestIncome": "-2932000", "nonInterestIncome": "None", "operatingExpenses": "4791000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7705000", "sellingGeneralAndAdministrative": "4791000", "netIncomeFromContinuingOperations": "4250000" }, "balance": { "goodwill": "None", "inventory": "20254000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "489165000", "longTermDebt": "163000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "712000", "reportedCurrency": "USD", "retainedEarnings": "143629000", "totalLiabilities": "243505000", "otherCurrentAssets": "2139000", "totalCurrentAssets": "70396000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44387000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "418769000", "currentAccountsPayable": "23336000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163000000", "totalShareholderEquity": "245660000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "6803000", "totalCurrentLiabilities": "30139000", "otherNonCurrentLiabilities": "6076000", "totalNonCurrentLiabilities": "213366000", "cashAndShortTermInvestments": "3616000", "commonStockSharesOutstanding": "12483000", "intangibleAssetsExcludingGoodwill": "712000", "cashAndCashEquivalentsAtCarryingValue": "3616000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4250000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-1501000", "operatingCashflow": "25510000", "capitalExpenditures": "17330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10193000", "cashflowFromInvestment": "-16940000", "stockBasedCompensation": "242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-98000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7705000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 36907000, "cost_of_revenue": 22881000, "gross_profit": 14026000, "ebit": 9512000, "ebitda": 16599000, "pretax_income": 6577000, "tax_provision": 1479000, "net_income": 5098000, "net_income_to_common": 5098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5239000, "total_current_assets": 78841000, "total_assets": 486176000, "short_term_debt": 365000, "long_term_debt": 172000000, "total_debt": 172365000, "total_liabilities": 244910000, "total_equity": 241266000, "shares_outstanding": 12465000, "goodwill_and_intangibles": 744000 }, "cash_flow": { "operating_cash_flow": 5609000, "capital_expenditure": 10932000, "free_cash_flow": 16541000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302726, "ticker_id": 2841, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9512000", "ebitda": "16599000", "netIncome": "5098000", "grossProfit": "14026000", "depreciation": "None", "totalRevenue": "36907000", "costOfRevenue": "22881000", "interestIncome": "None", "incomeBeforeTax": "6577000", "interestExpense": "2935000", "operatingIncome": "9319000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1479000", "reportedCurrency": "USD", "netInterestIncome": "-2935000", "nonInterestIncome": "None", "operatingExpenses": "4707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7087000", "sellingGeneralAndAdministrative": "4702000", "netIncomeFromContinuingOperations": "5098000" }, "balance": { "goodwill": "None", "inventory": "18811000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "486176000", "longTermDebt": "172000000", "shortTermDebt": "365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "744000", "reportedCurrency": "USD", "retainedEarnings": "139379000", "totalLiabilities": "244910000", "otherCurrentAssets": "938000", "totalCurrentAssets": "78841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "407335000", "currentAccountsPayable": "12431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "172000000", "totalShareholderEquity": "241266000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11995000", "totalCurrentLiabilities": "24426000", "otherNonCurrentLiabilities": "5392000", "totalNonCurrentLiabilities": "220484000", "cashAndShortTermInvestments": "5239000", "commonStockSharesOutstanding": "12465000", "intangibleAssetsExcludingGoodwill": "744000", "cashAndCashEquivalentsAtCarryingValue": "5239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2650000", "operatingCashflow": "5609000", "capitalExpenditures": "10932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7825000", "cashflowFromInvestment": "-10941000", "stockBasedCompensation": "274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7087000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36907000, "cost_of_revenue": 22881000, "gross_profit": 14026000, "research_and_development": 100000, "selling_general_admin": 4702000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9512000, "depreciation_amortisation": 7087000, "ebitda": 16599000, "interest_expense": 2935000, "interest_income": null, "other_non_operating": null, "pretax_income": 6577000, "tax_provision": 1479000, "effective_tax_rate": null, "net_income": 5098000, "net_income_continuing_ops": 5098000, "net_income_to_common": 5098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5239000, "short_term_investments": null, "net_receivables": 53853000, "inventory": 18811000, "other_current_assets": null, "total_current_assets": 78841000, "net_ppe": null, "goodwill": null, "intangible_assets": 744000, "goodwill_and_intangibles": 744000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 407335000, "total_assets": 486176000, "short_term_debt": 365000, "accounts_payable": 12431000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24426000, "long_term_debt": 172000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 220484000, "total_liabilities": 