{ "ticker": { "uuid": "3ea2701e-420d-4a22-bfee-a28d5332f764", "symbol": "MG", "name": "Mistras Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/3ea2701e-420d-4a22-bfee-a28d5332f764/", "api_url": "https://sharemaestro.com/factors/api/tickers/3ea2701e-420d-4a22-bfee-a28d5332f764/" }, "ticker_metadata": { "id": 2627, "uuid": "3ea2701e-420d-4a22-bfee-a28d5332f764", "symbol": "MG", "name": "Mistras Group Inc", "asset_type": "equity", "market_cap": 559337000, "stock_exchange_id": 3, "industry": "Security & Protection Services", "sector": "Industrials", "description": "Mistras Group, Inc. provides technology-enabled asset protection solutions globally. The company is headquartered in Princeton Junction, New Jersey.", "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": "3ea2701e-420d-4a22-bfee-a28d5332f764", "symbol": "MG", "name": "Mistras Group Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Security & Protection Services", "page_url": "https://sharemaestro.com/factors/ticker/3ea2701e-420d-4a22-bfee-a28d5332f764/", "api_url": "https://sharemaestro.com/factors/api/tickers/3ea2701e-420d-4a22-bfee-a28d5332f764/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.31, "value": 0.25, "quality": 0.14, "momentum": 0.95, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 17.61, "market_cap": 575054550, "pe_ratio": 25.6595, "earnings_yield": 0.039, "ebitda_to_ev": 0.115, "shareholder_yield": 0, "roe": 0.0961, "piotroski_f_score": 4, "momentum_12_1": 1.2999, "volatility_252d": 0.3848 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:50.715616+00:00", "batch_id": "" }, "size": { "price_close": 17.61, "market_cap": 575054550, "market_cap_usd": 575054550, "enterprise_value": 749245550, "shares_outstanding": 32655000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.6595, "pb_ratio": 2.4656, "ptbv_ratio": 48.3849, "ps_ratio": 0.7862, "pcf_ratio": 19.0763, "pfcf_ratio": 10.0434, "ev_ebitda": 8.6931, "ev_ebit": 13.9038, "ev_sales": 1.0243, "ev_fcf": 13.0857, "earnings_yield": 0.039, "fcf_yield": 0.0764, "price_to_sales": 0.7862, "price_to_book": 2.4656, "price_to_cashflow": 19.0763, "ebitda_to_ev": 0.115, "sales_yield": 0.9762 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2713, "operating_margin": 0.0737, "net_margin": 0.0306, "ebitda_margin": 0.1178, "fcf_margin": 0.0783, "roe": 0.0961, "roa": 0.0391, "roic": 0.1005, "roc_greenblatt": null, "asset_turnover": 1.2773, "cash_conversion": 2.5549, "accruals_ratio": -0.0135, "sbc_to_revenue": 0.0092, "piotroski_f_score": 4, "altman_z_score": 2.8251, "earnings_stability_5y": 0.9878, "revenue_stability_5y": 0.0741, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3466, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4538, "net_debt_to_ebitda": 2.021, "debt_to_assets": 0.3478, "interest_coverage": 3.7955, "current_ratio": 1.8052, "quick_ratio": 1.6744, "net_debt": 174191000, "local_beta": 0.002, "volatility_252d": 0.3848, "volatility_60d": 0.9007, "max_drawdown_12m": -0.1183, "risk_adjusted_momentum": 3.3779 }, "growth": { "revenue_growth_1y": 0.0348, "revenue_growth_3y_cagr": 0.0175, "revenue_growth_5y_cagr": 0.0409, "eps_growth_1y": 0.5166, "eps_growth_3y_cagr": 0.3734, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.2544, "book_value_growth_1y": 0.1701, "revenue_growth": 0.0348, "earnings_growth": 0.5166 }, "momentum": { "price_return_1m": -0.0017, "price_return_3m": 0.1883, "price_return_6m": 0.5273, "price_return_9m": 0.8099, "price_return_12m": 1.296, "price_return_12m_ex1m": 1.2999, "momentum_6m": 0.5273, "momentum_12m": 1.296, "momentum_12_1": 1.2999, "distance_from_52w_high": -0.0866, "distance_from_52w_low": 1.3325, "relative_strength": 1.196 }, "raw_ttm": { "revenue_ttm": 731443000, "gross_profit_ttm": 198468000, "ebit_ttm": 53888000, "ebitda_ttm": 86189000, "net_income_ttm": 22411000, "eps_diluted_ttm": 0.6863, "operating_cash_flow_ttm": 30144999, "capital_expenditure_ttm": 27111999, "fcf_ttm": 57256998, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14198000, "cash_and_equivalents": 24989000, "total_current_assets": 210885000, "total_current_liabilities": 116821000, "net_ppe": null, "total_assets": 572670000, "total_debt": 199180000, "total_equity": 233228000, "net_working_capital": 99764000, "book_value_per_share": 7.1422, "retained_earnings": 9241000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11885000, "tangible_book_per_share": 0.364 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 64, "rank_pb": 57, "rank_ptbv": 96, "rank_ps": 22, "rank_pcf": 75, "rank_ev_ebitda": 30, "rank_ev_ebit": 54, "rank_earnings_yield": 63, "rank_fcf_yield": 52, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 46, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 74, "rank_fcf_margin": 75, "rank_piotroski": 80, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 22, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 8 }, "composites": { "value_composite": 75, "quality_composite": 86, "momentum_composite": 5, "growth_composite": 27, "yield_composite": 92, "svqf_composite": 82, "vc1_composite": 34, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.1871, "os_score": 0.31, "value_percentile": 0.25, "quality_percentile": 0.14, "momentum_percentile": 0.95, "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": 22, "small_cap_core_rank": 71, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4560, "ticker_id": 2627, "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": "2026-06-07T06:53:50.715616+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.61, "market_cap": 575054550, "market_cap_usd": 575054550, "enterprise_value": 749245550, "shares_outstanding": 32655000, "fx_rate_to_usd": null, "pe_ratio": 25.65947749, "pb_ratio": 2.46563256, "ptbv_ratio": 48.38490114, "ps_ratio": 0.78619188, "pcf_ratio": 19.0762836, "pfcf_ratio": 10.0433933, "ev_ebitda": 8.69305306, "ev_ebit": 13.90375501, "ev_sales": 1.02433894, "ev_fcf": 13.08565898, "earnings_yield": 0.03897195, "fcf_yield": 0.07641954, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.27133762, "operating_margin": 0.07367355, "net_margin": 0.03063943, "ebitda_margin": 0.1178342, "fcf_margin": 0.07827951, "roe": 0.09609052, "roa": 0.03913423, "roic": 0.10047244, "roc_greenblatt": null, "asset_turnover": 1.27725042, "cash_conversion": 2.55486136, "accruals_ratio": -0.01350516, "sbc_to_revenue": 0.0092379, "debt_to_equity": 1.4538263, "net_debt_to_ebitda": 2.02103517, "debt_to_assets": 0.34780938, "interest_coverage": 3.79546415, "current_ratio": 1.8051977, "quick_ratio": 1.67441641, "net_debt": 174191000, "revenue_growth_1y": 0.03484656, "revenue_growth_3y_cagr": 0.01746661, "revenue_growth_5y_cagr": 0.04088443, "eps_growth_1y": 0.51661366, "eps_growth_3y_cagr": 0.37342851, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.25436908, "book_value_growth_1y": 0.17006384, "piotroski_f_score": 4, "altman_z_score": 2.8250531, "earnings_stability_5y": 0.987846, "revenue_stability_5y": 0.074055, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00170068, "price_return_3m": 0.18825911, "price_return_6m": 0.52732003, "price_return_9m": 0.80986639, "price_return_12m": 1.29595828, "price_return_12m_ex1m": 1.29986962, "distance_from_52w_high": -0.08661826, "distance_from_52w_low": 1.33245033, "relative_strength": 1.1959947, "local_beta": 0.002, "volatility_252d": 0.384821, "volatility_60d": 0.900692, "max_drawdown_12m": -0.11825726, "revenue_ttm": 731443000, "gross_profit_ttm": 198468000, "ebit_ttm": 53888000, "ebitda_ttm": 86189000, "net_income_ttm": 22411000, "eps_diluted_ttm": 0.68629613, "operating_cash_flow_ttm": 30144999, "capital_expenditure_ttm": 27111999, "fcf_ttm": 57256998, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14198000, "cash_and_equivalents": 24989000, "total_current_assets": 210885000, "total_current_liabilities": 116821000, "net_ppe": null, "total_assets": 572670000, "total_debt": 199180000, "total_equity": 233228000, "net_working_capital": 99764000, "book_value_per_share": 7.14218343, "retained_earnings": 9241000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11885000, "tangible_book_per_share": 0.36395652, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 64, "rank_pb": 57, "rank_ptbv": 96, "rank_ps": 22, "rank_pcf": 75, "rank_ev_ebitda": 30, "rank_ev_ebit": 54, "rank_earnings_yield": 63, "rank_fcf_yield": 52, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 46, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 74, "rank_fcf_margin": 75, "rank_piotroski": 80, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 22, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 8, "value_composite": 75, "quality_composite": 86, "momentum_composite": 5, "growth_composite": 27, "yield_composite": 92, "svqf_composite": 82, "vc1_composite": 34, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 71, "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": 17.61, "os": 0.31, "value": 0.25, "quality": 0.14, "momentum": 0.95, "confidence": 1, "coverage": 1, "pe_ratio": 25.6595, "earnings_yield": 0.039, "shareholder_yield": 0, "roe": 0.0961, "momentum_12_1": 1.2999, "complete_fields": { "id": 4560, "ticker_id": 2627, "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": "2026-06-07T06:53:50.715616+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.61, "market_cap": 575054550, "market_cap_usd": 575054550, "enterprise_value": 749245550, "shares_outstanding": 32655000, "fx_rate_to_usd": null, "pe_ratio": 25.65947749, "pb_ratio": 2.46563256, "ptbv_ratio": 48.38490114, "ps_ratio": 0.78619188, "pcf_ratio": 19.0762836, "pfcf_ratio": 10.0433933, "ev_ebitda": 8.69305306, "ev_ebit": 13.90375501, "ev_sales": 1.02433894, "ev_fcf": 13.08565898, "earnings_yield": 0.03897195, "fcf_yield": 0.07641954, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.27133762, "operating_margin": 0.07367355, "net_margin": 0.03063943, "ebitda_margin": 0.1178342, "fcf_margin": 0.07827951, "roe": 0.09609052, "roa": 0.03913423, "roic": 0.10047244, "roc_greenblatt": null, "asset_turnover": 1.27725042, "cash_conversion": 2.55486136, "accruals_ratio": -0.01350516, "sbc_to_revenue": 0.0092379, "debt_to_equity": 1.4538263, "net_debt_to_ebitda": 2.02103517, "debt_to_assets": 0.34780938, "interest_coverage": 3.79546415, "current_ratio": 1.8051977, "quick_ratio": 1.67441641, "net_debt": 174191000, "revenue_growth_1y": 0.03484656, "revenue_growth_3y_cagr": 0.01746661, "revenue_growth_5y_cagr": 0.04088443, "eps_growth_1y": 0.51661366, "eps_growth_3y_cagr": 0.37342851, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.25436908, "book_value_growth_1y": 0.17006384, "piotroski_f_score": 4, "altman_z_score": 2.8250531, "earnings_stability_5y": 0.987846, "revenue_stability_5y": 0.074055, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00170068, "price_return_3m": 0.18825911, "price_return_6m": 0.52732003, "price_return_9m": 0.80986639, "price_return_12m": 1.29595828, "price_return_12m_ex1m": 1.29986962, "distance_from_52w_high": -0.08661826, "distance_from_52w_low": 1.33245033, "relative_strength": 1.1959947, "local_beta": 0.002, "volatility_252d": 0.384821, "volatility_60d": 0.900692, "max_drawdown_12m": -0.11825726, "revenue_ttm": 731443000, "gross_profit_ttm": 198468000, "ebit_ttm": 53888000, "ebitda_ttm": 86189000, "net_income_ttm": 22411000, "eps_diluted_ttm": 0.68629613, "operating_cash_flow_ttm": 30144999, "capital_expenditure_ttm": 27111999, "fcf_ttm": 57256998, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14198000, "cash_and_equivalents": 24989000, "total_current_assets": 210885000, "total_current_liabilities": 116821000, "net_ppe": null, "total_assets": 572670000, "total_debt": 199180000, "total_equity": 233228000, "net_working_capital": 99764000, "book_value_per_share": 7.14218343, "retained_earnings": 9241000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 11885000, "tangible_book_per_share": 0.36395652, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 64, "rank_pb": 57, "rank_ptbv": 96, "rank_ps": 22, "rank_pcf": 75, "rank_ev_ebitda": 30, "rank_ev_ebit": 54, "rank_earnings_yield": 63, "rank_fcf_yield": 52, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 46, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 74, "rank_fcf_margin": 75, "rank_piotroski": 80, "rank_accruals": 70, "rank_sue": 50, "rank_eps_growth_1y": 22, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 8, "rank_momentum_12m_ex1m": 8, "rank_relative_strength": 8, "value_composite": 75, "quality_composite": 86, "momentum_composite": 5, "growth_composite": 27, "yield_composite": 92, "svqf_composite": 82, "vc1_composite": 34, "vc2_composite": 73, "vc3_composite": 73, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 22, "small_cap_core_rank": 71, "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 724024000, "cost_of_revenue": 529894000, "gross_profit": 194130000, "ebit": 53226000, "ebitda": 85976999, "pretax_income": 22478000, "tax_provision": 5557000, "net_income": 16837000, "net_income_to_common": 16837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28008000, "total_current_assets": 182681000, "total_assets": 578781000, "short_term_debt": 30756000, "long_term_debt": 165143000, "total_debt": 195899000, "total_liabilities": 343136000, "total_equity": 235645000, "shares_outstanding": 32058000, "goodwill_and_intangibles": 223236000 }, "cash_flow": { "operating_cash_flow": 32981000, "capital_expenditure": 24674000, "free_cash_flow": 57655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295543, "ticker_id": 2627, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53226000", "ebitda": "85976999", "netIncome": "16837000", "grossProfit": "194130000", "depreciation": "None", "totalRevenue": "724024000", "costOfRevenue": "529894000", "interestIncome": "14643000", "incomeBeforeTax": "22478000", "interestExpense": "14643000", "operatingIncome": "53226000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5557000", "reportedCurrency": "USD", "netInterestIncome": "-14643000", "nonInterestIncome": "None", "operatingExpenses": "140904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1028000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32750999", "sellingGeneralAndAdministrative": "139876000", "netIncomeFromContinuingOperations": "16921000" }, "balance": { "goodwill": "184829000", "inventory": "14002000", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "578781000", "longTermDebt": "165143000", "shortTermDebt": "30756000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "38407000", "reportedCurrency": "USD", "retainedEarnings": "6853000", "totalLiabilities": "343136000", "otherCurrentAssets": "-14002000", "totalCurrentAssets": "182681000", "currentLongTermDebt": "12849000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "277993000", "currentAccountsPayable": "14943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93164000", "shortLongTermDebtTotal": "242617000", "totalShareholderEquity": "235645000", "capitalLeaseObligations": "35247000", "otherCurrentLiabilities": "78609000", "totalCurrentLiabilities": "124308000", "otherNonCurrentLiabilities": "35081000", "totalNonCurrentLiabilities": "218828000", "cashAndShortTermInvestments": "28008000", "commonStockSharesOutstanding": "32058000", "intangibleAssetsExcludingGoodwill": "38407000", "cashAndCashEquivalentsAtCarryingValue": "28008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16837000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "772000", "operatingCashflow": "32981000", "capitalExpenditures": "24674000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-595000", "cashflowFromInvestment": "-25122000", "stockBasedCompensation": "7785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31008000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 724024000, "cost_of_revenue": 529894000, "gross_profit": 194130000, "research_and_development": 1028000, "selling_general_admin": 139876000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53226000, "depreciation_amortisation": 32750999, "ebitda": 85976999, "interest_expense": 14643000, "interest_income": null, "other_non_operating": null, "pretax_income": 22478000, "tax_provision": 5557000, "effective_tax_rate": null, "net_income": 16837000, "net_income_continuing_ops": 16921000, "net_income_to_common": 16837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28008000, "short_term_investments": null, "net_receivables": 154673000, "inventory": 14002000, "other_current_assets": null, "total_current_assets": 182681000, "net_ppe": null, "goodwill": 184829000, "intangible_assets": 38407000, "goodwill_and_intangibles": 223236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 277993000, "total_assets": 578781000, "short_term_debt": 30756000, "accounts_payable": 14943000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124308000, "long_term_debt": 165143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 218828000, "total_liabilities": 343136000, "total_debt": 195899000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6853000, "total_equity": 235645000, "shares_outstanding": 32058000, "operating_cash_flow": 32981000, "stock_based_compensation": 7785000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24674000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -595000, "free_cash_flow": 57655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53226000", "ebitda": "85976999", "netIncome": "16837000", "grossProfit": "194130000", "depreciation": "None", "totalRevenue": "724024000", "costOfRevenue": "529894000", "interestIncome": "14643000", "incomeBeforeTax": "22478000", "interestExpense": "14643000", "operatingIncome": "53226000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5557000", "reportedCurrency": "USD", "netInterestIncome": "-14643000", "nonInterestIncome": "None", "operatingExpenses": "140904000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1028000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "529894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32750999", "sellingGeneralAndAdministrative": "139876000", "netIncomeFromContinuingOperations": "16921000" }, "balance": { "goodwill": "184829000", "inventory": "14002000", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "578781000", "longTermDebt": "165143000", "shortTermDebt": "30756000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "38407000", "reportedCurrency": "USD", "retainedEarnings": "6853000", "totalLiabilities": "343136000", "otherCurrentAssets": "-14002000", "totalCurrentAssets": "182681000", "currentLongTermDebt": "12849000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "277993000", "currentAccountsPayable": "14943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93164000", "shortLongTermDebtTotal": "242617000", "totalShareholderEquity": "235645000", "capitalLeaseObligations": "35247000", "otherCurrentLiabilities": "78609000", "totalCurrentLiabilities": "124308000", "otherNonCurrentLiabilities": "35081000", "totalNonCurrentLiabilities": "218828000", "cashAndShortTermInvestments": "28008000", "commonStockSharesOutstanding": "32058000", "intangibleAssetsExcludingGoodwill": "38407000", "cashAndCashEquivalentsAtCarryingValue": "28008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16837000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "772000", "operatingCashflow": "32981000", "capitalExpenditures": "24674000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-595000", "cashflowFromInvestment": "-25122000", "stockBasedCompensation": "7785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31008000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 