244910000, "total_debt": 172365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 139379000, "total_equity": 241266000, "shares_outstanding": 12465000, "operating_cash_flow": 5609000, "stock_based_compensation": 274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10932000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10941000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7825000, "free_cash_flow": 16541000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9512000", "ebitda": "16599000", "netIncome": "5098000", "grossProfit": "14026000", "depreciation": "None", "totalRevenue": "36907000", "costOfRevenue": "22881000", "interestIncome": "None", "incomeBeforeTax": "6577000", "interestExpense": "2935000", "operatingIncome": "9319000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1479000", "reportedCurrency": "USD", "netInterestIncome": "-2935000", "nonInterestIncome": "None", "operatingExpenses": "4707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7087000", "sellingGeneralAndAdministrative": "4702000", "netIncomeFromContinuingOperations": "5098000" }, "balance": { "goodwill": "None", "inventory": "18811000", "commonStock": "137000", "currentDebt": "None", "investments": "None", "totalAssets": "486176000", "longTermDebt": "172000000", "shortTermDebt": "365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "744000", "reportedCurrency": "USD", "retainedEarnings": "139379000", "totalLiabilities": "244910000", "otherCurrentAssets": "938000", "totalCurrentAssets": "78841000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "53853000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "407335000", "currentAccountsPayable": "12431000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "172000000", "totalShareholderEquity": "241266000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11995000", "totalCurrentLiabilities": "24426000", "otherNonCurrentLiabilities": "5392000", "totalNonCurrentLiabilities": "220484000", "cashAndShortTermInvestments": "5239000", "commonStockSharesOutstanding": "12465000", "intangibleAssetsExcludingGoodwill": "744000", "cashAndCashEquivalentsAtCarryingValue": "5239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5098000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "2650000", "operatingCashflow": "5609000", "capitalExpenditures": "10932000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7825000", "cashflowFromInvestment": "-10941000", "stockBasedCompensation": "274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7087000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 36221000, "cost_of_revenue": 23122000, "gross_profit": 13099000, "ebit": 4944000, "ebitda": null, "pretax_income": 2133000, "tax_provision": null, "net_income": 1702000, "net_income_to_common": 1702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2746000, "total_current_assets": 76271000, "total_assets": 478729000, "short_term_debt": null, "long_term_debt": 164000000, "total_debt": 164000000, "total_liabilities": 242835000, "total_equity": 235894000, "shares_outstanding": 12378000, "goodwill_and_intangibles": 775000 }, "cash_flow": { "operating_cash_flow": -7665000, "capital_expenditure": 25380000, "free_cash_flow": 17715000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302727, "ticker_id": 2841, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "1702000", "grossProfit": "13099000", "depreciation": "None", "totalRevenue": "36221000", "costOfRevenue": "23122000", "interestIncome": "None", "incomeBeforeTax": "2133000", "interestExpense": "2297000", "operatingIncome": "4944000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2297000", "nonInterestIncome": "None", "operatingExpenses": "31277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4190000", "netIncomeFromContinuingOperations": "1702000" }, "balance": { "goodwill": "None", "inventory": "21639000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "478729000", "longTermDebt": "164000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "775000", "reportedCurrency": "USD", "retainedEarnings": "134281000", "totalLiabilities": "242835000", "otherCurrentAssets": "1162000", "totalCurrentAssets": "76271000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "402458000", "currentAccountsPayable": "17628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "235894000", "capitalLeaseObligations": "365000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "32713000", "otherNonCurrentLiabilities": "4486000", "totalNonCurrentLiabilities": "210122000", "cashAndShortTermInvestments": "2746000", "commonStockSharesOutstanding": "12378000", "intangibleAssetsExcludingGoodwill": "775000", "cashAndCashEquivalentsAtCarryingValue": "2746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1939000", "operatingCashflow": "-7665000", "capitalExpenditures": "25380000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35392000", "cashflowFromInvestment": "None", "stockBasedCompensation": "228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 36221000, "cost_of_revenue": 23122000, "gross_profit": 13099000, "research_and_development": null, "selling_general_admin": 4190000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4944000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 2297000, "interest_income": null, "other_non_operating": null, "pretax_income": 2133000, "tax_provision": null, "effective_tax_rate": null, "net_income": 1702000, "net_income_continuing_ops": 1702000, "net_income_to_common": 1702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2746000, "short_term_investments": null, "net_receivables": 