729640000, "cost_of_revenue": 516531000, "gross_profit": 213109000, "ebit": 41311000, "ebitda": 74321000, "pretax_income": 24244000, "tax_provision": 5274000, "net_income": 18958000, "net_income_to_common": 18958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18317000, "total_current_assets": 172470000, "total_assets": 523038000, "short_term_debt": 28283000, "long_term_debt": 158056000, "total_debt": 186339000, "total_liabilities": 324143000, "total_equity": 198568000, "shares_outstanding": 31608000, "goodwill_and_intangibles": 221150000 }, "cash_flow": { "operating_cash_flow": 50129000, "capital_expenditure": 22986000, "free_cash_flow": 73115000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295548, "ticker_id": 2627, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41311000", "ebitda": "74321000", "netIncome": "18958000", "grossProfit": "213109000", "depreciation": "None", "totalRevenue": "729640000", "costOfRevenue": "516531000", "interestIncome": "17067000", "incomeBeforeTax": "24244000", "interestExpense": "17067000", "operatingIncome": "39826000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5274000", "reportedCurrency": "USD", "netInterestIncome": "-17067000", "nonInterestIncome": "None", "operatingExpenses": "173283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1119000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33010000", "sellingGeneralAndAdministrative": "155388000", "netIncomeFromContinuingOperations": "18970000" }, "balance": { "goodwill": "181442000", "inventory": "14485000", "commonStock": "402000", "currentDebt": "None", "investments": "None", "totalAssets": "523038000", "longTermDebt": "158056000", "shortTermDebt": "28283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39708000", "reportedCurrency": "USD", "retainedEarnings": "-9984000", "totalLiabilities": "324143000", "otherCurrentAssets": "12387000", "totalCurrentAssets": "172470000", "currentLongTermDebt": "11591000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350568000", "currentAccountsPayable": "11128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80892000", "shortLongTermDebtTotal": "201501000", "totalShareholderEquity": "198568000", "capitalLeaseObligations": "31854000", "otherCurrentLiabilities": "65762000", "totalCurrentLiabilities": "114925000", "otherNonCurrentLiabilities": "34027000", "totalNonCurrentLiabilities": "209218000", "cashAndShortTermInvestments": "18317000", "commonStockSharesOutstanding": "31608000", "intangibleAssetsExcludingGoodwill": "39708000", "cashAndCashEquivalentsAtCarryingValue": "18317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18970000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "100000", "operatingCashflow": "50129000", "capitalExpenditures": "22986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27398000", "cashflowFromInvestment": "-21366000", "stockBasedCompensation": "5072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1306000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 729640000, "cost_of_revenue": 516531000, "gross_profit": 213109000, "research_and_development": 1119000, "selling_general_admin": 155388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41311000, "depreciation_amortisation": 33010000, "ebitda": 74321000, "interest_expense": 17067000, "interest_income": null, "other_non_operating": null, "pretax_income": 24244000, "tax_provision": 5274000, "effective_tax_rate": null, "net_income": 18958000, "net_income_continuing_ops": 18970000, "net_income_to_common": 18958000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18317000, "short_term_investments": null, "net_receivables": 127281000, "inventory": 14485000, "other_current_assets": null, "total_current_assets": 172470000, "net_ppe": null, "goodwill": 181442000, "intangible_assets": 39708000, "goodwill_and_intangibles": 221150000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350568000, "total_assets": 523038000, "short_term_debt": 28283000, "accounts_payable": 11128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114925000, "long_term_debt": 158056000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 209218000, "total_liabilities": 324143000, "total_debt": 186339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9984000, "total_equity": 198568000, "shares_outstanding": 31608000, "operating_cash_flow": 50129000, "stock_based_compensation": 5072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22986000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21366000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27398000, "free_cash_flow": 73115000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41311000", "ebitda": "74321000", "netIncome": "18958000", "grossProfit": "213109000", "depreciation": "None", "totalRevenue": "729640000", "costOfRevenue": "516531000", "interestIncome": "17067000", "incomeBeforeTax": "24244000", "interestExpense": "17067000", "operatingIncome": "39826000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5274000", "reportedCurrency": "USD", "netInterestIncome": "-17067000", "nonInterestIncome": "None", "operatingExpenses": "173283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1119000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516531000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33010000", "sellingGeneralAndAdministrative": "155388000", "netIncomeFromContinuingOperations": "18970000" }, "balance": { "goodwill": "181442000", "inventory": "14485000", "commonStock": "402000", "currentDebt": "None", "investments": "None", "totalAssets": "523038000", "longTermDebt": "158056000", "shortTermDebt": "28283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39708000", "reportedCurrency": "USD", "retainedEarnings": "-9984000", "totalLiabilities": "324143000", "otherCurrentAssets": "12387000", "totalCurrentAssets": "172470000", "currentLongTermDebt": "11591000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350568000", "currentAccountsPayable": "11128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80892000", "shortLongTermDebtTotal": "201501000", "totalShareholderEquity": "198568000", "capitalLeaseObligations": "31854000", "otherCurrentLiabilities": "65762000", "totalCurrentLiabilities": "114925000", "otherNonCurrentLiabilities": "34027000", "totalNonCurrentLiabilities": "209218000", "cashAndShortTermInvestments": "18317000", "commonStockSharesOutstanding": "31608000", "intangibleAssetsExcludingGoodwill": "39708000", "cashAndCashEquivalentsAtCarryingValue": "18317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18970000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "100000", "operatingCashflow": "50129000", "capitalExpenditures": "22986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27398000", "cashflowFromInvestment": "-21366000", "stockBasedCompensation": "5072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1306000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33010000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 705473000, "cost_of_revenue": 501666000, "gross_profit": 203807000, "ebit": -1904000, "ebitda": 32195000, "pretax_income": -18665000, "tax_provision": -1220000, "net_income": -17453000, "net_income_to_common": -17453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17646000, "total_current_assets": 180356000, "total_assets": 534776000, "short_term_debt": 24745000, "long_term_debt": 181499000, "total_debt": 206244000, "total_liabilities": 344273000, "total_equity": 190192000, "shares_outstanding": 30330000, "goodwill_and_intangibles": 231348000 }, "cash_flow": { "operating_cash_flow": 26748000, "capital_expenditure": 23649000, "free_cash_flow": 50397000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295553, "ticker_id": 2627, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1904000", "ebitda": "32195000", "netIncome": "-17453000", "grossProfit": "203807000", "depreciation": "None", "totalRevenue": "705473000", "costOfRevenue": "501666000", "interestIncome": "16761000", "incomeBeforeTax": "-18665000", "interestExpense": "16761000", "operatingIncome": "-1904000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1220000", "reportedCurrency": "USD", "netInterestIncome": "-16761000", "nonInterestIncome": "None", "operatingExpenses": "205711000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1723000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "501666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34099000", "sellingGeneralAndAdministrative": "165349000", "netIncomeFromContinuingOperations": "-17445000" }, "balance": { "goodwill": "187354000", "inventory": "15283000", "commonStock": "305000", "currentDebt": "None", "investments": "None", "totalAssets": "534776000", "longTermDebt": "181499000", "shortTermDebt": "24745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "43994000", "reportedCurrency": "USD", "retainedEarnings": "-28942000", "totalLiabilities": "344273000", "otherCurrentAssets": "14580000", "totalCurrentAssets": "180356000", "currentLongTermDebt": "8900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354420000", "currentAccountsPayable": "17032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118484000", "shortLongTermDebtTotal": "217505000", "totalShareholderEquity": "190192000", "capitalLeaseObligations": "27106000", "otherCurrentLiabilities": "66509000", "totalCurrentLiabilities": "116523000", "otherNonCurrentLiabilities": "32438000", "totalNonCurrentLiabilities": "227750000", "cashAndShortTermInvestments": "17646000", "commonStockSharesOutstanding": "30330000", "intangibleAssetsExcludingGoodwill": "43994000", "cashAndCashEquivalentsAtCarryingValue": "17646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17445000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1867000", "operatingCashflow": "26748000", "capitalExpenditures": "23649000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7706000", "cashflowFromInvestment": "-22133000", "stockBasedCompensation": "5712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1572000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34099000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 705473000, "cost_of_revenue": 501666000, "gross_profit": 203807000, "research_and_development": 1723000, "selling_general_admin": 165349000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1904000, "depreciation_amortisation": 34099000, "ebitda": 32195000, "interest_expense": 16761000, "interest_income": null, "other_non_operating": null, "pretax_income": -18665000, "tax_provision": -1220000, "effective_tax_rate": null, "net_income": -17453000, "net_income_continuing_ops": -17445000, "net_income_to_common": -17453000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17646000, "short_term_investments": null, "net_receivables": 132847000, "inventory": 15283000, "other_current_assets": null, "total_current_assets": 180356000, "net_ppe": null, "goodwill": 187354000, "intangible_assets": 43994000, "goodwill_and_intangibles": 231348000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 354420000, "total_assets": 534776000, "short_term_debt": 24745000, "accounts_payable": 17032000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116523000, "long_term_debt": 181499000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 227750000, "total_liabilities": 344273000, "total_debt": 206244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28942000, "total_equity": 190192000, "shares_outstanding": 30330000, "operating_cash_flow": 26748000, "stock_based_compensation": 5712000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23649000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22133000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7706000, "free_cash_flow": 50397000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1904000", "ebitda": "32195000", "netIncome": "-17453000", "grossProfit": "203807000", "depreciation": "None", "totalRevenue": "705473000", "costOfRevenue": "501666000", "interestIncome": "16761000", "incomeBeforeTax": "-18665000", "interestExpense": "16761000", "operatingIncome": "-1904000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1220000", "reportedCurrency": "USD", "netInterestIncome": "-16761000", "nonInterestIncome": "None", "operatingExpenses": "205711000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1723000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "501666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34099000", "sellingGeneralAndAdministrative": "165349000", "netIncomeFromContinuingOperations": "-17445000" }, "balance": { "goodwill": "187354000", "inventory": "15283000", "commonStock": "305000", "currentDebt": "None", "investments": "None", "totalAssets": "534776000", "longTermDebt": "181499000", "shortTermDebt": "24745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "43994000", "reportedCurrency": "USD", "retainedEarnings": "-28942000", "totalLiabilities": "344273000", "otherCurrentAssets": "14580000", "totalCurrentAssets": "180356000", "currentLongTermDebt": "8900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354420000", "currentAccountsPayable": "17032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "118484000", "shortLongTermDebtTotal": "217505000", "totalShareholderEquity": "190192000", "capitalLeaseObligations": "27106000", "otherCurrentLiabilities": "66509000", "totalCurrentLiabilities": "116523000", "otherNonCurrentLiabilities": "32438000", "totalNonCurrentLiabilities": "227750000", "cashAndShortTermInvestments": "17646000", "commonStockSharesOutstanding": "30330000", "intangibleAssetsExcludingGoodwill": "43994000", "cashAndCashEquivalentsAtCarryingValue": "17646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17445000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1867000", "operatingCashflow": "26748000", "capitalExpenditures": "23649000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7706000", "cashflowFromInvestment": "-22133000", "stockBasedCompensation": "5712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1572000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34099000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 687373000, "cost_of_revenue": 489200000, "gross_profit": 198173000, "ebit": 19799000, "ebitda": 53093000, "pretax_income": 9294000, "tax_provision": 2720000, "net_income": 6499000, "net_income_to_common": 6499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20488000, "total_current_assets": 167882000, "total_assets": 534904000, "short_term_debt": 22002000, "long_term_debt": 183826000, "total_debt": 205828000, "total_liabilities": 336155000, "total_equity": 198450000, "shares_outstanding": 30229000, "goodwill_and_intangibles": 248650000 }, "cash_flow": { "operating_cash_flow": 26406000, "capital_expenditure": 13416000, "free_cash_flow": 39822000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295558, "ticker_id": 2627, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19799000", "ebitda": "53093000", "netIncome": "6499000", "grossProfit": "198173000", "depreciation": "None", "totalRevenue": "687373000", "costOfRevenue": "489200000", "interestIncome": "10505000", "incomeBeforeTax": "9294000", "interestExpense": "10505000", "operatingIncome": "19799000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2720000", "reportedCurrency": "USD", "netInterestIncome": "-10505000", "nonInterestIncome": "None", "operatingExpenses": "178374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1994000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33294000", "sellingGeneralAndAdministrative": "166595000", "netIncomeFromContinuingOperations": "6574000" }, "balance": { "goodwill": "199635000", "inventory": "13556000", "commonStock": "298000", "currentDebt": "None", "investments": "None", "totalAssets": "534904000", "longTermDebt": "183826000", "shortTermDebt": "22002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "49015000", "reportedCurrency": "USD", "retainedEarnings": "-11489000", "totalLiabilities": "336155000", "otherCurrentAssets": "10181000", "totalCurrentAssets": "167882000", "currentLongTermDebt": "7425000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "367022000", "currentAccountsPayable": "12532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "77561000", "shortLongTermDebtTotal": "215873000", "totalShareholderEquity": "198450000", "capitalLeaseObligations": "14246000", "otherCurrentLiabilities": "59947000", "totalCurrentLiabilities": "103728000", "otherNonCurrentLiabilities": "32273000", "totalNonCurrentLiabilities": "232427000", "cashAndShortTermInvestments": "20488000", "commonStockSharesOutstanding": "30229000", "intangibleAssetsExcludingGoodwill": "49015000", "cashAndCashEquivalentsAtCarryingValue": "20488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6574000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1283000", "operatingCashflow": "26406000", "capitalExpenditures": "13416000", "changeInReceivables": "-17225000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16323000", "cashflowFromInvestment": "-12238000", "stockBasedCompensation": "5335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-977000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33294000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 687373000, "cost_of_revenue": 489200000, "gross_profit": 198173000, "research_and_development": 1994000, "selling_general_admin": 166595000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19799000, "depreciation_amortisation": 33294000, "ebitda": 53093000, "interest_expense": 10505000, "interest_income": null, "other_non_operating": null, "pretax_income": 9294000, "tax_provision": 2720000, "effective_tax_rate": null, "net_income": 6499000, "net_income_continuing_ops": 6574000, "net_income_to_common": 6499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20488000, "short_term_investments": null, "net_receivables": 123657000, "inventory": 13556000, "other_current_assets": null, "total_current_assets": 167882000, "net_ppe": null, "goodwill": 199635000, "intangible_assets": 49015000, "goodwill_and_intangibles": 248650000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 367022000, "total_assets": 534904000, "short_term_debt": 22002000, "accounts_payable": 12532000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103728000, "long_term_debt": 183826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 232427000, "total_liabilities": 336155000, "total_debt": 205828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -11489000, "total_equity": 198450000, "shares_outstanding": 30229000, "operating_cash_flow": 26406000, "stock_based_compensation": 5335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13416000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12238000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16323000, "free_cash_flow": 