39186000, "inventory": 21639000, "other_current_assets": null, "total_current_assets": 76271000, "net_ppe": null, "goodwill": null, "intangible_assets": 775000, "goodwill_and_intangibles": 775000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 402458000, "total_assets": 478729000, "short_term_debt": null, "accounts_payable": 17628000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32713000, "long_term_debt": 164000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 210122000, "total_liabilities": 242835000, "total_debt": 164000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 134281000, "total_equity": 235894000, "shares_outstanding": 12378000, "operating_cash_flow": -7665000, "stock_based_compensation": 228000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25380000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 35392000, "free_cash_flow": 17715000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "1702000", "grossProfit": "13099000", "depreciation": "None", "totalRevenue": "36221000", "costOfRevenue": "23122000", "interestIncome": "None", "incomeBeforeTax": "2133000", "interestExpense": "2297000", "operatingIncome": "4944000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-2297000", "nonInterestIncome": "None", "operatingExpenses": "31277000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "4190000", "netIncomeFromContinuingOperations": "1702000" }, "balance": { "goodwill": "None", "inventory": "21639000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "478729000", "longTermDebt": "164000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "775000", "reportedCurrency": "USD", "retainedEarnings": "134281000", "totalLiabilities": "242835000", "otherCurrentAssets": "1162000", "totalCurrentAssets": "76271000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39186000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "402458000", "currentAccountsPayable": "17628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "235894000", "capitalLeaseObligations": "365000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "32713000", "otherNonCurrentLiabilities": "4486000", "totalNonCurrentLiabilities": "210122000", "cashAndShortTermInvestments": "2746000", "commonStockSharesOutstanding": "12378000", "intangibleAssetsExcludingGoodwill": "775000", "cashAndCashEquivalentsAtCarryingValue": "2746000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1939000", "operatingCashflow": "-7665000", "capitalExpenditures": "25380000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "35392000", "cashflowFromInvestment": "None", "stockBasedCompensation": "228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7160000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 31369000, "cost_of_revenue": 23620000, "gross_profit": 7749000, "ebit": 4817000, "ebitda": 11624000, "pretax_income": 3217000, "tax_provision": 1046000, "net_income": 2171000, "net_income_to_common": 2171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 197000, "total_current_assets": 67327000, "total_assets": 451813000, "short_term_debt": 98000, "long_term_debt": 128000000, "total_debt": 128098000, "total_liabilities": 217848000, "total_equity": 233965000, "shares_outstanding": 12403000, "goodwill_and_intangibles": 806000 }, "cash_flow": { "operating_cash_flow": 3055000, "capital_expenditure": 35084000, "free_cash_flow": 38139000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302729, "ticker_id": 2841, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4817000", "ebitda": "11624000", "netIncome": "2171000", "grossProfit": "7749000", "depreciation": "None", "totalRevenue": "31369000", "costOfRevenue": "23620000", "interestIncome": "1600000", "incomeBeforeTax": "3217000", "interestExpense": "1600000", "operatingIncome": "4904000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1046000", "reportedCurrency": "USD", "netInterestIncome": "-1600000", "nonInterestIncome": "None", "operatingExpenses": "2845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6807000", "sellingGeneralAndAdministrative": "2845000", "netIncomeFromContinuingOperations": "2171000" }, "balance": { "goodwill": "None", "inventory": "26115000", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "451813000", "longTermDebt": "128000000", "shortTermDebt": "98000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "806000", "reportedCurrency": "USD", "retainedEarnings": "132579000", "totalLiabilities": "217848000", "otherCurrentAssets": "12974000", "totalCurrentAssets": "67327000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "384486000", "currentAccountsPayable": "30550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "376717000", "shortLongTermDebtTotal": "128261000", "totalShareholderEquity": "233965000", "capitalLeaseObligations": "261000", "otherCurrentLiabilities": "14608000", "totalCurrentLiabilities": "45256000", "otherNonCurrentLiabilities": "3223000", "totalNonCurrentLiabilities": "172592000", "cashAndShortTermInvestments": "197000", "commonStockSharesOutstanding": "12403000", "intangibleAssetsExcludingGoodwill": "806000", "cashAndCashEquivalentsAtCarryingValue": "197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2171000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1830000", "operatingCashflow": "3055000", "capitalExpenditures": "35084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27989000", "cashflowFromInvestment": "-35133000", "stockBasedCompensation": "209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6807000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31369000, "cost_of_revenue": 23620000, "gross_profit": 7749000, "research_and_development": null, "selling_general_admin": 2845000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4817000, "depreciation_amortisation": 6807000, "ebitda": 11624000, "interest_expense": 1600000, "interest_income": null, "other_non_operating": null, "pretax_income": 3217000, "tax_provision": 1046000, "effective_tax_rate": null, "net_income": 2171000, "net_income_continuing_ops": 2171000, "net_income_to_common": 2171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 197000, "short_term_investments": null, "net_receivables": 28041000, "inventory": 26115000, "other_current_assets": null, "total_current_assets": 67327000, "net_ppe": null, "goodwill": null, "intangible_assets": 806000, "goodwill_and_intangibles": 806000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 384486000, "total_assets": 451813000, "short_term_debt": 98000, "accounts_payable": 30550000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45256000, "long_term_debt": 128000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 172592000, "total_liabilities": 217848000, "total_debt": 128098000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 132579000, "total_equity": 233965000, "shares_outstanding": 12403000, "operating_cash_flow": 3055000, "stock_based_compensation": 209000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35084000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35133000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27989000, "free_cash_flow": 38139000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4817000", "ebitda": "11624000", "netIncome": "2171000", "grossProfit": "7749000", "depreciation": "None", "totalRevenue": "31369000", "costOfRevenue": "23620000", "interestIncome": "1600000", "incomeBeforeTax": "3217000", "interestExpense": "1600000", "operatingIncome": "4904000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1046000", "reportedCurrency": "USD", "netInterestIncome": "-1600000", "nonInterestIncome": "None", "operatingExpenses": "2845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23620000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6807000", "sellingGeneralAndAdministrative": "2845000", "netIncomeFromContinuingOperations": "2171000" }, "balance": { "goodwill": "None", "inventory": "26115000", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "451813000", "longTermDebt": "128000000", "shortTermDebt": "98000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "806000", "reportedCurrency": "USD", "retainedEarnings": "132579000", "totalLiabilities": "217848000", "otherCurrentAssets": "12974000", "totalCurrentAssets": "67327000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "28041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "384486000", "currentAccountsPayable": "30550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "376717000", "shortLongTermDebtTotal": "128261000", "totalShareholderEquity": "233965000", "capitalLeaseObligations": "261000", "otherCurrentLiabilities": "14608000", "totalCurrentLiabilities": "45256000", "otherNonCurrentLiabilities": "3223000", "totalNonCurrentLiabilities": "172592000", "cashAndShortTermInvestments": "197000", "commonStockSharesOutstanding": "12403000", "intangibleAssetsExcludingGoodwill": "806000", "cashAndCashEquivalentsAtCarryingValue": "197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2171000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1830000", "operatingCashflow": "3055000", "capitalExpenditures": "35084000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27989000", "cashflowFromInvestment": "-35133000", "stockBasedCompensation": "209000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6807000", "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": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "income_statement": { "revenue": 26957000, "cost_of_revenue": 20606000, "gross_profit": 6351000, "ebit": 938000, "ebitda": 7356000, "pretax_income": 753000, "tax_provision": 249000, "net_income": 504000, "net_income_to_common": 504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4286000, "total_current_assets": 66112000, "total_assets": 422485000, "short_term_debt": 133000, "long_term_debt": 100011000, "total_debt": 100144000, "total_liabilities": 190900000, "total_equity": 231585000, "shares_outstanding": 12394000, "goodwill_and_intangibles": 837000 }, "cash_flow": { "operating_cash_flow": 4421000, "capital_expenditure": 45687000, "free_cash_flow": 50108000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 302730, "ticker_id": 2841, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:47:16.166840+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "938000", "ebitda": "7356000", "netIncome": "504000", "grossProfit": "6351000", "depreciation": "None", "totalRevenue": "26957000", "costOfRevenue": "20606000", "interestIncome": "185000", "incomeBeforeTax": "753000", "interestExpense": "185000", "operatingIncome": "712000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "249000", "reportedCurrency": "USD", "netInterestIncome": "-185000", "nonInterestIncome": "None", "operatingExpenses": "5639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "226000", "costofGoodsAndServicesSold": "20606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6418000", "sellingGeneralAndAdministrative": "4860000", "netIncomeFromContinuingOperations": "504000" }, "balance": { "goodwill": "None", "inventory": "27960000", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "422485000", "longTermDebt": "100011000