39822000, "net_change_in_cash": -2155000 }, "raw_data": { "income": { "ebit": "19799000", "ebitda": "53093000", "netIncome": "6499000", "grossProfit": "198173000", "depreciation": "None", "totalRevenue": "687373000", "costOfRevenue": "489200000", "interestIncome": "10505000", "incomeBeforeTax": "9294000", "interestExpense": "10505000", "operatingIncome": "19799000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2720000", "reportedCurrency": "USD", "netInterestIncome": "-10505000", "nonInterestIncome": "None", "operatingExpenses": "178374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1994000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33294000", "sellingGeneralAndAdministrative": "166595000", "netIncomeFromContinuingOperations": "6574000" }, "balance": { "goodwill": "199635000", "inventory": "13556000", "commonStock": "298000", "currentDebt": "None", "investments": "None", "totalAssets": "534904000", "longTermDebt": "183826000", "shortTermDebt": "22002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "49015000", "reportedCurrency": "USD", "retainedEarnings": "-11489000", "totalLiabilities": "336155000", "otherCurrentAssets": "10181000", "totalCurrentAssets": "167882000", "currentLongTermDebt": "7425000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123657000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "367022000", "currentAccountsPayable": "12532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "77561000", "shortLongTermDebtTotal": "215873000", "totalShareholderEquity": "198450000", "capitalLeaseObligations": "14246000", "otherCurrentLiabilities": "59947000", "totalCurrentLiabilities": "103728000", "otherNonCurrentLiabilities": "32273000", "totalNonCurrentLiabilities": "232427000", "cashAndShortTermInvestments": "20488000", "commonStockSharesOutstanding": "30229000", "intangibleAssetsExcludingGoodwill": "49015000", "cashAndCashEquivalentsAtCarryingValue": "20488000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6574000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1283000", "operatingCashflow": "26406000", "capitalExpenditures": "13416000", "changeInReceivables": "-17225000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16323000", "cashflowFromInvestment": "-12238000", "stockBasedCompensation": "5335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2155000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-977000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33294000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 677131000, "cost_of_revenue": 479984000, "gross_profit": 197147000, "ebit": 18170000, "ebitda": 53091000, "pretax_income": 7288000, "tax_provision": 3395000, "net_income": 3860000, "net_income_to_common": 3860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24110000, "total_current_assets": 161338000, "total_assets": 562195000, "short_term_debt": 33967000, "long_term_debt": 182403000, "total_debt": 216370000, "total_liabilities": 361283000, "total_equity": 200683000, "shares_outstanding": 30130000, "goodwill_and_intangibles": 264820000 }, "cash_flow": { "operating_cash_flow": 42261000, "capital_expenditure": 19276000, "free_cash_flow": 61537000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295563, "ticker_id": 2627, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18170000", "ebitda": "53091000", "netIncome": "3860000", "grossProfit": "197147000", "depreciation": "None", "totalRevenue": "677131000", "costOfRevenue": "479984000", "interestIncome": "10882000", "incomeBeforeTax": "7288000", "interestExpense": "10882000", "operatingIncome": "18170000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3395000", "reportedCurrency": "USD", "netInterestIncome": "-10882000", "nonInterestIncome": "None", "operatingExpenses": "178977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2518000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "479984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34921000", "sellingGeneralAndAdministrative": "161334000", "netIncomeFromContinuingOperations": "3893000" }, "balance": { "goodwill": "205439000", "inventory": "12686000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "562195000", "longTermDebt": "182403000", "shortTermDebt": "33967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "59381000", "reportedCurrency": "USD", "retainedEarnings": "-17988000", "totalLiabilities": "361283000", "otherCurrentAssets": "15031000", "totalCurrentAssets": "161338000", "currentLongTermDebt": "20162000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400857000", "currentAccountsPayable": "12870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "86578000", "shortLongTermDebtTotal": "226122000", "totalShareholderEquity": "200683000", "capitalLeaseObligations": "23557000", "otherCurrentLiabilities": "67621000", "totalCurrentLiabilities": "121415000", "otherNonCurrentLiabilities": "49080000", "totalNonCurrentLiabilities": "239868000", "cashAndShortTermInvestments": "24110000", "commonStockSharesOutstanding": "30130000", "intangibleAssetsExcludingGoodwill": "59381000", "cashAndCashEquivalentsAtCarryingValue": "24110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3893000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "278000", "operatingCashflow": "42261000", "capitalExpenditures": "19276000", "changeInReceivables": "-3979000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23245000", "cashflowFromInvestment": "-18551000", "stockBasedCompensation": "5421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "465000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34921000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 677131000, "cost_of_revenue": 479984000, "gross_profit": 197147000, "research_and_development": 2518000, "selling_general_admin": 161334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18170000, "depreciation_amortisation": 34921000, "ebitda": 53091000, "interest_expense": 10882000, "interest_income": null, "other_non_operating": null, "pretax_income": 7288000, "tax_provision": 3395000, "effective_tax_rate": null, "net_income": 3860000, "net_income_continuing_ops": 3893000, "net_income_to_common": 3860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24110000, "short_term_investments": null, "net_receivables": 109511000, "inventory": 12686000, "other_current_assets": null, "total_current_assets": 161338000, "net_ppe": null, "goodwill": 205439000, "intangible_assets": 59381000, "goodwill_and_intangibles": 264820000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 400857000, "total_assets": 562195000, "short_term_debt": 33967000, "accounts_payable": 12870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 121415000, "long_term_debt": 182403000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239868000, "total_liabilities": 361283000, "total_debt": 216370000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17988000, "total_equity": 200683000, "shares_outstanding": 30130000, "operating_cash_flow": 42261000, "stock_based_compensation": 5421000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19276000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18551000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23245000, "free_cash_flow": 61537000, "net_change_in_cash": 465000 }, "raw_data": { "income": { "ebit": "18170000", "ebitda": "53091000", "netIncome": "3860000", "grossProfit": "197147000", "depreciation": "None", "totalRevenue": "677131000", "costOfRevenue": "479984000", "interestIncome": "10882000", "incomeBeforeTax": "7288000", "interestExpense": "10882000", "operatingIncome": "18170000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3395000", "reportedCurrency": "USD", "netInterestIncome": "-10882000", "nonInterestIncome": "None", "operatingExpenses": "178977000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2518000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "479984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34921000", "sellingGeneralAndAdministrative": "161334000", "netIncomeFromContinuingOperations": "3893000" }, "balance": { "goodwill": "205439000", "inventory": "12686000", "commonStock": "295000", "currentDebt": "None", "investments": "None", "totalAssets": "562195000", "longTermDebt": "182403000", "shortTermDebt": "33967000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "59381000", "reportedCurrency": "USD", "retainedEarnings": "-17988000", "totalLiabilities": "361283000", "otherCurrentAssets": "15031000", "totalCurrentAssets": "161338000", "currentLongTermDebt": "20162000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "109511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "400857000", "currentAccountsPayable": "12870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "86578000", "shortLongTermDebtTotal": "226122000", "totalShareholderEquity": "200683000", "capitalLeaseObligations": "23557000", "otherCurrentLiabilities": "67621000", "totalCurrentLiabilities": "121415000", "otherNonCurrentLiabilities": "49080000", "totalNonCurrentLiabilities": "239868000", "cashAndShortTermInvestments": "24110000", "commonStockSharesOutstanding": "30130000", "intangibleAssetsExcludingGoodwill": "59381000", "cashAndCashEquivalentsAtCarryingValue": "24110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3893000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "278000", "operatingCashflow": "42261000", "capitalExpenditures": "19276000", "changeInReceivables": "-3979000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23245000", "cashflowFromInvestment": "-18551000", "stockBasedCompensation": "5421000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "465000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34921000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 592571000, "cost_of_revenue": 414040000, "gross_profit": 178531000, "ebit": -101217000, "ebitda": -65512000, "pretax_income": -114172000, "tax_provision": -14706000, "net_income": -99461000, "net_income_to_common": -99461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25760000, "total_current_assets": 162588000, "total_assets": 583313000, "short_term_debt": 24791000, "long_term_debt": 209538000, "total_debt": 234329000, "total_liabilities": 386094000, "total_equity": 197021000, "shares_outstanding": 29147000, "goodwill_and_intangibles": 274650000 }, "cash_flow": { "operating_cash_flow": 67802000, "capital_expenditure": 15772000, "free_cash_flow": 83574000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295568, "ticker_id": 2627, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-101217000", "ebitda": "-65512000", "netIncome": "-99461000", "grossProfit": "178531000", "depreciation": "None", "totalRevenue": "592571000", "costOfRevenue": "414040000", "interestIncome": "12955000", "incomeBeforeTax": "-114172000", "interestExpense": "12955000", "operatingIncome": "-101217000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-14706000", "reportedCurrency": "USD", "netInterestIncome": "-12955000", "nonInterestIncome": "None", "operatingExpenses": "279748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2892000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35705000", "sellingGeneralAndAdministrative": "157157000", "netIncomeFromContinuingOperations": "-99466000" }, "balance": { "goodwill": "206008000", "inventory": "13134000", "commonStock": "292000", "currentDebt": "None", "investments": "None", "totalAssets": "583313000", "longTermDebt": "209538000", "shortTermDebt": "24791000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "68642000", "reportedCurrency": "USD", "retainedEarnings": "-21848000", "totalLiabilities": "386094000", "otherCurrentAssets": "16066000", "totalCurrentAssets": "162588000", "currentLongTermDebt": "10678000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420725000", "currentAccountsPayable": "14240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "139409000", "shortLongTermDebtTotal": "245444000", "totalShareholderEquity": "197021000", "capitalLeaseObligations": "25228000", "otherCurrentLiabilities": "61614000", "totalCurrentLiabilities": "109847000", "otherNonCurrentLiabilities": "47358000", "totalNonCurrentLiabilities": "276247000", "cashAndShortTermInvestments": "25760000", "commonStockSharesOutstanding": "29147000", "intangibleAssetsExcludingGoodwill": "68642000", "cashAndCashEquivalentsAtCarryingValue": "25760000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "84000", "operatingCashflow": "67802000", "capitalExpenditures": "15772000", "changeInReceivables": "27313000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44169000", "cashflowFromInvestment": "-14969000", "stockBasedCompensation": "5851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8664000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-494000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35705000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 592571000, "cost_of_revenue": 414040000, "gross_profit": 178531000, "research_and_development": 2892000, "selling_general_admin": 157157000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -101217000, "depreciation_amortisation": 35705000, "ebitda": -65512000, "interest_expense": 12955000, "interest_income": null, "other_non_operating": null, "pretax_income": -114172000, "tax_provision": -14706000, "effective_tax_rate": null, "net_income": -99461000, "net_income_continuing_ops": -99466000, "net_income_to_common": -99461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25760000, "short_term_investments": null, "net_receivables": 107628000, "inventory": 13134000, "other_current_assets": null, "total_current_assets": 162588000, "net_ppe": null, "goodwill": 206008000, "intangible_assets": 68642000, "goodwill_and_intangibles": 274650000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 420725000, "total_assets": 583313000, "short_term_debt": 24791000, "accounts_payable": 14240000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109847000, "long_term_debt": 209538000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 276247000, "total_liabilities": 386094000, "total_debt": 234329000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21848000, "total_equity": 197021000, "shares_outstanding": 29147000, "operating_cash_flow": 67802000, "stock_based_compensation": 5851000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15772000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14969000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44169000, "free_cash_flow": 83574000, "net_change_in_cash": 8664000 }, "raw_data": { "income": { "ebit": "-101217000", "ebitda": "-65512000", "netIncome": "-99461000", "grossProfit": "178531000", "depreciation": "None", "totalRevenue": "592571000", "costOfRevenue": "414040000", "interestIncome": "12955000", "incomeBeforeTax": "-114172000", "interestExpense": "12955000", "operatingIncome": "-101217000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-14706000", "reportedCurrency": "USD", "netInterestIncome": "-12955000", "nonInterestIncome": "None", "operatingExpenses": "279748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2892000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "414040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35705000", "sellingGeneralAndAdministrative": "157157000", "netIncomeFromContinuingOperations": "-99466000" }, "balance": { "goodwill": "206008000", "inventory": "13134000", "commonStock": "292000", "currentDebt": "None", "investments": "None", "totalAssets": "583313000", "longTermDebt": "209538000", "shortTermDebt": "24791000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "68642000", "reportedCurrency": "USD", "retainedEarnings": "-21848000", "totalLiabilities": "386094000", "otherCurrentAssets": "16066000", "totalCurrentAssets": "162588000", "currentLongTermDebt": "10678000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420725000", "currentAccountsPayable": "14240000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "139409000", "shortLongTermDebtTotal": "245444000", "totalShareholderEquity": "197021000", "capitalLeaseObligations": "25228000", "otherCurrentLiabilities": "61614000", "totalCurrentLiabilities": "109847000", "otherNonCurrentLiabilities": "47358000", "totalNonCurrentLiabilities": "276247000", "cashAndShortTermInvestments": "25760000", "commonStockSharesOutstanding": "29147000", "intangibleAssetsExcludingGoodwill": "68642000", "cashAndCashEquivalentsAtCarryingValue": "25760000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-99466000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "84000", "operatingCashflow": "67802000", "capitalExpenditures": "15772000", "changeInReceivables": "27313000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44169000", "cashflowFromInvestment": "-14969000", "stockBasedCompensation": "5851000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "8664000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-494000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35705000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 748586000, "cost_of_revenue": 531289000, "gross_profit": 217297000, "ebit": 24137000, "ebitda": 62670000, "pretax_income": 10439000, "tax_provision": 4359000, "net_income": 6060000, "net_income_to_common": 6060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15016000, "total_current_assets": 179155000, "total_assets": 719878000, "short_term_debt": 20857000, "long_term_debt": 248120000, "total_debt": 268977000, "total_liabilities": 433856000, "total_equity": 285822000, "shares_outstanding": 29046000, "goodwill_and_intangibles": 391947000 }, "cash_flow": { "operating_cash_flow": 59110000, "capital_expenditure": 22920000, "free_cash_flow": 82030000, "dividends_paid": 3166000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295573, "ticker_id": 2627, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24137000", "ebitda": "62670000", "netIncome": "6060000", "grossProfit": "217297000", "depreciation": "None", "totalRevenue": "748586000", "costOfRevenue": "531289000", "interestIncome": "13698000", "incomeBeforeTax": "10439000", "interestExpense": "13698000", "operatingIncome": "24137000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4359000", "reportedCurrency": "USD", "netInterestIncome": "-13698000", "nonInterestIncome": "None", "operatingExpenses": "193160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3045000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38533000", "sellingGeneralAndAdministrative": "169469000", "netIncomeFromContinuingOperations": "6080000" }, "balance": { "goodwill": "282410000", "inventory": "13413000", "commonStock": "289000", "currentDebt": "None", "investments": "None", "totalAssets": "719878000", "longTermDebt": "248120000", "shortTermDebt": "20857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "109537000", "reportedCurrency": "USD", "retainedEarnings": "77613000", "totalLiabilities": "433856000", "otherCurrentAssets": "14729000", "totalCurrentAssets": "179155000", "currentLongTermDebt": "6593000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540723000", "currentAccountsPayable": "15033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98607000", "shortLongTermDebtTotal": "282020000", "totalShareholderEquity": "285822000", "capitalLeaseObligations": "27307000", "otherCurrentLiabilities": "65396000", "totalCurrentLiabilities": "109240000", "otherNonCurrentLiabilities": "55206000", "totalNonCurrentLiabilities": "324616000", "cashAndShortTermInvestments": "15016000", "commonStockSharesOutstanding": "29046000", "intangibleAssetsExcludingGoodwill": "109537000", "cashAndCashEquivalentsAtCarryingValue": "15016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6080000", "profitLoss": "None", "dividendPayout": "3166000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-302000", "operatingCashflow": "59110000", "capitalExpenditures": "22920000", "changeInReceivables": "8298000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44137000", "cashflowFromInvestment": "-25280000", "stockBasedCompensation": "5766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3166000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10307000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38533000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 748586000, "cost_of_revenue": 531289000, "gross_profit": 217297000, "research_and_development": 3045000, "selling_general_admin": 169469000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24137000, "depreciation_amortisation": 38533000, "ebitda": 62670000, "interest_expense": 13698000, "interest_income": null, "other_non_operating": null, "pretax_income": 10439000, "tax_provision": 4359000, "effective_tax_rate": null, "net_income": 6060000, "net_income_continuing_ops": 6080000, "net_income_to_common": 6060000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15016000, "short_term_investments": null, "net_receivables": 135997000, "inventory": 13413000, "other_current_assets": null, "total_current_assets": 179155000, "net_ppe": null, "goodwill": 282410000, "intangible_assets": 109537000, "goodwill_and_intangibles": 391947000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 540723000, "total_assets": 719878000, "short_term_debt": 20857000, "accounts_payable": 15033000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109240000, "long_term_debt": 248120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 324616000, "total_liabilities": 433856000, "total_debt": 268977000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 77613000, "total_equity": 285822000, "shares_outstanding": 29046000, "operating_cash_flow": 59110000, "stock_based_compensation": 5766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22920000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25280000, "dividends_paid": 3166000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44137000, "free_cash_flow": 82030000, "net_change_in_cash": -10307000 }, "raw_data": { "income": { "ebit": "24137000", "ebitda": "62670000", "netIncome": "6060000", "grossProfit": "217297000", "depreciation": "None", "totalRevenue": "748586000", "costOfRevenue": "531289000", "interestIncome": "13698000", "incomeBeforeTax": "10439000", "interestExpense": "13698000", "operatingIncome": "24137000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4359000", "reportedCurrency": "USD", "netInterestIncome": "-13698000", "nonInterestIncome": "None", "operatingExpenses": "193160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3045000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "531289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38533000", "sellingGeneralAndAdministrative": "169469000", "netIncomeFromContinuingOperations": "6080000" }, "balance": { "goodwill": "282410000", "inventory": "13413000", "commonStock": "289000", "currentDebt": "None", "investments": "None", "totalAssets": "719878000", "longTermDebt": "248120000", "shortTermDebt": "20857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "109537000", "reportedCurrency": "USD", "retainedEarnings": "77613000", "totalLiabilities": "433856000", "otherCurrentAssets": "14729000", "totalCurrentAssets": "179155000", "currentLongTermDebt": "6593000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135997000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "540723000", "currentAccountsPayable": "15033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98607000", "shortLongTermDebtTotal": "282020000", "totalShareholderEquity": "285822000", "capitalLeaseObligations": "27307000", "otherCurrentLiabilities": "65396000", "totalCurrentLiabilities": "109240000", "otherNonCurrentLiabilities": "55206000", "totalNonCurrentLiabilities": "324616000", "cashAndShortTermInvestments": "15016000", "commonStockSharesOutstanding": "29046000", "intangibleAssetsExcludingGoodwill": "109537000", "cashAndCashEquivalentsAtCarryingValue": "15016000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6080000", "profitLoss": "None", "dividendPayout": "3166000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-302000", "operatingCashflow": "59110000", "capitalExpenditures": "22920000", "changeInReceivables": "8298000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44137000", "cashflowFromInvestment": "-25280000", "stockBasedCompensation": "5766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3166000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10307000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3198000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38533000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 742354000, "cost_of_revenue": 534480000, "gross_profit": 207874000, "ebit": 22221000, "ebitda": 56634000, "pretax_income": 14271000, "tax_provision": 7426000, "net_income": 6836000, "net_income_to_common": 6836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25544000, "total_current_assets": 202791000, "total_assets": 694037000, "short_term_debt": 14677000, "long_term_debt": 283787000, "total_debt": 298464000, "total_liabilities": 422963000, "total_equity": 270897000, "shares_outstanding": 29427000, "goodwill_and_intangibles": 390654000 }, "cash_flow": { "operating_cash_flow": 41664000, "capital_expenditure": 21125000, "free_cash_flow": 62789000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295578, "ticker_id": 2627, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22221000", "ebitda": "56634000", "netIncome": "6836000", "grossProfit": "207874000", "depreciation": "None", "totalRevenue": "742354000", "costOfRevenue": "534480000", "interestIncome": "7950000", "incomeBeforeTax": "14271000", "interestExpense": "7950000", "operatingIncome": "22221000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7426000", "reportedCurrency": "USD", "netInterestIncome": "-7950000", "nonInterestIncome": "None", "operatingExpenses": "187505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3310000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34413000", "sellingGeneralAndAdministrative": "163602000", "netIncomeFromContinuingOperations": "6845000" }, "balance": { "goodwill": "279259000", "inventory": "13053000", "commonStock": "285000", "currentDebt": "None", "investments": "None", "totalAssets": "694037000", "longTermDebt": "283787000", "shortTermDebt": "14677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "111395000", "reportedCurrency": "USD", "retainedEarnings": "71553000", "totalLiabilities": "422963000", "otherCurrentAssets": "31740000", "totalCurrentAssets": "202791000", "currentLongTermDebt": "6833000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148324000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491246000", "currentAccountsPayable": "13863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93895000", "shortLongTermDebtTotal": "303617000", "totalShareholderEquity": "270897000", "capitalLeaseObligations": "9075000", "otherCurrentLiabilities": "64927000", "totalCurrentLiabilities": "100471000", "otherNonCurrentLiabilities": "6482000", "totalNonCurrentLiabilities": "322492000", "cashAndShortTermInvestments": "25544000", "commonStockSharesOutstanding": "29427000", "intangibleAssetsExcludingGoodwill": "111395000", "cashAndCashEquivalentsAtCarryingValue": "25544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6845000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2764000", "operatingCashflow": "41664000", "capitalExpenditures": "21125000", "changeInReceivables": "-10349000", "changeInExchangeRate": "-2180000", "cashflowFromFinancing": "113969000", "cashflowFromInvestment": "-155450000", "stockBasedCompensation": "6107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1997000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2185000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 742354000, "cost_of_revenue": 534480000, "gross_profit": 207874000, "research_and_development": 3310000, "selling_general_admin": 163602000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22221000, "depreciation_amortisation": 34413000, "ebitda": 56634000, "interest_expense": 7950000, "interest_income": null, "other_non_operating": null, "pretax_income": 14271000, "tax_provision": 7426000, "effective_tax_rate": null, "net_income": 6836000, "net_income_continuing_ops": 6845000, "net_income_to_common": 6836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25544000, "short_term_investments": null, "net_receivables": 148324000, "inventory": 13053000, "other_current_assets": null, "total_current_assets": 202791000, "net_ppe": null, "goodwill": 279259000, "intangible_assets": 111395000, "goodwill_and_intangibles": 390654000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 491246000, "total_assets": 694037000, "short_term_debt": 14677000, "accounts_payable": 13863000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100471000, "long_term_debt": 283787000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 322492000, "total_liabilities": 422963000, "total_debt": 298464000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 71553000, "total_equity": 270897000, "shares_outstanding": 29427000, "operating_cash_flow": 41664000, "stock_based_compensation": 6107000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 113969000, "free_cash_flow": 62789000, "net_change_in_cash": -1997000 }, "raw_data": { "income": { "ebit": "22221000", "ebitda": "56634000", "netIncome": "6836000", "grossProfit": "207874000", "depreciation": "None", "totalRevenue": "742354000", "costOfRevenue": "534480000", "interestIncome": "7950000", "incomeBeforeTax": "14271000", "interestExpense": "7950000", "operatingIncome": "22221000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7426000", "reportedCurrency": "USD", "netInterestIncome": "-7950000", "nonInterestIncome": "None", "operatingExpenses": "187505000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3310000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "534480000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34413000", "sellingGeneralAndAdministrative": "163602000", "netIncomeFromContinuingOperations": "6845000" }, "balance": { "goodwill": "279259000", "inventory": "13053000", "commonStock": "285000", "currentDebt": "None", "investments": "None", "totalAssets": "694037000", "longTermDebt": "283787000", "shortTermDebt": "14677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "111395000", "reportedCurrency": "USD", "retainedEarnings": "71553000", "totalLiabilities": "422963000", "otherCurrentAssets": "31740000", "totalCurrentAssets": "202791000", "currentLongTermDebt": "6833000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148324000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491246000", "currentAccountsPayable": "13863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93895000", "shortLongTermDebtTotal": "303617000", "totalShareholderEquity": "270897000", "capitalLeaseObligations": "9075000", "otherCurrentLiabilities": "64927000", "totalCurrentLiabilities": "100471000", "otherNonCurrentLiabilities": "6482000", "totalNonCurrentLiabilities": "322492000", "cashAndShortTermInvestments": "25544000", "commonStockSharesOutstanding": "29427000", "intangibleAssetsExcludingGoodwill": "111395000", "cashAndCashEquivalentsAtCarryingValue": "25544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6845000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2764000", "operatingCashflow": "41664000", "capitalExpenditures": "21125000", "changeInReceivables": "-10349000", "changeInExchangeRate": "-2180000", "cashflowFromFinancing": "113969000", "cashflowFromInvestment": "-155450000", "stockBasedCompensation": "6107000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1997000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2185000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34413000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 169034000, "cost_of_revenue": 126670000, "gross_profit": 42364000, "ebit": 5157000, "ebitda": 13010000, "pretax_income": 2735000, "tax_provision": 378000, "net_income": 2388000, "net_income_to_common": 2388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24989000, "total_current_assets": 210885000, "total_assets": 572670000, "short_term_debt": 30689000, "long_term_debt": 168491000, "total_debt": 199180000, "total_liabilities": 339073000, "total_equity": 233228000, "shares_outstanding": 32655000, "goodwill_and_intangibles": 221343000 }, "cash_flow": { "operating_cash_flow": 2809000, "capital_expenditure": 5968000, "free_cash_flow": 8777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295541, "ticker_id": 2627, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5157000", "ebitda": "13010000", "netIncome": "2388000", "grossProfit": "42364000", "depreciation": "None", "totalRevenue": "169034000", "costOfRevenue": "126670000", "interestIncome": "None", "incomeBeforeTax": "2735000", "interestExpense": "2879000", "operatingIncome": "5157000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "378000", "reportedCurrency": "USD", "netInterestIncome": "-2879000", "nonInterestIncome": "None", "operatingExpenses": "37207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "221000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7853000", "sellingGeneralAndAdministrative": "36986000", "netIncomeFromContinuingOperations": "2357000" }, "balance": { "goodwill": "183653000", "inventory": "15278000", "commonStock": "690000", "currentDebt": "None", "investments": "None", "totalAssets": "572670000", "longTermDebt": "168491000", "shortTermDebt": "30689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "37690000", "reportedCurrency": "USD", "retainedEarnings": "9241000", "totalLiabilities": "339073000", "otherCurrentAssets": "19211000", "totalCurrentAssets": "210885000", "currentLongTermDebt": "12862000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "361784999", "currentAccountsPayable": "18040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "216702000", "totalShareholderEquity": "233228000", "capitalLeaseObligations": "35349000", "otherCurrentLiabilities": "57859000", "totalCurrentLiabilities": "116821000", "otherNonCurrentLiabilities": "34329000", "totalNonCurrentLiabilities": "222251999", "cashAndShortTermInvestments": "24989000", "commonStockSharesOutstanding": "32655000", "intangibleAssetsExcludingGoodwill": "37690000", "cashAndCashEquivalentsAtCarryingValue": "24989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2357000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1311000", "operatingCashflow": "2809000", "capitalExpenditures": "5968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-349000", "cashflowFromInvestment": "-5558000", "stockBasedCompensation": "1251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169034000, "cost_of_revenue": 126670000, "gross_profit": 42364000, "research_and_development": 221000, "selling_general_admin": 36986000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5157000, "depreciation_amortisation": 7853000, "ebitda": 13010000, "interest_expense": 2879000, "interest_income": null, "other_non_operating": null, "pretax_income": 2735000, "tax_provision": 378000, "effective_tax_rate": null, "net_income": 2388000, "net_income_continuing_ops": 2357000, "net_income_to_common": 2388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24989000, "short_term_investments": null, "net_receivables": 151407000, "inventory": 15278000, "other_current_assets": null, "total_current_assets": 210885000, "net_ppe": null, "goodwill": 183653000, "intangible_assets": 37690000, "goodwill_and_intangibles": 221343000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 361784999, "total_assets": 572670000, "short_term_debt": 30689000, "accounts_payable": 18040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116821000, "long_term_debt": 168491000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 222251999, "total_liabilities": 339073000, "total_debt": 199180000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9241000, "total_equity": 233228000, "shares_outstanding": 32655000, "operating_cash_flow": 2809000, "stock_based_compensation": 1251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5968000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5558000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -349000, "free_cash_flow": 8777000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5157000", "ebitda": "13010000", "netIncome": "2388000", "grossProfit": "42364000", "depreciation": "None", "totalRevenue": "169034000", "costOfRevenue": "126670000", "interestIncome": "None", "incomeBeforeTax": "2735000", "interestExpense": "2879000", "operatingIncome": "5157000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "378000", "reportedCurrency": "USD", "netInterestIncome": "-2879000", "nonInterestIncome": "None", "operatingExpenses": "37207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "221000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7853000", "sellingGeneralAndAdministrative": "36986000", "netIncomeFromContinuingOperations": "2357000" }, "balance": { "goodwill": "183653000", "inventory": "15278000", "commonStock": "690000", "currentDebt": "None", "investments": "None", "totalAssets": "572670000", "longTermDebt": "168491000", "shortTermDebt": "30689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "37690000", "reportedCurrency": "USD", "retainedEarnings": "9241000", "totalLiabilities": "339073000", "otherCurrentAssets": "19211000", "totalCurrentAssets": "210885000", "currentLongTermDebt": "12862000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "361784999", "currentAccountsPayable": "18040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "216702000", "totalShareholderEquity": "233228000", "capitalLeaseObligations": "35349000", "otherCurrentLiabilities": "57859000", "totalCurrentLiabilities": "116821000", "otherNonCurrentLiabilities": "34329000", "totalNonCurrentLiabilities": "222251999", "cashAndShortTermInvestments": "24989000", "commonStockSharesOutstanding": "32655000", "intangibleAssetsExcludingGoodwill": "37690000", "cashAndCashEquivalentsAtCarryingValue": "24989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2357000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1311000", "operatingCashflow": "2809000", "capitalExpenditures": "5968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-349000", "cashflowFromInvestment": "-5558000", "stockBasedCompensation": "1251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7984000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 181455000, "cost_of_revenue": 132625000, "gross_profit": 48830000, "ebit": 15207000, "ebitda": 23540000, "pretax_income": 5625000, "tax_provision": 1865000, "net_income": 3898000, "net_income_to_common": 3898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28008000, "total_current_assets": 182681000, "total_assets": 578781000, "short_term_debt": 30756000, "long_term_debt": 165143000, "total_debt": 195899000, "total_liabilities": 343136000, "total_equity": 235645000, "shares_outstanding": 32315000, "goodwill_and_intangibles": 223236000 }, "cash_flow": { "operating_cash_flow": 32137999, "capital_expenditure": 6139999, "free_cash_flow": 38277998, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295542, "ticker_id": 2627, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15207000", "ebitda": "23540000", "netIncome": "3898000", "grossProfit": "48830000", "depreciation": "None", "totalRevenue": "181455000", "costOfRevenue": "132625000", "interestIncome": "3699000", "incomeBeforeTax": "5625000", "interestExpense": "3699000", "operatingIncome": "15207000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1865000", "reportedCurrency": "USD", "netInterestIncome": "-3699000", "nonInterestIncome": "None", "operatingExpenses": "33623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "250000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8333000", "sellingGeneralAndAdministrative": "30953000", "netIncomeFromContinuingOperations": "3760000" }, "balance": { "goodwill": "184829000", "inventory": "14002000", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "578781000", "longTermDebt": "165143000", "shortTermDebt": "30756000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "38407000", "reportedCurrency": "USD", "retainedEarnings": "6853000", "totalLiabilities": "343136000", "otherCurrentAssets": "19509000", "totalCurrentAssets": "182681000", "currentLongTermDebt": "12849000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "277993000", "currentAccountsPayable": "14943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93164000", "shortLongTermDebtTotal": "242617000", "totalShareholderEquity": "235645000", "capitalLeaseObligations": "35247000", "otherCurrentLiabilities": "78609000", "totalCurrentLiabilities": "124308000", "otherNonCurrentLiabilities": "35081000", "totalNonCurrentLiabilities": "218828000", "cashAndShortTermInvestments": "28008000", "commonStockSharesOutstanding": "32315000", "intangibleAssetsExcludingGoodwill": "38407000", "cashAndCashEquivalentsAtCarryingValue": "28008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3898000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "777000", "operatingCashflow": "32137999", "capitalExpenditures": "6139999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26811000", "cashflowFromInvestment": "-6158000", "stockBasedCompensation": "1718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7847000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 181455000, "cost_of_revenue": 132625000, "gross_profit": 48830000, "research_and_development": 250000, "selling_general_admin": 30953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15207000, "depreciation_amortisation": 8333000, "ebitda": 23540000, "interest_expense": 3699000, "interest_income": null, "other_non_operating": null, "pretax_income": 5625000, "tax_provision": 1865000, "effective_tax_rate": null, "net_income": 3898000, "net_income_continuing_ops": 3760000, "net_income_to_common": 3898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28008000, "short_term_investments": null, "net_receivables": 154673000, "inventory": 14002000, "other_current_assets": null, "total_current_assets": 182681000, "net_ppe": null, "goodwill": 184829000, "intangible_assets": 38407000, "goodwill_and_intangibles": 223236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 277993000, "total_assets": 578781000, "short_term_debt": 30756000, "accounts_payable": 14943000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124308000, "long_term_debt": 165143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 218828000, "total_liabilities": 343136000, "total_debt": 195899000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6853000, "total_equity": 235645000, "shares_outstanding": 32315000, "operating_cash_flow": 32137999, "stock_based_compensation": 1718000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6139999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6158000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26811000, "free_cash_flow": 38277998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15207000", "ebitda": "23540000", "netIncome": "3898000", "grossProfit": "48830000", "depreciation": "None", "totalRevenue": "181455000", "costOfRevenue": "132625000", "interestIncome": "3699000", "incomeBeforeTax": "5625000", "interestExpense": "3699000", "operatingIncome": "15207000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1865000", "reportedCurrency": "USD", "netInterestIncome": "-3699000", "nonInterestIncome": "None", "operatingExpenses": "33623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "250000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "132625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8333000", "sellingGeneralAndAdministrative": "30953000", "netIncomeFromContinuingOperations": "3760000" }, "balance": { "goodwill": "184829000", "inventory": "14002000", "commonStock": "499000", "currentDebt": "None", "investments": "None", "totalAssets": "578781000", "longTermDebt": "165143000", "shortTermDebt": "30756000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "38407000", "reportedCurrency": "USD", "retainedEarnings": "6853000", "totalLiabilities": "343136000", "otherCurrentAssets": "19509000", "totalCurrentAssets": "182681000", "currentLongTermDebt": "12849000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "154673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "277993000", "currentAccountsPayable": "14943000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "93164000", "shortLongTermDebtTotal": "242617000", "totalShareholderEquity": "235645000", "capitalLeaseObligations": "35247000", "otherCurrentLiabilities": "78609000", "totalCurrentLiabilities": "124308000", "otherNonCurrentLiabilities": "35081000", "totalNonCurrentLiabilities": "218828000", "cashAndShortTermInvestments": "28008000", "commonStockSharesOutstanding": "32315000", "intangibleAssetsExcludingGoodwill": "38407000", "cashAndCashEquivalentsAtCarryingValue": "28008000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3898000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "777000", "operatingCashflow": "32137999", "capitalExpenditures": "6139999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26811000", "cashflowFromInvestment": "-6158000", "stockBasedCompensation": "1718000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7847000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 195549000, "cost_of_revenue": 139716000, "gross_profit": 55833000, "ebit": 22145000, "ebitda": 30035000, "pretax_income": 17000000, "tax_provision": 3797000, "net_income": 13108000, "net_income_to_common": 13108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27805000, "total_current_assets": 237498000, "total_assets": 596256000, "short_term_debt": 30498000, "long_term_debt": 189235000, "total_debt": 219733000, "total_liabilities": 368430000, "total_equity": 227404000, "shares_outstanding": 31880000, "goodwill_and_intangibles": 222175000 }, "cash_flow": { "operating_cash_flow": 4462000, "capital_expenditure": 8532000, "free_cash_flow": 12994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295544, "ticker_id": 2627, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22145000", "ebitda": "30035000", "netIncome": "13108000", "grossProfit": "55833000", "depreciation": "None", "totalRevenue": "195549000", "costOfRevenue": "139716000", "interestIncome": "3381000", "incomeBeforeTax": "17000000", "interestExpense": "3381000", "operatingIncome": "22145000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3797000", "reportedCurrency": "USD", "netInterestIncome": "-3381000", "nonInterestIncome": "None", "operatingExpenses": "33688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "210000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7890000", "sellingGeneralAndAdministrative": "33478000", "netIncomeFromContinuingOperations": "13203000" }, "balance": { "goodwill": "183725000", "inventory": "14795000", "commonStock": "480000", "currentDebt": "None", "investments": "None", "totalAssets": "596256000", "longTermDebt": "189235000", "shortTermDebt": "30498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "38450000", "reportedCurrency": "USD", "retainedEarnings": "2955000", "totalLiabilities": "368430000", "otherCurrentAssets": "34906000", "totalCurrentAssets": "237498000", "currentLongTermDebt": "13035000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "174787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358758000", "currentAccountsPayable": "18375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "87658000", "shortLongTermDebtTotal": "234368000", "totalShareholderEquity": "227404000", "capitalLeaseObligations": "32098000", "otherCurrentLiabilities": "68770000", "totalCurrentLiabilities": "125791000", "otherNonCurrentLiabilities": "35889000", "totalNonCurrentLiabilities": "242639000", "cashAndShortTermInvestments": "27805000", "commonStockSharesOutstanding": "31880000", "intangibleAssetsExcludingGoodwill": "38450000", "cashAndCashEquivalentsAtCarryingValue": "27805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13108000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "201000", "operatingCashflow": "4462000", "capitalExpenditures": "8532000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11306000", "cashflowFromInvestment": "-7548000", "stockBasedCompensation": "1465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195549000, "cost_of_revenue": 139716000, "gross_profit": 55833000, "research_and_development": 210000, "selling_general_admin": 33478000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22145000, "depreciation_amortisation": 7890000, "ebitda": 30035000, "interest_expense": 3381000, "interest_income": null, "other_non_operating": null, "pretax_income": 17000000, "tax_provision": 3797000, "effective_tax_rate": null, "net_income": 13108000, "net_income_continuing_ops": 13203000, "net_income_to_common": 13108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27805000, "short_term_investments": null, "net_receivables": 174787000, "inventory": 14795000, "other_current_assets": null, "total_current_assets": 237498000, "net_ppe": null, "goodwill": 183725000, "intangible_assets": 38450000, "goodwill_and_intangibles": 222175000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 358758000, "total_assets": 596256000, "short_term_debt": 30498000, "accounts_payable": 18375000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125791000, "long_term_debt": 189235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 242639000, "total_liabilities": 368430000, "total_debt": 219733000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2955000, "total_equity": 227404000, "shares_outstanding": 31880000, "operating_cash_flow": 4462000, "stock_based_compensation": 1465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8532000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7548000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11306000, "free_cash_flow": 12994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22145000", "ebitda": "30035000", "netIncome": "13108000", "grossProfit": "55833000", "depreciation": "None", "totalRevenue": "195549000", "costOfRevenue": "139716000", "interestIncome": "3381000", "incomeBeforeTax": "17000000", "interestExpense": "3381000", "operatingIncome": "22145000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3797000", "reportedCurrency": "USD", "netInterestIncome": "-3381000", "nonInterestIncome": "None", "operatingExpenses": "33688000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "210000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "139716000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7890000", "sellingGeneralAndAdministrative": "33478000", "netIncomeFromContinuingOperations": "13203000" }, "balance": { "goodwill": "183725000", "inventory": "14795000", "commonStock": "480000", "currentDebt": "None", "investments": "None", "totalAssets": "596256000", "longTermDebt": "189235000", "shortTermDebt": "30498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "38450000", "reportedCurrency": "USD", "retainedEarnings": "2955000", "totalLiabilities": "368430000", "otherCurrentAssets": "34906000", "totalCurrentAssets": "237498000", "currentLongTermDebt": "13035000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "174787000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358758000", "currentAccountsPayable": "18375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "87658000", "shortLongTermDebtTotal": "234368000", "totalShareholderEquity": "227404000", "capitalLeaseObligations": "32098000", "otherCurrentLiabilities": "68770000", "totalCurrentLiabilities": "125791000", "otherNonCurrentLiabilities": "35889000", "totalNonCurrentLiabilities": "242639000", "cashAndShortTermInvestments": "27805000", "commonStockSharesOutstanding": "31880000", "intangibleAssetsExcludingGoodwill": "38450000", "cashAndCashEquivalentsAtCarryingValue": "27805000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13108000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "201000", "operatingCashflow": "4462000", "capitalExpenditures": "8532000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11306000", "cashflowFromInvestment": "-7548000", "stockBasedCompensation": "1465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7890000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 185405000, "cost_of_revenue": 133964000, "gross_profit": 51441000, "ebit": 11379000, "ebitda": 19604000, "pretax_income": 4189000, "tax_provision": 1063000, "net_income": 3017000, "net_income_to_common": 3017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19957000, "total_current_assets": 213307000, "total_assets": 571043000, "short_term_debt": 29983000, "long_term_debt": 176345000, "total_debt": 206328000, "total_liabilities": 354868000, "total_equity": 215848000, "shares_outstanding": 31693000, "goodwill_and_intangibles": 224696000 }, "cash_flow": { "operating_cash_flow": -9264000, "capital_expenditure": 6472000, "free_cash_flow": -2792000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295545, "ticker_id": 2627, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11379000", "ebitda": "19604000", "netIncome": "3017000", "grossProfit": "51441000", "depreciation": "None", "totalRevenue": "185405000", "costOfRevenue": "133964000", "interestIncome": "4239000", "incomeBeforeTax": "4189000", "interestExpense": "4239000", "operatingIncome": "11379000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1063000", "reportedCurrency": "USD", "netInterestIncome": "-4239000", "nonInterestIncome": "None", "operatingExpenses": "40062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "269000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8225000", "sellingGeneralAndAdministrative": "39793000", "netIncomeFromContinuingOperations": "3126000" }, "balance": { "goodwill": "185125000", "inventory": "15118000", "commonStock": "465000", "currentDebt": "None", "investments": "None", "totalAssets": "571043000", "longTermDebt": "176345000", "shortTermDebt": "29983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "39571000", "reportedCurrency": "USD", "retainedEarnings": "-10153000", "totalLiabilities": "354868000", "otherCurrentAssets": "18409000", "totalCurrentAssets": "213307000", "currentLongTermDebt": "13069000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "357736000", "currentAccountsPayable": "18238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85909000", "shortLongTermDebtTotal": "222222000", "totalShareholderEquity": "215848000", "capitalLeaseObligations": "32808000", "otherCurrentLiabilities": "69434000", "totalCurrentLiabilities": "128494000", "otherNonCurrentLiabilities": "31919000", "totalNonCurrentLiabilities": "226374000", "cashAndShortTermInvestments": "19957000", "commonStockSharesOutstanding": "31693000", "intangibleAssetsExcludingGoodwill": "39571000", "cashAndCashEquivalentsAtCarryingValue": "19957000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3126000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-647000", "operatingCashflow": "-9264000", "capitalExpenditures": "6472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15612000", "cashflowFromInvestment": "-6002000", "stockBasedCompensation": "2323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7707000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 185405000, "cost_of_revenue": 133964000, "gross_profit": 51441000, "research_and_development": 269000, "selling_general_admin": 39793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11379000, "depreciation_amortisation": 8225000, "ebitda": 19604000, "interest_expense": 4239000, "interest_income": null, "other_non_operating": null, "pretax_income": 4189000, "tax_provision": 1063000, "effective_tax_rate": null, "net_income": 3017000, "net_income_continuing_ops": 3126000, "net_income_to_common": 3017000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19957000, "short_term_investments": null, "net_receivables": 159823000, "inventory": 15118000, "other_current_assets": null, "total_current_assets": 213307000, "net_ppe": null, "goodwill": 185125000, "intangible_assets": 39571000, "goodwill_and_intangibles": 224696000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 357736000, "total_assets": 571043000, "short_term_debt": 29983000, "accounts_payable": 18238000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 128494000, "long_term_debt": 176345000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 226374000, "total_liabilities": 354868000, "total_debt": 206328000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10153000, "total_equity": 215848000, "shares_outstanding": 31693000, "operating_cash_flow": -9264000, "stock_based_compensation": 2323000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6002000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15612000, "free_cash_flow": -2792000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11379000", "ebitda": "19604000", "netIncome": "3017000", "grossProfit": "51441000", "depreciation": "None", "totalRevenue": "185405000", "costOfRevenue": "133964000", "interestIncome": "4239000", "incomeBeforeTax": "4189000", "interestExpense": "4239000", "operatingIncome": "11379000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1063000", "reportedCurrency": "USD", "netInterestIncome": "-4239000", "nonInterestIncome": "None", "operatingExpenses": "40062000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "269000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8225000", "sellingGeneralAndAdministrative": "39793000", "netIncomeFromContinuingOperations": "3126000" }, "balance": { "goodwill": "185125000", "inventory": "15118000", "commonStock": "465000", "currentDebt": "None", "investments": "None", "totalAssets": "571043000", "longTermDebt": "176345000", "shortTermDebt": "29983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "39571000", "reportedCurrency": "USD", "retainedEarnings": "-10153000", "totalLiabilities": "354868000", "otherCurrentAssets": "18409000", "totalCurrentAssets": "213307000", "currentLongTermDebt": "13069000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "357736000", "currentAccountsPayable": "18238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85909000", "shortLongTermDebtTotal": "222222000", "totalShareholderEquity": "215848000", "capitalLeaseObligations": "32808000", "otherCurrentLiabilities": "69434000", "totalCurrentLiabilities": "128494000", "otherNonCurrentLiabilities": "31919000", "totalNonCurrentLiabilities": "226374000", "cashAndShortTermInvestments": "19957000", "commonStockSharesOutstanding": "31693000", "intangibleAssetsExcludingGoodwill": "39571000", "cashAndCashEquivalentsAtCarryingValue": "19957000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3126000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-647000", "operatingCashflow": "-9264000", "capitalExpenditures": "6472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15612000", "cashflowFromInvestment": "-6002000", "stockBasedCompensation": "2323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7707000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 161615000, "cost_of_revenue": 123589000, "gross_profit": 38026000, "ebit": 2075000, "ebitda": 10378000, "pretax_income": -4336000, "tax_provision": -1168000, "net_income": -3186000, "net_income_to_common": -3186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18536000, "total_current_assets": 175973000, "total_assets": 526789000, "short_term_debt": 29489000, "long_term_debt": 159500000, "total_debt": 188989000, "total_liabilities": 327788000, "total_equity": 198665000, "shares_outstanding": 31095000, "goodwill_and_intangibles": 220717000 }, "cash_flow": { "operating_cash_flow": 5645000, "capital_expenditure": 4555000, "free_cash_flow": 10200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295546, "ticker_id": 2627, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2075000", "ebitda": "10378000", "netIncome": "-3186000", "grossProfit": "38026000", "depreciation": "None", "totalRevenue": "161615000", "costOfRevenue": "123589000", "interestIncome": "3324000", "incomeBeforeTax": "-4336000", "interestExpense": "3324000", "operatingIncome": "2075000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1168000", "reportedCurrency": "USD", "netInterestIncome": "-3324000", "nonInterestIncome": "None", "operatingExpenses": "35951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "299000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8303000", "sellingGeneralAndAdministrative": "35652000", "netIncomeFromContinuingOperations": "-3168000" }, "balance": { "goodwill": "181530000", "inventory": "14141000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "526789000", "longTermDebt": "159500000", "shortTermDebt": "29489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "39187000", "reportedCurrency": "USD", "retainedEarnings": "-13170000", "totalLiabilities": "327788000", "otherCurrentAssets": "15104000", "totalCurrentAssets": "175973000", "currentLongTermDebt": "12374000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350816000", "currentAccountsPayable": "13385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82796000", "shortLongTermDebtTotal": "204860000", "totalShareholderEquity": "198665000", "capitalLeaseObligations": "32986000", "otherCurrentLiabilities": "64040000", "totalCurrentLiabilities": "117552000", "otherNonCurrentLiabilities": "32772000", "totalNonCurrentLiabilities": "210236000", "cashAndShortTermInvestments": "18536000", "commonStockSharesOutstanding": "31095000", "intangibleAssetsExcludingGoodwill": "39187000", "cashAndCashEquivalentsAtCarryingValue": "18536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3168000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "441000", "operatingCashflow": "5645000", "capitalExpenditures": "4555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-702000", "cashflowFromInvestment": "-5414000", "stockBasedCompensation": "2279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7763000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161615000, "cost_of_revenue": 123589000, "gross_profit": 38026000, "research_and_development": 299000, "selling_general_admin": 35652000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2075000, "depreciation_amortisation": 8303000, "ebitda": 10378000, "interest_expense": 3324000, "interest_income": null, "other_non_operating": null, "pretax_income": -4336000, "tax_provision": -1168000, "effective_tax_rate": null, "net_income": -3186000, "net_income_continuing_ops": -3168000, "net_income_to_common": -3186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18536000, "short_term_investments": null, "net_receivables": 128192000, "inventory": 14141000, "other_current_assets": null, "total_current_assets": 175973000, "net_ppe": null, "goodwill": 181530000, "intangible_assets": 39187000, "goodwill_and_intangibles": 220717000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350816000, "total_assets": 526789000, "short_term_debt": 29489000, "accounts_payable": 13385000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 117552000, "long_term_debt": 159500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 210236000, "total_liabilities": 327788000, "total_debt": 188989000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13170000, "total_equity": 198665000, "shares_outstanding": 31095000, "operating_cash_flow": 5645000, "stock_based_compensation": 2279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4555000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5414000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -702000, "free_cash_flow": 10200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2075000", "ebitda": "10378000", "netIncome": "-3186000", "grossProfit": "38026000", "depreciation": "None", "totalRevenue": "161615000", "costOfRevenue": "123589000", "interestIncome": "3324000", "incomeBeforeTax": "-4336000", "interestExpense": "3324000", "operatingIncome": "2075000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-1168000", "reportedCurrency": "USD", "netInterestIncome": "-3324000", "nonInterestIncome": "None", "operatingExpenses": "35951000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "299000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8303000", "sellingGeneralAndAdministrative": "35652000", "netIncomeFromContinuingOperations": "-3168000" }, "balance": { "goodwill": "181530000", "inventory": "14141000", "commonStock": "406000", "currentDebt": "None", "investments": "None", "totalAssets": "526789000", "longTermDebt": "159500000", "shortTermDebt": "29489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "39187000", "reportedCurrency": "USD", "retainedEarnings": "-13170000", "totalLiabilities": "327788000", "otherCurrentAssets": "15104000", "totalCurrentAssets": "175973000", "currentLongTermDebt": "12374000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350816000", "currentAccountsPayable": "13385000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "82796000", "shortLongTermDebtTotal": "204860000", "totalShareholderEquity": "198665000", "capitalLeaseObligations": "32986000", "otherCurrentLiabilities": "64040000", "totalCurrentLiabilities": "117552000", "otherNonCurrentLiabilities": "32772000", "totalNonCurrentLiabilities": "210236000", "cashAndShortTermInvestments": "18536000", "commonStockSharesOutstanding": "31095000", "intangibleAssetsExcludingGoodwill": "39187000", "cashAndCashEquivalentsAtCarryingValue": "18536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3168000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "441000", "operatingCashflow": "5645000", "capitalExpenditures": "4555000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-702000", "cashflowFromInvestment": "-5414000", "stockBasedCompensation": "2279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1479000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7763000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 172731000, "cost_of_revenue": 121405000, "gross_profit": 51326000, "ebit": 10464000, "ebitda": 18748000, "pretax_income": 6542000, "tax_provision": 1365000, "net_income": 5193000, "net_income_to_common": 5193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18317000, "total_current_assets": 172470000, "total_assets": 523038000, "short_term_debt": 28283000, "long_term_debt": 158056000, "total_debt": 186339000, "total_liabilities": 324143000, "total_equity": 198568000, "shares_outstanding": 31660000, "goodwill_and_intangibles": 221150000 }, "cash_flow": { "operating_cash_flow": 25658000, "capital_expenditure": 4839000, "free_cash_flow": 30497000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295547, "ticker_id": 2627, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10464000", "ebitda": "18748000", "netIncome": "5193000", "grossProfit": "51326000", "depreciation": "None", "totalRevenue": "172731000", "costOfRevenue": "121405000", "interestIncome": "3922000", "incomeBeforeTax": "6542000", "interestExpense": "3922000", "operatingIncome": "10458000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1365000", "reportedCurrency": "USD", "netInterestIncome": "-3922000", "nonInterestIncome": "None", "operatingExpenses": "40868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "303000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8284000", "sellingGeneralAndAdministrative": "34370000", "netIncomeFromContinuingOperations": "5177000" }, "balance": { "goodwill": "181442000", "inventory": "14485000", "commonStock": "402000", "currentDebt": "None", "investments": "None", "totalAssets": "523038000", "longTermDebt": "158056000", "shortTermDebt": "28283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39708000", "reportedCurrency": "USD", "retainedEarnings": "-9984000", "totalLiabilities": "324143000", "otherCurrentAssets": "12387000", "totalCurrentAssets": "172470000", "currentLongTermDebt": "11591000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350568000", "currentAccountsPayable": "11128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80892000", "shortLongTermDebtTotal": "201501000", "totalShareholderEquity": "198568000", "capitalLeaseObligations": "31854000", "otherCurrentLiabilities": "65762000", "totalCurrentLiabilities": "114925000", "otherNonCurrentLiabilities": "34027000", "totalNonCurrentLiabilities": "209218000", "cashAndShortTermInvestments": "18317000", "commonStockSharesOutstanding": "31660000", "intangibleAssetsExcludingGoodwill": "39708000", "cashAndCashEquivalentsAtCarryingValue": "18317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5190000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-331000", "operatingCashflow": "25658000", "capitalExpenditures": "4839000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21151000", "cashflowFromInvestment": "-4214000", "stockBasedCompensation": "816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "251000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 172731000, "cost_of_revenue": 121405000, "gross_profit": 51326000, "research_and_development": 303000, "selling_general_admin": 34370000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10464000, "depreciation_amortisation": 8284000, "ebitda": 18748000, "interest_expense": 3922000, "interest_income": null, "other_non_operating": null, "pretax_income": 6542000, "tax_provision": 1365000, "effective_tax_rate": null, "net_income": 5193000, "net_income_continuing_ops": 5177000, "net_income_to_common": 5193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18317000, "short_term_investments": null, "net_receivables": 127281000, "inventory": 14485000, "other_current_assets": null, "total_current_assets": 172470000, "net_ppe": null, "goodwill": 181442000, "intangible_assets": 39708000, "goodwill_and_intangibles": 221150000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 350568000, "total_assets": 523038000, "short_term_debt": 28283000, "accounts_payable": 11128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114925000, "long_term_debt": 158056000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 209218000, "total_liabilities": 324143000, "total_debt": 186339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -9984000, "total_equity": 198568000, "shares_outstanding": 31660000, "operating_cash_flow": 25658000, "stock_based_compensation": 816000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4839000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4214000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21151000, "free_cash_flow": 30497000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10464000", "ebitda": "18748000", "netIncome": "5193000", "grossProfit": "51326000", "depreciation": "None", "totalRevenue": "172731000", "costOfRevenue": "121405000", "interestIncome": "3922000", "incomeBeforeTax": "6542000", "interestExpense": "3922000", "operatingIncome": "10458000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1365000", "reportedCurrency": "USD", "netInterestIncome": "-3922000", "nonInterestIncome": "None", "operatingExpenses": "40868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "303000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "121405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8284000", "sellingGeneralAndAdministrative": "34370000", "netIncomeFromContinuingOperations": "5177000" }, "balance": { "goodwill": "181442000", "inventory": "14485000", "commonStock": "402000", "currentDebt": "None", "investments": "None", "totalAssets": "523038000", "longTermDebt": "158056000", "shortTermDebt": "28283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "39708000", "reportedCurrency": "USD", "retainedEarnings": "-9984000", "totalLiabilities": "324143000", "otherCurrentAssets": "12387000", "totalCurrentAssets": "172470000", "currentLongTermDebt": "11591000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127281000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "350568000", "currentAccountsPayable": "11128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80892000", "shortLongTermDebtTotal": "201501000", "totalShareholderEquity": "198568000", "capitalLeaseObligations": "31854000", "otherCurrentLiabilities": "65762000", "totalCurrentLiabilities": "114925000", "otherNonCurrentLiabilities": "34027000", "totalNonCurrentLiabilities": "209218000", "cashAndShortTermInvestments": "18317000", "commonStockSharesOutstanding": "31660000", "intangibleAssetsExcludingGoodwill": "39708000", "cashAndCashEquivalentsAtCarryingValue": "18317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5190000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-331000", "operatingCashflow": "25658000", "capitalExpenditures": "4839000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21151000", "cashflowFromInvestment": "-4214000", "stockBasedCompensation": "816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "251000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8284000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 182694000, "cost_of_revenue": 128117000, "gross_profit": 54577000, "ebit": 13337000, "ebitda": 21393000, "pretax_income": 9034000, "tax_provision": 2618000, "net_income": 6401000, "net_income_to_common": 6401000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20360000, "total_current_assets": 193327000, "total_assets": 551681000, "short_term_debt": 27088000, "long_term_debt": 178989000, "total_debt": 206077000, "total_liabilities": 346138000, "total_equity": 205204000, "shares_outstanding": 31660000, "goodwill_and_intangibles": 227376000 }, "cash_flow": { "operating_cash_flow": 19356000, "capital_expenditure": 6144000, "free_cash_flow": 25500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295549, "ticker_id": 2627, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13337000", "ebitda": "21393000", "netIncome": "6401000", "grossProfit": "54577000", "depreciation": "None", "totalRevenue": "182694000", "costOfRevenue": "128117000", "interestIncome": "4303000", "incomeBeforeTax": "9034000", "interestExpense": "4303000", "operatingIncome": "11858000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2618000", "reportedCurrency": "USD", "netInterestIncome": "-4303000", "nonInterestIncome": "None", "operatingExpenses": "42719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "241000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8056000", "sellingGeneralAndAdministrative": "38872000", "netIncomeFromContinuingOperations": "6416000" }, "balance": { "goodwill": "185872000", "inventory": "14510000", "commonStock": "385000", "currentDebt": "None", "investments": "None", "totalAssets": "551681000", "longTermDebt": "178989000", "shortTermDebt": "27088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "41504000", "reportedCurrency": "USD", "retainedEarnings": "-15177000", "totalLiabilities": "346138000", "otherCurrentAssets": "14353000", "totalCurrentAssets": "193327000", "currentLongTermDebt": "10711000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358354000", "currentAccountsPayable": "13272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79852000", "shortLongTermDebtTotal": "217231000", "totalShareholderEquity": "205204000", "capitalLeaseObligations": "27531000", "otherCurrentLiabilities": "66865000", "totalCurrentLiabilities": "115164000", "otherNonCurrentLiabilities": "37050000", "totalNonCurrentLiabilities": "230974000", "cashAndShortTermInvestments": "20360000", "commonStockSharesOutstanding": "31660000", "intangibleAssetsExcludingGoodwill": "41504000", "cashAndCashEquivalentsAtCarryingValue": "20360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6416000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "519000", "operatingCashflow": "19356000", "capitalExpenditures": "6144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11508000", "cashflowFromInvestment": "-5935000", "stockBasedCompensation": "1492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 182694000, "cost_of_revenue": 128117000, "gross_profit": 54577000, "research_and_development": 241000, "selling_general_admin": 38872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13337000, "depreciation_amortisation": 8056000, "ebitda": 21393000, "interest_expense": 4303000, "interest_income": null, "other_non_operating": null, "pretax_income": 9034000, "tax_provision": 2618000, "effective_tax_rate": null, "net_income": 6401000, "net_income_continuing_ops": 6416000, "net_income_to_common": 6401000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20360000, "short_term_investments": null, "net_receivables": 144104000, "inventory": 14510000, "other_current_assets": null, "total_current_assets": 193327000, "net_ppe": null, "goodwill": 185872000, "intangible_assets": 41504000, "goodwill_and_intangibles": 227376000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 358354000, "total_assets": 551681000, "short_term_debt": 27088000, "accounts_payable": 13272000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115164000, "long_term_debt": 178989000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 230974000, "total_liabilities": 346138000, "total_debt": 206077000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -15177000, "total_equity": 205204000, "shares_outstanding": 31660000, "operating_cash_flow": 19356000, "stock_based_compensation": 1492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6144000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5935000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11508000, "free_cash_flow": 25500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13337000", "ebitda": "21393000", "netIncome": "6401000", "grossProfit": "54577000", "depreciation": "None", "totalRevenue": "182694000", "costOfRevenue": "128117000", "interestIncome": "4303000", "incomeBeforeTax": "9034000", "interestExpense": "4303000", "operatingIncome": "11858000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2618000", "reportedCurrency": "USD", "netInterestIncome": "-4303000", "nonInterestIncome": "None", "operatingExpenses": "42719000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "241000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128117000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8056000", "sellingGeneralAndAdministrative": "38872000", "netIncomeFromContinuingOperations": "6416000" }, "balance": { "goodwill": "185872000", "inventory": "14510000", "commonStock": "385000", "currentDebt": "None", "investments": "None", "totalAssets": "551681000", "longTermDebt": "178989000", "shortTermDebt": "27088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "41504000", "reportedCurrency": "USD", "retainedEarnings": "-15177000", "totalLiabilities": "346138000", "otherCurrentAssets": "14353000", "totalCurrentAssets": "193327000", "currentLongTermDebt": "10711000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "144104000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "358354000", "currentAccountsPayable": "13272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79852000", "shortLongTermDebtTotal": "217231000", "totalShareholderEquity": "205204000", "capitalLeaseObligations": "27531000", "otherCurrentLiabilities": "66865000", "totalCurrentLiabilities": "115164000", "otherNonCurrentLiabilities": "37050000", "totalNonCurrentLiabilities": "230974000", "cashAndShortTermInvestments": "20360000", "commonStockSharesOutstanding": "31660000", "intangibleAssetsExcludingGoodwill": "41504000", "cashAndCashEquivalentsAtCarryingValue": "20360000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6416000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "519000", "operatingCashflow": "19356000", "capitalExpenditures": "6144000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11508000", "cashflowFromInvestment": "-5935000", "stockBasedCompensation": "1492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8056000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 189773000, "cost_of_revenue": 138433000, "gross_profit": 51340000, "ebit": 11959000, "ebitda": 20248000, "pretax_income": 7546000, "tax_provision": 1173000, "net_income": 6369000, "net_income_to_common": 6369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17177000, "total_current_assets": 193463000, "total_assets": 548147000, "short_term_debt": 26074000, "long_term_debt": 189692000, "total_debt": 215766000, "total_liabilities": 354673000, "total_equity": 193150000, "shares_outstanding": 31293000, "goodwill_and_intangibles": 226700000 }, "cash_flow": { "operating_cash_flow": 4511000, "capital_expenditure": 6082000, "free_cash_flow": 10593000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295550, "ticker_id": 2627, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11959000", "ebitda": "20248000", "netIncome": "6369000", "grossProfit": "51340000", "depreciation": "None", "totalRevenue": "189773000", "costOfRevenue": "138433000", "interestIncome": "None", "incomeBeforeTax": "7546000", "interestExpense": "4413000", "operatingIncome": "11959000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1173000", "reportedCurrency": "USD", "netInterestIncome": "-4413000", "nonInterestIncome": "None", "operatingExpenses": "39381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "231000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8289000", "sellingGeneralAndAdministrative": "40957000", "netIncomeFromContinuingOperations": "6373000" }, "balance": { "goodwill": "184988000", "inventory": "14944000", "commonStock": "385000", "currentDebt": "None", "investments": "None", "totalAssets": "548147000", "longTermDebt": "189692000", "shortTermDebt": "26074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "41712000", "reportedCurrency": "USD", "retainedEarnings": "-21578000", "totalLiabilities": "354673000", "otherCurrentAssets": "11384000", "totalCurrentAssets": "193463000", "currentLongTermDebt": "10021000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354684000", "currentAccountsPayable": "13759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "226630000", "totalShareholderEquity": "193150000", "capitalLeaseObligations": "26917000", "otherCurrentLiabilities": "66023000", "totalCurrentLiabilities": "114546000", "otherNonCurrentLiabilities": "37000000", "totalNonCurrentLiabilities": "240127000", "cashAndShortTermInvestments": "17177000", "commonStockSharesOutstanding": "31293000", "intangibleAssetsExcludingGoodwill": "41712000", "cashAndCashEquivalentsAtCarryingValue": "17177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6373000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-65000", "operatingCashflow": "4511000", "capitalExpenditures": "6082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134000", "cashflowFromInvestment": "-5569000", "stockBasedCompensation": "1536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8289000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 189773000, "cost_of_revenue": 138433000, "gross_profit": 51340000, "research_and_development": 231000, "selling_general_admin": 40957000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11959000, "depreciation_amortisation": 8289000, "ebitda": 20248000, "interest_expense": 4413000, "interest_income": null, "other_non_operating": null, "pretax_income": 7546000, "tax_provision": 1173000, "effective_tax_rate": null, "net_income": 6369000, "net_income_continuing_ops": 6373000, "net_income_to_common": 6369000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17177000, "short_term_investments": null, "net_receivables": 149958000, "inventory": 14944000, "other_current_assets": null, "total_current_assets": 193463000, "net_ppe": null, "goodwill": 184988000, "intangible_assets": 41712000, "goodwill_and_intangibles": 226700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 354684000, "total_assets": 548147000, "short_term_debt": 26074000, "accounts_payable": 13759000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114546000, "long_term_debt": 189692000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 240127000, "total_liabilities": 354673000, "total_debt": 215766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21578000, "total_equity": 193150000, "shares_outstanding": 31293000, "operating_cash_flow": 4511000, "stock_based_compensation": 1536000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6082000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5569000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 134000, "free_cash_flow": 10593000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11959000", "ebitda": "20248000", "netIncome": "6369000", "grossProfit": "51340000", "depreciation": "None", "totalRevenue": "189773000", "costOfRevenue": "138433000", "interestIncome": "None", "incomeBeforeTax": "7546000", "interestExpense": "4413000", "operatingIncome": "11959000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1173000", "reportedCurrency": "USD", "netInterestIncome": "-4413000", "nonInterestIncome": "None", "operatingExpenses": "39381000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "231000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8289000", "sellingGeneralAndAdministrative": "40957000", "netIncomeFromContinuingOperations": "6373000" }, "balance": { "goodwill": "184988000", "inventory": "14944000", "commonStock": "385000", "currentDebt": "None", "investments": "None", "totalAssets": "548147000", "longTermDebt": "189692000", "shortTermDebt": "26074000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "41712000", "reportedCurrency": "USD", "retainedEarnings": "-21578000", "totalLiabilities": "354673000", "otherCurrentAssets": "11384000", "totalCurrentAssets": "193463000", "currentLongTermDebt": "10021000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "149958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354684000", "currentAccountsPayable": "13759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "226630000", "totalShareholderEquity": "193150000", "capitalLeaseObligations": "26917000", "otherCurrentLiabilities": "66023000", "totalCurrentLiabilities": "114546000", "otherNonCurrentLiabilities": "37000000", "totalNonCurrentLiabilities": "240127000", "cashAndShortTermInvestments": "17177000", "commonStockSharesOutstanding": "31293000", "intangibleAssetsExcludingGoodwill": "41712000", "cashAndCashEquivalentsAtCarryingValue": "17177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6373000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-65000", "operatingCashflow": "4511000", "capitalExpenditures": "6082000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134000", "cashflowFromInvestment": "-5569000", "stockBasedCompensation": "1536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8289000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 184442000, "cost_of_revenue": 138289000, "gross_profit": 46153000, "ebit": 5553000, "ebitda": 13934000, "pretax_income": 1123000, "tax_provision": 119000, "net_income": 995000, "net_income_to_common": 995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16855000, "total_current_assets": 186970000, "total_assets": 542127000, "short_term_debt": 25114000, "long_term_debt": 188962000, "total_debt": 214076000, "total_liabilities": 354662000, "total_equity": 187145000, "shares_outstanding": 31356000, "goodwill_and_intangibles": 228386000 }, "cash_flow": { "operating_cash_flow": 604000, "capital_expenditure": 5921000, "free_cash_flow": 6525000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295551, "ticker_id": 2627, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5553000", "ebitda": "13934000", "netIncome": "995000", "grossProfit": "46153000", "depreciation": "None", "totalRevenue": "184442000", "costOfRevenue": "138289000", "interestIncome": "None", "incomeBeforeTax": "1123000", "interestExpense": "4430000", "operatingIncome": "5553000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "119000", "reportedCurrency": "USD", "netInterestIncome": "-4430000", "nonInterestIncome": "None", "operatingExpenses": "40600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "343000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8381000", "sellingGeneralAndAdministrative": "41189000", "netIncomeFromContinuingOperations": "1004000" }, "balance": { "goodwill": "185726000", "inventory": "15079000", "commonStock": "328000", "currentDebt": "None", "investments": "None", "totalAssets": "542127000", "longTermDebt": "188962000", "shortTermDebt": "25114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42660000", "reportedCurrency": "USD", "retainedEarnings": "-27947000", "totalLiabilities": "354662000", "otherCurrentAssets": "14632000", "totalCurrentAssets": "186970000", "currentLongTermDebt": "9464000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355157000", "currentAccountsPayable": "15629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225227000", "totalShareholderEquity": "187145000", "capitalLeaseObligations": "26801000", "otherCurrentLiabilities": "64488000", "totalCurrentLiabilities": "114881000", "otherNonCurrentLiabilities": "36983000", "totalNonCurrentLiabilities": "239781000", "cashAndShortTermInvestments": "16855000", "commonStockSharesOutstanding": "31356000", "intangibleAssetsExcludingGoodwill": "42660000", "cashAndCashEquivalentsAtCarryingValue": "16855000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-23000", "operatingCashflow": "604000", "capitalExpenditures": "5921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5127000", "cashflowFromInvestment": "-5648000", "stockBasedCompensation": "1228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8381000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 184442000, "cost_of_revenue": 138289000, "gross_profit": 46153000, "research_and_development": 343000, "selling_general_admin": 41189000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5553000, "depreciation_amortisation": 8381000, "ebitda": 13934000, "interest_expense": 4430000, "interest_income": null, "other_non_operating": null, "pretax_income": 1123000, "tax_provision": 119000, "effective_tax_rate": null, "net_income": 995000, "net_income_continuing_ops": 1004000, "net_income_to_common": 995000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16855000, "short_term_investments": null, "net_receivables": 140404000, "inventory": 15079000, "other_current_assets": null, "total_current_assets": 186970000, "net_ppe": null, "goodwill": 185726000, "intangible_assets": 42660000, "goodwill_and_intangibles": 228386000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 355157000, "total_assets": 542127000, "short_term_debt": 25114000, "accounts_payable": 15629000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114881000, "long_term_debt": 188962000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239781000, "total_liabilities": 354662000, "total_debt": 214076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27947000, "total_equity": 187145000, "shares_outstanding": 31356000, "operating_cash_flow": 604000, "stock_based_compensation": 1228000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5921000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5648000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5127000, "free_cash_flow": 6525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5553000", "ebitda": "13934000", "netIncome": "995000", "grossProfit": "46153000", "depreciation": "None", "totalRevenue": "184442000", "costOfRevenue": "138289000", "interestIncome": "None", "incomeBeforeTax": "1123000", "interestExpense": "4430000", "operatingIncome": "5553000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "119000", "reportedCurrency": "USD", "netInterestIncome": "-4430000", "nonInterestIncome": "None", "operatingExpenses": "40600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "343000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138289000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8381000", "sellingGeneralAndAdministrative": "41189000", "netIncomeFromContinuingOperations": "1004000" }, "balance": { "goodwill": "185726000", "inventory": "15079000", "commonStock": "328000", "currentDebt": "None", "investments": "None", "totalAssets": "542127000", "longTermDebt": "188962000", "shortTermDebt": "25114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "42660000", "reportedCurrency": "USD", "retainedEarnings": "-27947000", "totalLiabilities": "354662000", "otherCurrentAssets": "14632000", "totalCurrentAssets": "186970000", "currentLongTermDebt": "9464000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140404000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "355157000", "currentAccountsPayable": "15629000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "225227000", "totalShareholderEquity": "187145000", "capitalLeaseObligations": "26801000", "otherCurrentLiabilities": "64488000", "totalCurrentLiabilities": "114881000", "otherNonCurrentLiabilities": "36983000", "totalNonCurrentLiabilities": "239781000", "cashAndShortTermInvestments": "16855000", "commonStockSharesOutstanding": "31356000", "intangibleAssetsExcludingGoodwill": "42660000", "cashAndCashEquivalentsAtCarryingValue": "16855000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-23000", "operatingCashflow": "604000", "capitalExpenditures": "5921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5127000", "cashflowFromInvestment": "-5648000", "stockBasedCompensation": "1228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1557000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8381000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 182074000, "cost_of_revenue": 128448000, "gross_profit": 53626000, "ebit": 714000, "ebitda": 9343000, "pretax_income": -3954000, "tax_provision": -1449000, "net_income": -2506000, "net_income_to_common": -2506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17646000, "total_current_assets": 180356000, "total_assets": 534776000, "short_term_debt": 24745000, "long_term_debt": 181499000, "total_debt": 206244000, "total_liabilities": 344273000, "total_equity": 190192000, "shares_outstanding": 30473000, "goodwill_and_intangibles": 231348000 }, "cash_flow": { "operating_cash_flow": 16064000, "capital_expenditure": 7378000, "free_cash_flow": 23442000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295552, "ticker_id": 2627, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "714000", "ebitda": "9343000", "netIncome": "-2506000", "grossProfit": "53626000", "depreciation": "None", "totalRevenue": "182074000", "costOfRevenue": "128448000", "interestIncome": "None", "incomeBeforeTax": "-3954000", "interestExpense": "4668000", "operatingIncome": "714000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1449000", "reportedCurrency": "USD", "netInterestIncome": "-4668000", "nonInterestIncome": "None", "operatingExpenses": "52912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "295000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8629000", "sellingGeneralAndAdministrative": "41505000", "netIncomeFromContinuingOperations": "-2505000" }, "balance": { "goodwill": "187354000", "inventory": "15283000", "commonStock": "305000", "currentDebt": "None", "investments": "None", "totalAssets": "534776000", "longTermDebt": "181499000", "shortTermDebt": "24745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "43994000", "reportedCurrency": "USD", "retainedEarnings": "-28942000", "totalLiabilities": "344273000", "otherCurrentAssets": "14580000", "totalCurrentAssets": "180356000", "currentLongTermDebt": "8900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354420000", "currentAccountsPayable": "17032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "217505000", "totalShareholderEquity": "190192000", "capitalLeaseObligations": "27106000", "otherCurrentLiabilities": "66509000", "totalCurrentLiabilities": "116523000", "otherNonCurrentLiabilities": "32438000", "totalNonCurrentLiabilities": "227750000", "cashAndShortTermInvestments": "17646000", "commonStockSharesOutstanding": "30473000", "intangibleAssetsExcludingGoodwill": "43994000", "cashAndCashEquivalentsAtCarryingValue": "17646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2505000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "558000", "operatingCashflow": "16064000", "capitalExpenditures": "7378000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5867000", "cashflowFromInvestment": "-6963000", "stockBasedCompensation": "1727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8629000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 182074000, "cost_of_revenue": 128448000, "gross_profit": 53626000, "research_and_development": 295000, "selling_general_admin": 41505000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 714000, "depreciation_amortisation": 8629000, "ebitda": 9343000, "interest_expense": 4668000, "interest_income": null, "other_non_operating": null, "pretax_income": -3954000, "tax_provision": -1449000, "effective_tax_rate": null, "net_income": -2506000, "net_income_continuing_ops": -2505000, "net_income_to_common": -2506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17646000, "short_term_investments": null, "net_receivables": 132847000, "inventory": 15283000, "other_current_assets": null, "total_current_assets": 180356000, "net_ppe": null, "goodwill": 187354000, "intangible_assets": 43994000, "goodwill_and_intangibles": 231348000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 354420000, "total_assets": 534776000, "short_term_debt": 24745000, "accounts_payable": 17032000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 116523000, "long_term_debt": 181499000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 227750000, "total_liabilities": 344273000, "total_debt": 206244000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -28942000, "total_equity": 190192000, "shares_outstanding": 30473000, "operating_cash_flow": 16064000, "stock_based_compensation": 1727000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7378000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6963000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5867000, "free_cash_flow": 23442000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "714000", "ebitda": "9343000", "netIncome": "-2506000", "grossProfit": "53626000", "depreciation": "None", "totalRevenue": "182074000", "costOfRevenue": "128448000", "interestIncome": "None", "incomeBeforeTax": "-3954000", "interestExpense": "4668000", "operatingIncome": "714000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1449000", "reportedCurrency": "USD", "netInterestIncome": "-4668000", "nonInterestIncome": "None", "operatingExpenses": "52912000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "295000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8629000", "sellingGeneralAndAdministrative": "41505000", "netIncomeFromContinuingOperations": "-2505000" }, "balance": { "goodwill": "187354000", "inventory": "15283000", "commonStock": "305000", "currentDebt": "None", "investments": "None", "totalAssets": "534776000", "longTermDebt": "181499000", "shortTermDebt": "24745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "43994000", "reportedCurrency": "USD", "retainedEarnings": "-28942000", "totalLiabilities": "344273000", "otherCurrentAssets": "14580000", "totalCurrentAssets": "180356000", "currentLongTermDebt": "8900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "354420000", "currentAccountsPayable": "17032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "217505000", "totalShareholderEquity": "190192000", "capitalLeaseObligations": "27106000", "otherCurrentLiabilities": "66509000", "totalCurrentLiabilities": "116523000", "otherNonCurrentLiabilities": "32438000", "totalNonCurrentLiabilities": "227750000", "cashAndShortTermInvestments": "17646000", "commonStockSharesOutstanding": "30473000", "intangibleAssetsExcludingGoodwill": "43994000", "cashAndCashEquivalentsAtCarryingValue": "17646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2505000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "558000", "operatingCashflow": "16064000", "capitalExpenditures": "7378000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5867000", "cashflowFromInvestment": "-6963000", "stockBasedCompensation": "1727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8629000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 179354000, "cost_of_revenue": 124972000, "gross_profit": 54382000, "ebit": -4682000, "ebitda": 4066000, "pretax_income": -8849000, "tax_provision": 1489000, "net_income": -10298000, "net_income_to_common": -10298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12752000, "total_current_assets": 183154000, "total_assets": 536690000, "short_term_debt": 24432000, "long_term_debt": 185466000, "total_debt": 209898000, "total_liabilities": 350906000, "total_equity": 185478000, "shares_outstanding": 30402000, "goodwill_and_intangibles": 229987000 }, "cash_flow": { "operating_cash_flow": -7637000, "capital_expenditure": 5648000, "free_cash_flow": -1989000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295554, "ticker_id": 2627, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4682000", "ebitda": "4066000", "netIncome": "-10298000", "grossProfit": "54382000", "depreciation": "None", "totalRevenue": "179354000", "costOfRevenue": "124972000", "interestIncome": "4167000", "incomeBeforeTax": "-8849000", "interestExpense": "4167000", "operatingIncome": "-4682000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1489000", "reportedCurrency": "USD", "netInterestIncome": "-4167000", "nonInterestIncome": "None", "operatingExpenses": "59064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "438000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8748000", "sellingGeneralAndAdministrative": "39537000", "netIncomeFromContinuingOperations": "-10338000" }, "balance": { "goodwill": "185519000", "inventory": "15780000", "commonStock": "302000", "currentDebt": "None", "investments": "None", "totalAssets": "536690000", "longTermDebt": "185466000", "shortTermDebt": "24432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "44468000", "reportedCurrency": "USD", "retainedEarnings": "-26436000", "totalLiabilities": "350906000", "otherCurrentAssets": "18259000", "totalCurrentAssets": "183154000", "currentLongTermDebt": "8402000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "353536000", "currentAccountsPayable": "14628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79762000", "shortLongTermDebtTotal": "222273000", "totalShareholderEquity": "185478000", "capitalLeaseObligations": "17628000", "otherCurrentLiabilities": "63553000", "totalCurrentLiabilities": "111161000", "otherNonCurrentLiabilities": "33362000", "totalNonCurrentLiabilities": "239745000", "cashAndShortTermInvestments": "12752000", "commonStockSharesOutstanding": "30402000", "intangibleAssetsExcludingGoodwill": "44468000", "cashAndCashEquivalentsAtCarryingValue": "12752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10338000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-23000", "operatingCashflow": "-7637000", "capitalExpenditures": "5648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9348000", "cashflowFromInvestment": "-5359000", "stockBasedCompensation": "1017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8748000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179354000, "cost_of_revenue": 124972000, "gross_profit": 54382000, "research_and_development": 438000, "selling_general_admin": 39537000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4682000, "depreciation_amortisation": 8748000, "ebitda": 4066000, "interest_expense": 4167000, "interest_income": null, "other_non_operating": null, "pretax_income": -8849000, "tax_provision": 1489000, "effective_tax_rate": null, "net_income": -10298000, "net_income_continuing_ops": -10338000, "net_income_to_common": -10298000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12752000, "short_term_investments": null, "net_receivables": 136363000, "inventory": 15780000, "other_current_assets": null, "total_current_assets": 183154000, "net_ppe": null, "goodwill": 185519000, "intangible_assets": 44468000, "goodwill_and_intangibles": 229987000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 353536000, "total_assets": 536690000, "short_term_debt": 24432000, "accounts_payable": 14628000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111161000, "long_term_debt": 185466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 239745000, "total_liabilities": 350906000, "total_debt": 209898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26436000, "total_equity": 185478000, "shares_outstanding": 30402000, "operating_cash_flow": -7637000, "stock_based_compensation": 1017000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5648000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5359000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9348000, "free_cash_flow": -1989000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4682000", "ebitda": "4066000", "netIncome": "-10298000", "grossProfit": "54382000", "depreciation": "None", "totalRevenue": "179354000", "costOfRevenue": "124972000", "interestIncome": "4167000", "incomeBeforeTax": "-8849000", "interestExpense": "4167000", "operatingIncome": "-4682000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1489000", "reportedCurrency": "USD", "netInterestIncome": "-4167000", "nonInterestIncome": "None", "operatingExpenses": "59064000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "438000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124972000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8748000", "sellingGeneralAndAdministrative": "39537000", "netIncomeFromContinuingOperations": "-10338000" }, "balance": { "goodwill": "185519000", "inventory": "15780000", "commonStock": "302000", "currentDebt": "None", "investments": "None", "totalAssets": "536690000", "longTermDebt": "185466000", "shortTermDebt": "24432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "44468000", "reportedCurrency": "USD", "retainedEarnings": "-26436000", "totalLiabilities": "350906000", "otherCurrentAssets": "18259000", "totalCurrentAssets": "183154000", "currentLongTermDebt": "8402000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136363000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "353536000", "currentAccountsPayable": "14628000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "79762000", "shortLongTermDebtTotal": "222273000", "totalShareholderEquity": "185478000", "capitalLeaseObligations": "17628000", "otherCurrentLiabilities": "63553000", "totalCurrentLiabilities": "111161000", "otherNonCurrentLiabilities": "33362000", "totalNonCurrentLiabilities": "239745000", "cashAndShortTermInvestments": "12752000", "commonStockSharesOutstanding": "30402000", "intangibleAssetsExcludingGoodwill": "44468000", "cashAndCashEquivalentsAtCarryingValue": "12752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10338000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-23000", "operatingCashflow": "-7637000", "capitalExpenditures": "5648000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9348000", "cashflowFromInvestment": "-5359000", "stockBasedCompensation": "1017000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "343000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8748000", "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": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "income_statement": { "revenue": 176030000, "cost_of_revenue": 126308000, "gross_profit": 49722000, "ebit": 3893000, "ebitda": 12202000, "pretax_income": 35000, "tax_provision": -341000, "net_income": 337000, "net_income_to_common": 337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17999000, "total_current_assets": 170830000, "total_assets": 540946000, "short_term_debt": 23341000, "long_term_debt": 176121000, "total_debt": 199462000, "total_liabilities": 340413000, "total_equity": 200187000, "shares_outstanding": 30660000, "goodwill_and_intangibles": 247731000 }, "cash_flow": { "operating_cash_flow": 13888000, "capital_expenditure": 5930000, "free_cash_flow": 19818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 295555, "ticker_id": 2627, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:34:50.891366+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3893000", "ebitda": "12202000", "netIncome": "337000", "grossProfit": "49722000", "depreciation": "None", "totalRevenue": "176030000", "costOfRevenue": "126308000", "interestIncome": "3858000", "incomeBeforeTax": "35000", "interestExpense": "3858000", "operatingIncome": "3893000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-341000", "reportedCurrency": "USD", "netInterestIncome": "-3858000", "nonInterestIncome": "None", "operatingExpenses": "45829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "511000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8309000", "sellingGeneralAndAdministrative": "41484000", "netIncomeFromContinuingOperations": "376000" }, "balance": { "goodwill": "201586000", "inventory": "16067000", "commonStock": "302000", "currentDebt": "None", "investments": "None", "totalAssets": "540946000", "longTermDebt": "176121000", "shortTermDebt": "23341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "46145000", "reportedCurrency": "USD", "retainedEarnings": "-16138000", "totalLiabilities": "340413000", "otherCurrentAssets": "17991000", "totalCurrentAssets": "170830000", "currentLongTermDebt": "7550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "370116000", "currentAccountsPayable": "17014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "81297000", "shortLongTermDebtTotal": "211903000", "totalShareholderEquity": "200187000", "capitalLeaseObligations": "17629000", "otherCurrentLiabilities": "59112000", "totalCurrentLiabilities": "109704000", "otherNonCurrentLiabilities": "32044000", "totalNonCurrentLiabilities": "230709000", "cashAndShortTermInvestments": "17999000", "commonStockSharesOutstanding": "30660000", "intangibleAssetsExcludingGoodwill": "46145000", "cashAndCashEquivalentsAtCarryingValue": "17999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "376000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1265000", "operatingCashflow": "13888000", "capitalExpenditures": "5930000", "changeInReceivables": "2079000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7236000", "cashflowFromInvestment": "-5351000", "stockBasedCompensation": "1091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1301000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 176030000, "cost_of_revenue": 126308000, "gross_profit": 49722000, "research_and_development": 511000, "selling_general_admin": 41484000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3893000, "depreciation_amortisation": 8309000, "ebitda": 12202000, "interest_expense": 3858000, "interest_income": null, "other_non_operating": null, "pretax_income": 35000, "tax_provision": -341000, "effective_tax_rate": null, "net_income": 337000, "net_income_continuing_ops": 376000, "net_income_to_common": 337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17999000, "short_term_investments": null, "net_receivables": 118773000, "inventory": 16067000, "other_current_assets": null, "total_current_assets": 170830000, "net_ppe": null, "goodwill": 201586000, "intangible_assets": 46145000, "goodwill_and_intangibles": 247731000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 370116000, "total_assets": 540946000, "short_term_debt": 23341000, "accounts_payable": 17014000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109704000, "long_term_debt": 176121000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 230709000, "total_liabilities": 340413000, "total_debt": 199462000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16138000, "total_equity": 200187000, "shares_outstanding": 30660000, "operating_cash_flow": 13888000, "stock_based_compensation": 1091000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5930000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5351000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7236000, "free_cash_flow": 19818000, "net_change_in_cash": 1301000 }, "raw_data": { "income": { "ebit": "3893000", "ebitda": "12202000", "netIncome": "337000", "grossProfit": "49722000", "depreciation": "None", "totalRevenue": "176030000", "costOfRevenue": "126308000", "interestIncome": "3858000", "incomeBeforeTax": "35000", "interestExpense": "3858000", "operatingIncome": "3893000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-341000", "reportedCurrency": "USD", "netInterestIncome": "-3858000", "nonInterestIncome": "None", "operatingExpenses": "45829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "511000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "126308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8309000", "sellingGeneralAndAdministrative": "41484000", "netIncomeFromContinuingOperations": "376000" }, "balance": { "goodwill": "201586000", "inventory": "16067000", "commonStock": "302000", "currentDebt": "None", "investments": "None", "totalAssets": "540946000", "longTermDebt": "176121000", "shortTermDebt": "23341000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "46145000", "reportedCurrency": "USD", "retainedEarnings": "-16138000", "totalLiabilities": "340413000", "otherCurrentAssets": "17991000", "totalCurrentAssets": "170830000", "currentLongTermDebt": "7550000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "118773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "370116000", "currentAccountsPayable": "17014000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "81297000", "shortLongTermDebtTotal": "211903000", "totalShareholderEquity": "200187000", "capitalLeaseObligations": "17629000", "otherCurrentLiabilities": "59112000", "totalCurrentLiabilities": "109704000", "otherNonCurrentLiabilities": "32044000", "totalNonCurrentLiabilities": "230709000", "cashAndShortTermInvestments": "17999000", "commonStockSharesOutstanding": "30660000", "intangibleAssetsExcludingGoodwill": "46145000", "cashAndCashEquivalentsAtCarryingValue": "17999000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "376000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1265000", "operatingCashflow": "13888000", "capitalExpenditures": "5930000", "changeInReceivables": "2079000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7236000", "cashflowFromInvestment": "-5351000", "stockBasedCompensation": "1091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1301000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2443000", "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": "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": "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" ] } } }