", "shortTermDebt": "133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "837000", "reportedCurrency": "USD", "retainedEarnings": "130408000", "totalLiabilities": "190900000", "otherCurrentAssets": "1456000", "totalCurrentAssets": "66112000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "356373000", "currentAccountsPayable": "28603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "350230000", "shortLongTermDebtTotal": "100321000", "totalShareholderEquity": "231585000", "capitalLeaseObligations": "310000", "otherCurrentLiabilities": "18482000", "totalCurrentLiabilities": "47228000", "otherNonCurrentLiabilities": "3290000", "totalNonCurrentLiabilities": "143672000", "cashAndShortTermInvestments": "4286000", "commonStockSharesOutstanding": "12394000", "intangibleAssetsExcludingGoodwill": "837000", "cashAndCashEquivalentsAtCarryingValue": "4286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "504000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3452000", "operatingCashflow": "4421000", "capitalExpenditures": "45687000", "changeInReceivables": "-5981000", "changeInExchangeRate": "None", "cashflowFromFinancing": "38188000", "cashflowFromInvestment": "-45735000", "stockBasedCompensation": "1130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3126000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-798000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26957000, "cost_of_revenue": 20606000, "gross_profit": 6351000, "research_and_development": null, "selling_general_admin": 4860000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 938000, "depreciation_amortisation": 6418000, "ebitda": 7356000, "interest_expense": 185000, "interest_income": null, "other_non_operating": null, "pretax_income": 753000, "tax_provision": 249000, "effective_tax_rate": null, "net_income": 504000, "net_income_continuing_ops": 504000, "net_income_to_common": 504000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4286000, "short_term_investments": null, "net_receivables": 32410000, "inventory": 27960000, "other_current_assets": null, "total_current_assets": 66112000, "net_ppe": null, "goodwill": null, "intangible_assets": 837000, "goodwill_and_intangibles": 837000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 356373000, "total_assets": 422485000, "short_term_debt": 133000, "accounts_payable": 28603000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47228000, "long_term_debt": 100011000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 143672000, "total_liabilities": 190900000, "total_debt": 100144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 130408000, "total_equity": 231585000, "shares_outstanding": 12394000, "operating_cash_flow": 4421000, "stock_based_compensation": 1130000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 38188000, "free_cash_flow": 50108000, "net_change_in_cash": -3126000 }, "raw_data": { "income": { "ebit": "938000", "ebitda": "7356000", "netIncome": "504000", "grossProfit": "6351000", "depreciation": "None", "totalRevenue": "26957000", "costOfRevenue": "20606000", "interestIncome": "185000", "incomeBeforeTax": "753000", "interestExpense": "185000", "operatingIncome": "712000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "249000", "reportedCurrency": "USD", "netInterestIncome": "-185000", "nonInterestIncome": "None", "operatingExpenses": "5639000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "226000", "costofGoodsAndServicesSold": "20606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6418000", "sellingGeneralAndAdministrative": "4860000", "netIncomeFromContinuingOperations": "504000" }, "balance": { "goodwill": "None", "inventory": "27960000", "commonStock": "136000", "currentDebt": "None", "investments": "None", "totalAssets": "422485000", "longTermDebt": "100011000", "shortTermDebt": "133000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "837000", "reportedCurrency": "USD", "retainedEarnings": "130408000", "totalLiabilities": "190900000", "otherCurrentAssets": "1456000", "totalCurrentAssets": "66112000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32410000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "356373000", "currentAccountsPayable": "28603000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "350230000", "shortLongTermDebtTotal": "100321000", "totalShareholderEquity": "231585000", "capitalLeaseObligations": "310000", "otherCurrentLiabilities": "18482000", "totalCurrentLiabilities": "47228000", "otherNonCurrentLiabilities": "3290000", "totalNonCurrentLiabilities": "143672000", "cashAndShortTermInvestments": "4286000", "commonStockSharesOutstanding": "12394000", "intangibleAssetsExcludingGoodwill": "837000", "cashAndCashEquivalentsAtCarryingValue": "4286000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "504000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3452000", "operatingCashflow": "4421000", "capitalExpenditures": "45687000", "changeInReceivables": "-5981000", "changeInExchangeRate": "None", "cashflowFromFinancing": "38188000", "cashflowFromInvestment": "-45735000", "stockBasedCompensation": "1130000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-3126000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-798000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6550000", "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": "consistent_earners", "name": "Consistent Earners", "slug": "consistent-earners", "group": "quality", "page_url": "/factors/consistent-earners/", "rank_field": "-eps_growth_5y_cagr" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }