{ "ticker": { "uuid": "45602c5b-db59-4809-bb71-59f466caa527", "symbol": "BJRI", "name": "BJs Restaurants Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/45602c5b-db59-4809-bb71-59f466caa527/", "api_url": "https://sharemaestro.com/factors/api/tickers/45602c5b-db59-4809-bb71-59f466caa527/" }, "ticker_metadata": { "id": 5065, "uuid": "45602c5b-db59-4809-bb71-59f466caa527", "symbol": "BJRI", "name": "BJs Restaurants Inc", "asset_type": "equity", "market_cap": 972243000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "BJ's Restaurants, Inc. owns and operates casual restaurants in the United States. The company is headquartered in Huntington Beach, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "45602c5b-db59-4809-bb71-59f466caa527", "symbol": "BJRI", "name": "BJs Restaurants Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/45602c5b-db59-4809-bb71-59f466caa527/", "api_url": "https://sharemaestro.com/factors/api/tickers/45602c5b-db59-4809-bb71-59f466caa527/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.83, "value": 0.77, "quality": 0.89, "momentum": 0.21, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 43.04, "market_cap": 942231680, "pe_ratio": 21.2454, "earnings_yield": 0.0471, "ebitda_to_ev": 0.1273, "shareholder_yield": 0, "roe": 0.1191, "piotroski_f_score": 7, "momentum_12_1": -0.0317, "volatility_252d": 0.3883 }, "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": "2026-06-07T06:46:18.972726+00:00", "batch_id": "" }, "size": { "price_close": 43.04, "market_cap": 942231680, "market_cap_usd": 942231680, "enterprise_value": 1025852680, "shares_outstanding": 21892000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.2454, "pb_ratio": 2.5293, "ptbv_ratio": 2.5614, "ps_ratio": 0.6686, "pcf_ratio": 6.329, "pfcf_ratio": 4.33, "ev_ebitda": 7.8562, "ev_ebit": 20.7356, "ev_sales": 0.7279, "ev_fcf": 4.7143, "earnings_yield": 0.0471, "fcf_yield": 0.2121, "price_to_sales": 0.6686, "price_to_book": 2.5293, "price_to_cashflow": 6.329, "ebitda_to_ev": 0.1273, "sales_yield": 1.3738 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5812, "operating_margin": 0.0351, "net_margin": 0.0315, "ebitda_margin": 0.0927, "fcf_margin": 0.1544, "roe": 0.1191, "roa": 0.0444, "roic": 0.0813, "roc_greenblatt": null, "asset_turnover": 1.4106, "cash_conversion": 4.9066, "accruals_ratio": -0.1046, "sbc_to_revenue": 0.0062, "piotroski_f_score": 7, "altman_z_score": 2.7357, "earnings_stability_5y": 1.1886, "revenue_stability_5y": 0.1804, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.8198, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6818, "net_debt_to_ebitda": 0.6404, "debt_to_assets": 0.1064, "interest_coverage": 10.748, "current_ratio": 0.3121, "quick_ratio": 0.2458, "net_debt": 83621000, "local_beta": 0.0003, "volatility_252d": 0.3883, "volatility_60d": 0.8194, "max_drawdown_12m": -0.3591, "risk_adjusted_momentum": -0.0818 }, "growth": { "revenue_growth_1y": 0.0302, "revenue_growth_3y_cagr": 0.0291, "revenue_growth_5y_cagr": 0.1244, "eps_growth_1y": 0.975, "eps_growth_3y_cagr": 1.2878, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3997, "book_value_growth_1y": 0.0398, "revenue_growth": 0.0302, "earnings_growth": 0.975 }, "momentum": { "price_return_1m": 0.008, "price_return_3m": 0.2234, "price_return_6m": 0.1567, "price_return_9m": 0.2825, "price_return_12m": -0.024, "price_return_12m_ex1m": -0.0317, "momentum_6m": 0.1567, "momentum_12m": -0.024, "momentum_12_1": -0.0317, "distance_from_52w_high": -0.0852, "distance_from_52w_low": 0.457, "relative_strength": -0.182 }, "raw_ttm": { "revenue_ttm": 1409271000, "gross_profit_ttm": 819030000, "ebit_ttm": 49473000, "ebitda_ttm": 130579000, "net_income_ttm": 44350000, "eps_diluted_ttm": 2.0259, "operating_cash_flow_ttm": 148876000, "capital_expenditure_ttm": 68730000, "fcf_ttm": 217606000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4603000, "cash_and_equivalents": 22671000, "total_current_assets": 60387000, "total_current_liabilities": 193475000, "net_ppe": null, "total_assets": 999067000, "total_debt": 106292000, "total_equity": 372530000, "net_working_capital": -111467000, "book_value_per_share": 17.0167, "retained_earnings": 299204000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 367857000, "tangible_book_per_share": 16.8033 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 56, "rank_pb": 58, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 24, "rank_ev_ebitda": 25, "rank_ev_ebit": 71, "rank_earnings_yield": 56, "rank_fcf_yield": 15, "rank_dividend_yield": 62, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 37, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 35, "rank_fcf_margin": 57, "rank_piotroski": 10, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 69 }, "composites": { "value_composite": 23, "quality_composite": 11, "momentum_composite": 79, "growth_composite": 24, "yield_composite": 75, "svqf_composite": 78, "vc1_composite": 18, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 17, "quality_value_composite": 0.8278, "os_score": 0.83, "value_percentile": 0.77, "quality_percentile": 0.89, "momentum_percentile": 0.21, "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": 45, "small_cap_core_rank": 29, "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": 373, "ticker_id": 5065, "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": "2026-06-07T06:46:18.972726+00:00", "batch_id": "", "os_score_delta": null, "price_close": 43.04, "market_cap": 942231680, "market_cap_usd": 942231680, "enterprise_value": 1025852680, "shares_outstanding": 21892000, "fx_rate_to_usd": null, "pe_ratio": 21.24535919, "pb_ratio": 2.52927732, "ptbv_ratio": 2.5614075, "ps_ratio": 0.6685951, "pcf_ratio": 6.32896961, "pfcf_ratio": 4.32998943, "ev_ebitda": 7.85618423, "ev_ebit": 20.7356069, "ev_sales": 0.72793145, "ev_fcf": 4.71426652, "earnings_yield": 0.0470691, "fcf_yield": 0.21212208, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58117282, "operating_margin": 0.03510538, "net_margin": 0.03147017, "ebitda_margin": 0.09265713, "fcf_margin": 0.15441033, "roe": 0.11905081, "roa": 0.04439142, "roic": 0.08134313, "roc_greenblatt": null, "asset_turnover": 1.41058708, "cash_conversion": 4.90656144, "accruals_ratio": -0.10462361, "sbc_to_revenue": 0.00619611, "debt_to_equity": 1.68184307, "net_debt_to_ebitda": 0.64038628, "debt_to_assets": 0.10639126, "interest_coverage": 10.74799044, "current_ratio": 0.31211784, "quick_ratio": 0.24583538, "net_debt": 83621000, "revenue_growth_1y": 0.03021329, "revenue_growth_3y_cagr": 0.02905585, "revenue_growth_5y_cagr": 0.12439402, "eps_growth_1y": 0.97497328, "eps_growth_3y_cagr": 1.28780469, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.39971955, "book_value_growth_1y": 0.03980045, "piotroski_f_score": 7, "altman_z_score": 2.7357459, "earnings_stability_5y": 1.188641, "revenue_stability_5y": 0.180358, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00796253, "price_return_3m": 0.2234224, "price_return_6m": 0.15667831, "price_return_9m": 0.28247914, "price_return_12m": -0.02403628, "price_return_12m_ex1m": -0.03174603, "distance_from_52w_high": -0.08522848, "distance_from_52w_low": 0.45700745, "relative_strength": -0.18197733, "local_beta": 0.0003, "volatility_252d": 0.388281, "volatility_60d": 0.819364, "max_drawdown_12m": -0.35908006, "revenue_ttm": 1409271000, "gross_profit_ttm": 819030000, "ebit_ttm": 49473000, "ebitda_ttm": 130579000, "net_income_ttm": 44350000, "eps_diluted_ttm": 2.02585419, "operating_cash_flow_ttm": 148876000, "capital_expenditure_ttm": 68730000, "fcf_ttm": 217606000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4603000, "cash_and_equivalents": 22671000, "total_current_assets": 60387000, "total_current_liabilities": 193475000, "net_ppe": null, "total_assets": 999067000, "total_debt": 106292000, "total_equity": 372530000, "net_working_capital": -111467000, "book_value_per_share": 17.01671844, "retained_earnings": 299204000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 367857000, "tangible_book_per_share": 16.80326147, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 56, "rank_pb": 58, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 24, "rank_ev_ebitda": 25, "rank_ev_ebit": 71, "rank_earnings_yield": 56, "rank_fcf_yield": 15, "rank_dividend_yield": 62, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 37, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 35, "rank_fcf_margin": 57, "rank_piotroski": 10, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 69, "value_composite": 23, "quality_composite": 11, "momentum_composite": 79, "growth_composite": 24, "yield_composite": 75, "svqf_composite": 78, "vc1_composite": 18, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 29, "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": 43.04, "os": 0.83, "value": 0.77, "quality": 0.89, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 21.2454, "earnings_yield": 0.0471, "shareholder_yield": 0, "roe": 0.1191, "momentum_12_1": -0.0317, "complete_fields": { "id": 373, "ticker_id": 5065, "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": "2026-06-07T06:46:18.972726+00:00", "batch_id": "", "os_score_delta": null, "price_close": 43.04, "market_cap": 942231680, "market_cap_usd": 942231680, "enterprise_value": 1025852680, "shares_outstanding": 21892000, "fx_rate_to_usd": null, "pe_ratio": 21.24535919, "pb_ratio": 2.52927732, "ptbv_ratio": 2.5614075, "ps_ratio": 0.6685951, "pcf_ratio": 6.32896961, "pfcf_ratio": 4.32998943, "ev_ebitda": 7.85618423, "ev_ebit": 20.7356069, "ev_sales": 0.72793145, "ev_fcf": 4.71426652, "earnings_yield": 0.0470691, "fcf_yield": 0.21212208, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.58117282, "operating_margin": 0.03510538, "net_margin": 0.03147017, "ebitda_margin": 0.09265713, "fcf_margin": 0.15441033, "roe": 0.11905081, "roa": 0.04439142, "roic": 0.08134313, "roc_greenblatt": null, "asset_turnover": 1.41058708, "cash_conversion": 4.90656144, "accruals_ratio": -0.10462361, "sbc_to_revenue": 0.00619611, "debt_to_equity": 1.68184307, "net_debt_to_ebitda": 0.64038628, "debt_to_assets": 0.10639126, "interest_coverage": 10.74799044, "current_ratio": 0.31211784, "quick_ratio": 0.24583538, "net_debt": 83621000, "revenue_growth_1y": 0.03021329, "revenue_growth_3y_cagr": 0.02905585, "revenue_growth_5y_cagr": 0.12439402, "eps_growth_1y": 0.97497328, "eps_growth_3y_cagr": 1.28780469, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.39971955, "book_value_growth_1y": 0.03980045, "piotroski_f_score": 7, "altman_z_score": 2.7357459, "earnings_stability_5y": 1.188641, "revenue_stability_5y": 0.180358, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00796253, "price_return_3m": 0.2234224, "price_return_6m": 0.15667831, "price_return_9m": 0.28247914, "price_return_12m": -0.02403628, "price_return_12m_ex1m": -0.03174603, "distance_from_52w_high": -0.08522848, "distance_from_52w_low": 0.45700745, "relative_strength": -0.18197733, "local_beta": 0.0003, "volatility_252d": 0.388281, "volatility_60d": 0.819364, "max_drawdown_12m": -0.35908006, "revenue_ttm": 1409271000, "gross_profit_ttm": 819030000, "ebit_ttm": 49473000, "ebitda_ttm": 130579000, "net_income_ttm": 44350000, "eps_diluted_ttm": 2.02585419, "operating_cash_flow_ttm": 148876000, "capital_expenditure_ttm": 68730000, "fcf_ttm": 217606000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4603000, "cash_and_equivalents": 22671000, "total_current_assets": 60387000, "total_current_liabilities": 193475000, "net_ppe": null, "total_assets": 999067000, "total_debt": 106292000, "total_equity": 372530000, "net_working_capital": -111467000, "book_value_per_share": 17.01671844, "retained_earnings": 299204000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 367857000, "tangible_book_per_share": 16.80326147, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 56, "rank_pb": 58, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 24, "rank_ev_ebitda": 25, "rank_ev_ebit": 71, "rank_earnings_yield": 56, "rank_fcf_yield": 15, "rank_dividend_yield": 62, "rank_shareholder_yield": 62, "rank_total_yield": 62, "rank_roe": 37, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 35, "rank_fcf_margin": 57, "rank_piotroski": 10, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 65, "rank_momentum_12m": 66, "rank_momentum_12m_ex1m": 68, "rank_relative_strength": 69, "value_composite": 23, "quality_composite": 11, "momentum_composite": 79, "growth_composite": 24, "yield_composite": 75, "svqf_composite": 78, "vc1_composite": 18, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 17, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 29, "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 1399126000, "cost_of_revenue": 353293000, "gross_profit": 1045833000, "ebit": 51978000, "ebitda": 128549000, "pretax_income": 47233000, "tax_provision": -1575000, "net_income": 48808000, "net_income_to_common": 48808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 129086000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 110514000, "capital_expenditure": 69612000, "free_cash_flow": 180126000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29507, "ticker_id": 5065, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51978000", "ebitda": "128549000", "netIncome": "48808000", "grossProfit": "1045833000", "depreciation": "None", "totalRevenue": "1399126000", "costOfRevenue": "353293000", "interestIncome": "None", "incomeBeforeTax": "47233000", "interestExpense": "4745000", "operatingIncome": "46310000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1575000", "reportedCurrency": "USD", "netInterestIncome": "-4745000", "nonInterestIncome": "None", "operatingExpenses": "999523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76571000", "sellingGeneralAndAdministrative": "91005000", "netIncomeFromContinuingOperations": "48808000" }, "balance": { "goodwill": "4673000", "inventory": "13106000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1015455000", "longTermDebt": "85000000", "shortTermDebt": "44086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "291173000", "totalLiabilities": "649262000", "otherCurrentAssets": "-31497000", "totalCurrentAssets": "23781000", "currentLongTermDebt": "None", "longTermInvestments": "4083000", "shortTermInvestments": "None", "currentNetReceivables": "18391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "991674000", "currentAccountsPayable": "38353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "490758000", "totalShareholderEquity": "366193000", "capitalLeaseObligations": "405758000", "otherCurrentLiabilities": "105336000", "totalCurrentLiabilities": "187775000", "otherNonCurrentLiabilities": "14815000", "totalNonCurrentLiabilities": "461487000", "cashAndShortTermInvestments": "23781000", "commonStockSharesOutstanding": "22622000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48808000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-338000", "operatingCashflow": "110514000", "capitalExpenditures": "69612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43260000", "cashflowFromInvestment": "-69569000", "stockBasedCompensation": "8115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1399126000, "cost_of_revenue": 353293000, "gross_profit": 1045833000, "research_and_development": null, "selling_general_admin": 91005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51978000, "depreciation_amortisation": 76571000, "ebitda": 128549000, "interest_expense": 4745000, "interest_income": null, "other_non_operating": null, "pretax_income": 47233000, "tax_provision": -1575000, "effective_tax_rate": null, "net_income": 48808000, "net_income_continuing_ops": 48808000, "net_income_to_common": 48808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23781000, "short_term_investments": null, "net_receivables": 18391000, "inventory": 13106000, "other_current_assets": null, "total_current_assets": 23781000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 991674000, "total_assets": 1015455000, "short_term_debt": 44086000, "accounts_payable": 38353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187775000, "long_term_debt": 85000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 461487000, "total_liabilities": 649262000, "total_debt": 129086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 291173000, "total_equity": 366193000, "shares_outstanding": 22622000, "operating_cash_flow": 110514000, "stock_based_compensation": 8115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69569000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43260000, "free_cash_flow": 180126000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51978000", "ebitda": "128549000", "netIncome": "48808000", "grossProfit": "1045833000", "depreciation": "None", "totalRevenue": "1399126000", "costOfRevenue": "353293000", "interestIncome": "None", "incomeBeforeTax": "47233000", "interestExpense": "4745000", "operatingIncome": "46310000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1575000", "reportedCurrency": "USD", "netInterestIncome": "-4745000", "nonInterestIncome": "None", "operatingExpenses": "999523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "353293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76571000", "sellingGeneralAndAdministrative": "91005000", "netIncomeFromContinuingOperations": "48808000" }, "balance": { "goodwill": "4673000", "inventory": "13106000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1015455000", "longTermDebt": "85000000", "shortTermDebt": "44086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "291173000", "totalLiabilities": "649262000", "otherCurrentAssets": "-31497000", "totalCurrentAssets": "23781000", "currentLongTermDebt": "None", "longTermInvestments": "4083000", "shortTermInvestments": "None", "currentNetReceivables": "18391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "991674000", "currentAccountsPayable": "38353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "490758000", "totalShareholderEquity": "366193000", "capitalLeaseObligations": "405758000", "otherCurrentLiabilities": "105336000", "totalCurrentLiabilities": "187775000", "otherNonCurrentLiabilities": "14815000", "totalNonCurrentLiabilities": "461487000", "cashAndShortTermInvestments": "23781000", "commonStockSharesOutstanding": "22622000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48808000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-338000", "operatingCashflow": "110514000", "capitalExpenditures": "69612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43260000", "cashflowFromInvestment": "-69569000", "stockBasedCompensation": "8115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "77243000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 1357302000, "cost_of_revenue": 350560000, "gross_profit": 1006742000, "ebit": 13749000, "ebitda": 86494000, "pretax_income": 8265000, "tax_provision": -8422000, "net_income": 16687000, "net_income_to_common": 16687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26096000, "total_current_assets": 79565000, "total_assets": 1041064000, "short_term_debt": 39982000, "long_term_debt": 66500000, "total_debt": 106482000, "total_liabilities": 671047000, "total_equity": 370017000, "shares_outstanding": 23768000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 101472000, "capital_expenditure": 76900000, "free_cash_flow": 178372000, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29512, "ticker_id": 5065, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13749000", "ebitda": "86494000", "netIncome": "16687000", "grossProfit": "1006742000", "depreciation": "None", "totalRevenue": "1357302000", "costOfRevenue": "350560000", "interestIncome": "None", "incomeBeforeTax": "8265000", "interestExpense": "5484000", "operatingIncome": "14080000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8422000", "reportedCurrency": "USD", "netInterestIncome": "-5484000", "nonInterestIncome": "None", "operatingExpenses": "992662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72745000", "sellingGeneralAndAdministrative": "88272000", "netIncomeFromContinuingOperations": "16687000" }, "balance": { "goodwill": "4673000", "inventory": "12768000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1041064000", "longTermDebt": "66500000", "shortTermDebt": "39982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "292441000", "totalLiabilities": "671047000", "otherCurrentAssets": "20299000", "totalCurrentAssets": "79565000", "currentLongTermDebt": "None", "longTermInvestments": "4266000", "shortTermInvestments": "None", "currentNetReceivables": "20402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "961499000", "currentAccountsPayable": "51011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500611000", "totalShareholderEquity": "370017000", "capitalLeaseObligations": "434111000", "otherCurrentLiabilities": "89368000", "totalCurrentLiabilities": "196309000", "otherNonCurrentLiabilities": "14109000", "totalNonCurrentLiabilities": "474738000", "cashAndShortTermInvestments": "26096000", "commonStockSharesOutstanding": "23768000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16687000", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1149000", "operatingCashflow": "101472000", "capitalExpenditures": "76900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27553000", "cashflowFromInvestment": "-76893000", "stockBasedCompensation": "8629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72745000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1357302000, "cost_of_revenue": 350560000, "gross_profit": 1006742000, "research_and_development": null, "selling_general_admin": 88272000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13749000, "depreciation_amortisation": 72745000, "ebitda": 86494000, "interest_expense": 5484000, "interest_income": null, "other_non_operating": null, "pretax_income": 8265000, "tax_provision": -8422000, "effective_tax_rate": null, "net_income": 16687000, "net_income_continuing_ops": 16687000, "net_income_to_common": 16687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26096000, "short_term_investments": null, "net_receivables": 20402000, "inventory": 12768000, "other_current_assets": null, "total_current_assets": 79565000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 961499000, "total_assets": 1041064000, "short_term_debt": 39982000, "accounts_payable": 51011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196309000, "long_term_debt": 66500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 474738000, "total_liabilities": 671047000, "total_debt": 106482000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 292441000, "total_equity": 370017000, "shares_outstanding": 23768000, "operating_cash_flow": 101472000, "stock_based_compensation": 8629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -76893000, "dividends_paid": 13000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27553000, "free_cash_flow": 178372000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13749000", "ebitda": "86494000", "netIncome": "16687000", "grossProfit": "1006742000", "depreciation": "None", "totalRevenue": "1357302000", "costOfRevenue": "350560000", "interestIncome": "None", "incomeBeforeTax": "8265000", "interestExpense": "5484000", "operatingIncome": "14080000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-8422000", "reportedCurrency": "USD", "netInterestIncome": "-5484000", "nonInterestIncome": "None", "operatingExpenses": "992662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "350560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72745000", "sellingGeneralAndAdministrative": "88272000", "netIncomeFromContinuingOperations": "16687000" }, "balance": { "goodwill": "4673000", "inventory": "12768000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1041064000", "longTermDebt": "66500000", "shortTermDebt": "39982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "292441000", "totalLiabilities": "671047000", "otherCurrentAssets": "20299000", "totalCurrentAssets": "79565000", "currentLongTermDebt": "None", "longTermInvestments": "4266000", "shortTermInvestments": "None", "currentNetReceivables": "20402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "961499000", "currentAccountsPayable": "51011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500611000", "totalShareholderEquity": "370017000", "capitalLeaseObligations": "434111000", "otherCurrentLiabilities": "89368000", "totalCurrentLiabilities": "196309000", "otherNonCurrentLiabilities": "14109000", "totalNonCurrentLiabilities": "474738000", "cashAndShortTermInvestments": "26096000", "commonStockSharesOutstanding": "23768000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16687000", "profitLoss": "None", "dividendPayout": "13000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1149000", "operatingCashflow": "101472000", "capitalExpenditures": "76900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27553000", "cashflowFromInvestment": "-76893000", "stockBasedCompensation": "8629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25125000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72745000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 1333229000, "cost_of_revenue": 1155442000, "gross_profit": 177787000, "ebit": 15015000, "ebitda": 86007000, "pretax_income": 10100000, "tax_provision": -9560000, "net_income": 19660000, "net_income_to_common": 19660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29070000, "total_current_assets": 83021000, "total_assets": 1222626000, "short_term_debt": 37389000, "long_term_debt": 68000000, "total_debt": 105389000, "total_liabilities": 856865000, "total_equity": 365761000, "shares_outstanding": 23923000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 105837000, "capital_expenditure": 98914000, "free_cash_flow": 204751000, "dividends_paid": 32000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29517, "ticker_id": 5065, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15015000", "ebitda": "86007000", "netIncome": "19660000", "grossProfit": "177787000", "depreciation": "None", "totalRevenue": "1333229000", "costOfRevenue": "1155442000", "interestIncome": "None", "incomeBeforeTax": "10100000", "interestExpense": "4915000", "operatingIncome": "13759000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9560000", "reportedCurrency": "USD", "netInterestIncome": "-4915000", "nonInterestIncome": "None", "operatingExpenses": "164028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1155442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70992000", "sellingGeneralAndAdministrative": "82103000", "netIncomeFromContinuingOperations": "19660000" }, "balance": { "goodwill": "4673000", "inventory": "13245000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1222626000", "longTermDebt": "68000000", "shortTermDebt": "37389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "288725000", "totalLiabilities": "856865000", "otherCurrentAssets": "21237000", "totalCurrentAssets": "83021000", "currentLongTermDebt": "None", "longTermInvestments": "4770000", "shortTermInvestments": "None", "currentNetReceivables": "19469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1139605000", "currentAccountsPayable": "60641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "519503000", "totalShareholderEquity": "365761000", "capitalLeaseObligations": "451503000", "otherCurrentLiabilities": "79323000", "totalCurrentLiabilities": "199325000", "otherNonCurrentLiabilities": "11254000", "totalNonCurrentLiabilities": "657540000", "cashAndShortTermInvestments": "29070000", "commonStockSharesOutstanding": "23923000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19660000", "profitLoss": "None", "dividendPayout": "32000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-750000", "operatingCashflow": "105837000", "capitalExpenditures": "98914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2729000", "cashflowFromInvestment": "-98911000", "stockBasedCompensation": "10902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70992000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1333229000, "cost_of_revenue": 1155442000, "gross_profit": 177787000, "research_and_development": null, "selling_general_admin": 82103000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15015000, "depreciation_amortisation": 70992000, "ebitda": 86007000, "interest_expense": 4915000, "interest_income": null, "other_non_operating": null, "pretax_income": 10100000, "tax_provision": -9560000, "effective_tax_rate": null, "net_income": 19660000, "net_income_continuing_ops": 19660000, "net_income_to_common": 19660000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29070000, "short_term_investments": null, "net_receivables": 19469000, "inventory": 13245000, "other_current_assets": null, "total_current_assets": 83021000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1139605000, "total_assets": 1222626000, "short_term_debt": 37389000, "accounts_payable": 60641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199325000, "long_term_debt": 68000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 657540000, "total_liabilities": 856865000, "total_debt": 105389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 288725000, "total_equity": 365761000, "shares_outstanding": 23923000, "operating_cash_flow": 105837000, "stock_based_compensation": 10902000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98911000, "dividends_paid": 32000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2729000, "free_cash_flow": 204751000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15015000", "ebitda": "86007000", "netIncome": "19660000", "grossProfit": "177787000", "depreciation": "None", "totalRevenue": "1333229000", "costOfRevenue": "1155442000", "interestIncome": "None", "incomeBeforeTax": "10100000", "interestExpense": "4915000", "operatingIncome": "13759000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-9560000", "reportedCurrency": "USD", "netInterestIncome": "-4915000", "nonInterestIncome": "None", "operatingExpenses": "164028000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1155442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70992000", "sellingGeneralAndAdministrative": "82103000", "netIncomeFromContinuingOperations": "19660000" }, "balance": { "goodwill": "4673000", "inventory": "13245000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1222626000", "longTermDebt": "68000000", "shortTermDebt": "37389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "288725000", "totalLiabilities": "856865000", "otherCurrentAssets": "21237000", "totalCurrentAssets": "83021000", "currentLongTermDebt": "None", "longTermInvestments": "4770000", "shortTermInvestments": "None", "currentNetReceivables": "19469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1139605000", "currentAccountsPayable": "60641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "519503000", "totalShareholderEquity": "365761000", "capitalLeaseObligations": "451503000", "otherCurrentLiabilities": "79323000", "totalCurrentLiabilities": "199325000", "otherNonCurrentLiabilities": "11254000", "totalNonCurrentLiabilities": "657540000", "cashAndShortTermInvestments": "29070000", "commonStockSharesOutstanding": "23923000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19660000", "profitLoss": "None", "dividendPayout": "32000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-750000", "operatingCashflow": "105837000", "capitalExpenditures": "98914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2729000", "cashflowFromInvestment": "-98911000", "stockBasedCompensation": "10902000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70992000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 1283926000, "cost_of_revenue": 1139162000, "gross_profit": 144764000, "ebit": -5420000, "ebitda": 64965000, "pretax_income": -8308000, "tax_provision": -12384000, "net_income": 4076000, "net_income_to_common": 4076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24873000, "total_current_assets": 82258000, "total_assets": 1213351000, "short_term_debt": 40037000, "long_term_debt": 60000000, "total_debt": 100037000, "total_liabilities": 867836000, "total_equity": 345515000, "shares_outstanding": 23662000, "goodwill_and_intangibles": 9346000 }, "cash_flow": { "operating_cash_flow": 51122000, "capital_expenditure": 78606000, "free_cash_flow": 129728000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29522, "ticker_id": 5065, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-5420000", "ebitda": "64965000", "netIncome": "4076000", "grossProfit": "144764000", "depreciation": "None", "totalRevenue": "1283926000", "costOfRevenue": "1139162000", "interestIncome": "None", "incomeBeforeTax": "-8308000", "interestExpense": "2888000", "operatingIncome": "-5480000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-12384000", "reportedCurrency": "USD", "netInterestIncome": "-2888000", "nonInterestIncome": "None", "operatingExpenses": "150244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1139162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70385000", "sellingGeneralAndAdministrative": "73333000", "netIncomeFromContinuingOperations": "4076000" }, "balance": { "goodwill": "4673000", "inventory": "11887000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1213351000", "longTermDebt": "60000000", "shortTermDebt": "40037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4673000", "reportedCurrency": "USD", "retainedEarnings": "271056000", "totalLiabilities": "867836000", "otherCurrentAssets": "16905000", "totalCurrentAssets": "82258000", "currentLongTermDebt": "None", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "28593000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1131093000", "currentAccountsPayable": "59563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "875900000", "shortLongTermDebtTotal": "532713000", "totalShareholderEquity": "345515000", "capitalLeaseObligations": "472713000", "otherCurrentLiabilities": "74744001", "totalCurrentLiabilities": "196858000", "otherNonCurrentLiabilities": "10873000", "totalNonCurrentLiabilities": "670978000", "cashAndShortTermInvestments": "24873000", "commonStockSharesOutstanding": "23662000", "intangibleAssetsExcludingGoodwill": "4673000", "cashAndCashEquivalentsAtCarryingValue": "24873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4076000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "286000", "operatingCashflow": "51122000", "capitalExpenditures": "78606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7131000", "cashflowFromInvestment": "-71907000", "stockBasedCompensation": "10098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70385000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1283926000, "cost_of_revenue": 1139162000, "gross_profit": 144764000, "research_and_development": null, "selling_general_admin": 73333000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5420000, "depreciation_amortisation": 70385000, "ebitda": 64965000, "interest_expense": 2888000, "interest_income": null, "other_non_operating": null, "pretax_income": -8308000, "tax_provision": -12384000, "effective_tax_rate": null, "net_income": 4076000, "net_income_continuing_ops": 4076000, "net_income_to_common": 4076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24873000, "short_term_investments": null, "net_receivables": 28593000, "inventory": 11887000, "other_current_assets": null, "total_current_assets": 82258000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": 4673000, "goodwill_and_intangibles": 9346000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1131093000, "total_assets": 1213351000, "short_term_debt": 40037000, "accounts_payable": 59563000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196858000, "long_term_debt": 60000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 670978000, "total_liabilities": 867836000, "total_debt": 100037000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 271056000, "total_equity": 345515000, "shares_outstanding": 23662000, "operating_cash_flow": 51122000, "stock_based_compensation": 10098000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71907000, "dividends_paid": 100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7131000, "free_cash_flow": 129728000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-5420000", "ebitda": "64965000", "netIncome": "4076000", "grossProfit": "144764000", "depreciation": "None", "totalRevenue": "1283926000", "costOfRevenue": "1139162000", "interestIncome": "None", "incomeBeforeTax": "-8308000", "interestExpense": "2888000", "operatingIncome": "-5480000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-12384000", "reportedCurrency": "USD", "netInterestIncome": "-2888000", "nonInterestIncome": "None", "operatingExpenses": "150244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1139162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70385000", "sellingGeneralAndAdministrative": "73333000", "netIncomeFromContinuingOperations": "4076000" }, "balance": { "goodwill": "4673000", "inventory": "11887000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1213351000", "longTermDebt": "60000000", "shortTermDebt": "40037000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4673000", "reportedCurrency": "USD", "retainedEarnings": "271056000", "totalLiabilities": "867836000", "otherCurrentAssets": "16905000", "totalCurrentAssets": "82258000", "currentLongTermDebt": "None", "longTermInvestments": "5000000", "shortTermInvestments": "None", "currentNetReceivables": "28593000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1131093000", "currentAccountsPayable": "59563000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "875900000", "shortLongTermDebtTotal": "532713000", "totalShareholderEquity": "345515000", "capitalLeaseObligations": "472713000", "otherCurrentLiabilities": "74744001", "totalCurrentLiabilities": "196858000", "otherNonCurrentLiabilities": "10873000", "totalNonCurrentLiabilities": "670978000", "cashAndShortTermInvestments": "24873000", "commonStockSharesOutstanding": "23662000", "intangibleAssetsExcludingGoodwill": "4673000", "cashAndCashEquivalentsAtCarryingValue": "24873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4076000", "profitLoss": "None", "dividendPayout": "100000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "286000", "operatingCashflow": "51122000", "capitalExpenditures": "78606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7131000", "cashflowFromInvestment": "-71907000", "stockBasedCompensation": "10098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70385000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 1087038000, "cost_of_revenue": 957406000, "gross_profit": 129632000, "ebit": -14180000, "ebitda": 58573000, "pretax_income": -19182000, "tax_provision": -15576000, "net_income": -3606000, "net_income_to_common": -3606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38527000, "total_current_assets": 90815000, "total_assets": 1035166000, "short_term_debt": 39240000, "long_term_debt": 50000000, "total_debt": 89240000, "total_liabilities": 701395000, "total_equity": 333771000, "shares_outstanding": 23191000, "goodwill_and_intangibles": 9346000 }, "cash_flow": { "operating_cash_flow": 64285000, "capital_expenditure": 42189000, "free_cash_flow": 106474000, "dividends_paid": 118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29527, "ticker_id": 5065, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-14180000", "ebitda": "58573000", "netIncome": "-3606000", "grossProfit": "129632000", "depreciation": "None", "totalRevenue": "1087038000", "costOfRevenue": "957406000", "interestIncome": "None", "incomeBeforeTax": "-19182000", "interestExpense": "5002000", "operatingIncome": "-16507000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-15576000", "reportedCurrency": "USD", "netInterestIncome": "-5002000", "nonInterestIncome": "None", "operatingExpenses": "146139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "957406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72753000", "sellingGeneralAndAdministrative": "67957000", "netIncomeFromContinuingOperations": "-3606000" }, "balance": { "goodwill": "4673000", "inventory": "11579000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1035166000", "longTermDebt": "50000000", "shortTermDebt": "39240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4673000", "reportedCurrency": "USD", "retainedEarnings": "261258000", "totalLiabilities": "701395000", "otherCurrentAssets": "11654000", "totalCurrentAssets": "90815000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "29055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "944351000", "currentAccountsPayable": "48840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "871355000", "shortLongTermDebtTotal": "525256000", "totalShareholderEquity": "333771000", "capitalLeaseObligations": "475256000", "otherCurrentLiabilities": "77543000", "totalCurrentLiabilities": "200434000", "otherNonCurrentLiabilities": "14945000", "totalNonCurrentLiabilities": "500961000", "cashAndShortTermInvestments": "38527000", "commonStockSharesOutstanding": "23191000", "intangibleAssetsExcludingGoodwill": "4673000", "cashAndCashEquivalentsAtCarryingValue": "38527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3606000", "profitLoss": "None", "dividendPayout": "118000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-386000", "operatingCashflow": "64285000", "capitalExpenditures": "42189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35254000", "cashflowFromInvestment": "-42168000", "stockBasedCompensation": "10331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1061111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72753000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1087038000, "cost_of_revenue": 957406000, "gross_profit": 129632000, "research_and_development": null, "selling_general_admin": 67957000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -14180000, "depreciation_amortisation": 72753000, "ebitda": 58573000, "interest_expense": 5002000, "interest_income": null, "other_non_operating": null, "pretax_income": -19182000, "tax_provision": -15576000, "effective_tax_rate": null, "net_income": -3606000, "net_income_continuing_ops": -3606000, "net_income_to_common": -3606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38527000, "short_term_investments": null, "net_receivables": 29055000, "inventory": 11579000, "other_current_assets": null, "total_current_assets": 90815000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": 4673000, "goodwill_and_intangibles": 9346000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 944351000, "total_assets": 1035166000, "short_term_debt": 39240000, "accounts_payable": 48840000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 200434000, "long_term_debt": 50000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 500961000, "total_liabilities": 701395000, "total_debt": 89240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 261258000, "total_equity": 333771000, "shares_outstanding": 23191000, "operating_cash_flow": 64285000, "stock_based_compensation": 10331000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42189000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42168000, "dividends_paid": 118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35254000, "free_cash_flow": 106474000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-14180000", "ebitda": "58573000", "netIncome": "-3606000", "grossProfit": "129632000", "depreciation": "None", "totalRevenue": "1087038000", "costOfRevenue": "957406000", "interestIncome": "None", "incomeBeforeTax": "-19182000", "interestExpense": "5002000", "operatingIncome": "-16507000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-15576000", "reportedCurrency": "USD", "netInterestIncome": "-5002000", "nonInterestIncome": "None", "operatingExpenses": "146139000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "957406000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72753000", "sellingGeneralAndAdministrative": "67957000", "netIncomeFromContinuingOperations": "-3606000" }, "balance": { "goodwill": "4673000", "inventory": "11579000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1035166000", "longTermDebt": "50000000", "shortTermDebt": "39240000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "4673000", "reportedCurrency": "USD", "retainedEarnings": "261258000", "totalLiabilities": "701395000", "otherCurrentAssets": "11654000", "totalCurrentAssets": "90815000", "currentLongTermDebt": "None", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "29055000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "944351000", "currentAccountsPayable": "48840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "871355000", "shortLongTermDebtTotal": "525256000", "totalShareholderEquity": "333771000", "capitalLeaseObligations": "475256000", "otherCurrentLiabilities": "77543000", "totalCurrentLiabilities": "200434000", "otherNonCurrentLiabilities": "14945000", "totalNonCurrentLiabilities": "500961000", "cashAndShortTermInvestments": "38527000", "commonStockSharesOutstanding": "23191000", "intangibleAssetsExcludingGoodwill": "4673000", "cashAndCashEquivalentsAtCarryingValue": "38527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3606000", "profitLoss": "None", "dividendPayout": "118000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-386000", "operatingCashflow": "64285000", "capitalExpenditures": "42189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35254000", "cashflowFromInvestment": "-42168000", "stockBasedCompensation": "10331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1061111000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72753000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 778510000, "cost_of_revenue": 722090000, "gross_profit": 56420000, "ebit": -82872000, "ebitda": -9748000, "pretax_income": -89950000, "tax_provision": -32065000, "net_income": -57885000, "net_income_to_common": -57885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51664000, "total_current_assets": 95290000, "total_assets": 1059424000, "short_term_debt": 36809000, "long_term_debt": 116800000, "total_debt": 153609000, "total_liabilities": 765636000, "total_equity": 293788000, "shares_outstanding": 21162000, "goodwill_and_intangibles": 9346000 }, "cash_flow": { "operating_cash_flow": 40541000, "capital_expenditure": 43325000, "free_cash_flow": 83866000, "dividends_paid": 150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29532, "ticker_id": 5065, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-82872000", "ebitda": "-9748000", "netIncome": "-57885000", "grossProfit": "56420000", "depreciation": "None", "totalRevenue": "778510000", "costOfRevenue": "722090000", "interestIncome": "None", "incomeBeforeTax": "-89950000", "interestExpense": "7078000", "operatingIncome": "-86431000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-32065000", "reportedCurrency": "USD", "netInterestIncome": "-7078000", "nonInterestIncome": "None", "operatingExpenses": "142851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "722090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73124000", "sellingGeneralAndAdministrative": "54663000", "netIncomeFromContinuingOperations": "-57885000" }, "balance": { "goodwill": "4673000", "inventory": "10671000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1059424000", "longTermDebt": "116800000", "shortTermDebt": "36809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4673000", "reportedCurrency": "USD", "retainedEarnings": "222066000", "totalLiabilities": "765636000", "otherCurrentAssets": "9325000", "totalCurrentAssets": "95290000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964134000", "currentAccountsPayable": "37770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "910398000", "shortLongTermDebtTotal": "610478000", "totalShareholderEquity": "293788000", "capitalLeaseObligations": "493678000", "otherCurrentLiabilities": "84054000", "totalCurrentLiabilities": "177899000", "otherNonCurrentLiabilities": "14068000", "totalNonCurrentLiabilities": "587737000", "cashAndShortTermInvestments": "51664000", "commonStockSharesOutstanding": "21162000", "intangibleAssetsExcludingGoodwill": "4673000", "cashAndCashEquivalentsAtCarryingValue": "51664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57885000", "profitLoss": "None", "dividendPayout": "150000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "396000", "operatingCashflow": "40541000", "capitalExpenditures": "43325000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24445000", "cashflowFromInvestment": "-35716000", "stockBasedCompensation": "9791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 778510000, "cost_of_revenue": 722090000, "gross_profit": 56420000, "research_and_development": null, "selling_general_admin": 54663000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -82872000, "depreciation_amortisation": 73124000, "ebitda": -9748000, "interest_expense": 7078000, "interest_income": null, "other_non_operating": null, "pretax_income": -89950000, "tax_provision": -32065000, "effective_tax_rate": null, "net_income": -57885000, "net_income_continuing_ops": -57885000, "net_income_to_common": -57885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51664000, "short_term_investments": null, "net_receivables": 23630000, "inventory": 10671000, "other_current_assets": null, "total_current_assets": 95290000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": 4673000, "goodwill_and_intangibles": 9346000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 964134000, "total_assets": 1059424000, "short_term_debt": 36809000, "accounts_payable": 37770000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177899000, "long_term_debt": 116800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 587737000, "total_liabilities": 765636000, "total_debt": 153609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 222066000, "total_equity": 293788000, "shares_outstanding": 21162000, "operating_cash_flow": 40541000, "stock_based_compensation": 9791000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43325000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35716000, "dividends_paid": 150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24445000, "free_cash_flow": 83866000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-82872000", "ebitda": "-9748000", "netIncome": "-57885000", "grossProfit": "56420000", "depreciation": "None", "totalRevenue": "778510000", "costOfRevenue": "722090000", "interestIncome": "None", "incomeBeforeTax": "-89950000", "interestExpense": "7078000", "operatingIncome": "-86431000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-32065000", "reportedCurrency": "USD", "netInterestIncome": "-7078000", "nonInterestIncome": "None", "operatingExpenses": "142851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "722090000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73124000", "sellingGeneralAndAdministrative": "54663000", "netIncomeFromContinuingOperations": "-57885000" }, "balance": { "goodwill": "4673000", "inventory": "10671000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1059424000", "longTermDebt": "116800000", "shortTermDebt": "36809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "4673000", "reportedCurrency": "USD", "retainedEarnings": "222066000", "totalLiabilities": "765636000", "otherCurrentAssets": "9325000", "totalCurrentAssets": "95290000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23630000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "964134000", "currentAccountsPayable": "37770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "910398000", "shortLongTermDebtTotal": "610478000", "totalShareholderEquity": "293788000", "capitalLeaseObligations": "493678000", "otherCurrentLiabilities": "84054000", "totalCurrentLiabilities": "177899000", "otherNonCurrentLiabilities": "14068000", "totalNonCurrentLiabilities": "587737000", "cashAndShortTermInvestments": "51664000", "commonStockSharesOutstanding": "21162000", "intangibleAssetsExcludingGoodwill": "4673000", "cashAndCashEquivalentsAtCarryingValue": "51664000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57885000", "profitLoss": "None", "dividendPayout": "150000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "396000", "operatingCashflow": "40541000", "capitalExpenditures": "43325000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24445000", "cashflowFromInvestment": "-35716000", "stockBasedCompensation": "9791000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15014000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73124000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 1161450000, "cost_of_revenue": 975762000, "gross_profit": 185688000, "ebit": 50907000, "ebitda": 122913000, "pretax_income": 46294000, "tax_provision": 1056000, "net_income": 45238000, "net_income_to_common": 45238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22394000, "total_current_assets": 64605000, "total_assets": 1234004000, "short_term_debt": 32194000, "long_term_debt": 143000000, "total_debt": 175194000, "total_liabilities": 943717000, "total_equity": 290287000, "shares_outstanding": 20592000, "goodwill_and_intangibles": 9346000 }, "cash_flow": { "operating_cash_flow": 115999000, "capital_expenditure": 82157000, "free_cash_flow": 198156000, "dividends_paid": 10003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29537, "ticker_id": 5065, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50907000", "ebitda": "122913000", "netIncome": "45238000", "grossProfit": "185688000", "depreciation": "None", "totalRevenue": "1161450000", "costOfRevenue": "975762000", "interestIncome": "4613000", "incomeBeforeTax": "46294000", "interestExpense": "4613000", "operatingIncome": "49119000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1056000", "reportedCurrency": "USD", "netInterestIncome": "-4613000", "nonInterestIncome": "None", "operatingExpenses": "136569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "975762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72006000", "sellingGeneralAndAdministrative": "62540000", "netIncomeFromContinuingOperations": "45238000" }, "balance": { "goodwill": "4673000", "inventory": "11102000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1234004000", "longTermDebt": "143000000", "shortTermDebt": "32194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4673000", "reportedCurrency": "USD", "retainedEarnings": "223225000", "totalLiabilities": "943717000", "otherCurrentAssets": "8912000", "totalCurrentAssets": "64605000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1169399000", "currentAccountsPayable": "23422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "966994000", "shortLongTermDebtTotal": "623527000", "totalShareholderEquity": "290287000", "capitalLeaseObligations": "480527000", "otherCurrentLiabilities": "76817000", "totalCurrentLiabilities": "158431000", "otherNonCurrentLiabilities": "11869000", "totalNonCurrentLiabilities": "785286000", "cashAndShortTermInvestments": "22394000", "commonStockSharesOutstanding": "20592000", "intangibleAssetsExcludingGoodwill": "4673000", "cashAndCashEquivalentsAtCarryingValue": "22394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45238000", "profitLoss": "None", "dividendPayout": "10003000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-969000", "operatingCashflow": "115999000", "capitalExpenditures": "82157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44711000", "cashflowFromInvestment": "-78118000", "stockBasedCompensation": "8918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82760000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72006000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1161450000, "cost_of_revenue": 975762000, "gross_profit": 185688000, "research_and_development": null, "selling_general_admin": 62540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50907000, "depreciation_amortisation": 72006000, "ebitda": 122913000, "interest_expense": 4613000, "interest_income": null, "other_non_operating": null, "pretax_income": 46294000, "tax_provision": 1056000, "effective_tax_rate": null, "net_income": 45238000, "net_income_continuing_ops": 45238000, "net_income_to_common": 45238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22394000, "short_term_investments": null, "net_receivables": 22197000, "inventory": 11102000, "other_current_assets": null, "total_current_assets": 64605000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": 4673000, "goodwill_and_intangibles": 9346000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1169399000, "total_assets": 1234004000, "short_term_debt": 32194000, "accounts_payable": 23422000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158431000, "long_term_debt": 143000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 785286000, "total_liabilities": 943717000, "total_debt": 175194000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 223225000, "total_equity": 290287000, "shares_outstanding": 20592000, "operating_cash_flow": 115999000, "stock_based_compensation": 8918000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78118000, "dividends_paid": 10003000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44711000, "free_cash_flow": 198156000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50907000", "ebitda": "122913000", "netIncome": "45238000", "grossProfit": "185688000", "depreciation": "None", "totalRevenue": "1161450000", "costOfRevenue": "975762000", "interestIncome": "4613000", "incomeBeforeTax": "46294000", "interestExpense": "4613000", "operatingIncome": "49119000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1056000", "reportedCurrency": "USD", "netInterestIncome": "-4613000", "nonInterestIncome": "None", "operatingExpenses": "136569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "975762000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72006000", "sellingGeneralAndAdministrative": "62540000", "netIncomeFromContinuingOperations": "45238000" }, "balance": { "goodwill": "4673000", "inventory": "11102000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1234004000", "longTermDebt": "143000000", "shortTermDebt": "32194000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "4673000", "reportedCurrency": "USD", "retainedEarnings": "223225000", "totalLiabilities": "943717000", "otherCurrentAssets": "8912000", "totalCurrentAssets": "64605000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "22197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1169399000", "currentAccountsPayable": "23422000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "966994000", "shortLongTermDebtTotal": "623527000", "totalShareholderEquity": "290287000", "capitalLeaseObligations": "480527000", "otherCurrentLiabilities": "76817000", "totalCurrentLiabilities": "158431000", "otherNonCurrentLiabilities": "11869000", "totalNonCurrentLiabilities": "785286000", "cashAndShortTermInvestments": "22394000", "commonStockSharesOutstanding": "20592000", "intangibleAssetsExcludingGoodwill": "4673000", "cashAndCashEquivalentsAtCarryingValue": "22394000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45238000", "profitLoss": "None", "dividendPayout": "10003000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-969000", "operatingCashflow": "115999000", "capitalExpenditures": "82157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44711000", "cashflowFromInvestment": "-78118000", "stockBasedCompensation": "8918000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10003000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82760000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72006000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 1116948000, "cost_of_revenue": 922144000, "gross_profit": 194804000, "ebit": 56835000, "ebitda": 127274000, "pretax_income": 51997000, "tax_provision": 1187000, "net_income": 50810000, "net_income_to_common": 50810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29224000, "total_current_assets": 78487000, "total_assets": 695107000, "short_term_debt": null, "long_term_debt": 95000000, "total_debt": 95000000, "total_liabilities": 385886000, "total_equity": 309221000, "shares_outstanding": 21584000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 132917000, "capital_expenditure": 60964000, "free_cash_flow": 193881000, "dividends_paid": 9491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29542, "ticker_id": 5065, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56835000", "ebitda": "127274000", "netIncome": "50810000", "grossProfit": "194804000", "depreciation": "None", "totalRevenue": "1116948000", "costOfRevenue": "922144000", "interestIncome": "None", "incomeBeforeTax": "51997000", "interestExpense": "4838000", "operatingIncome": "57570000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1187000", "reportedCurrency": "USD", "netInterestIncome": "-4838000", "nonInterestIncome": "None", "operatingExpenses": "133186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-735000", "costofGoodsAndServicesSold": "922144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70439000", "sellingGeneralAndAdministrative": "60449000", "netIncomeFromContinuingOperations": "50810000" }, "balance": { "goodwill": "4673000", "inventory": "10133000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "695107000", "longTermDebt": "95000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "244879000", "totalLiabilities": "385886000", "otherCurrentAssets": "7940000", "totalCurrentAssets": "78487000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "616620000", "currentAccountsPayable": "36505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "582754000", "shortLongTermDebtTotal": "95000000", "totalShareholderEquity": "309221000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "84989000", "totalCurrentLiabilities": "150425000", "otherNonCurrentLiabilities": "35132000", "totalNonCurrentLiabilities": "235461000", "cashAndShortTermInvestments": "29224000", "commonStockSharesOutstanding": "21584000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50810000", "profitLoss": "None", "dividendPayout": "9491000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "381000", "operatingCashflow": "132917000", "capitalExpenditures": "60964000", "changeInReceivables": "-16567000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72565000", "cashflowFromInvestment": "-55463000", "stockBasedCompensation": "8256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4889000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1116948000, "cost_of_revenue": 922144000, "gross_profit": 194804000, "research_and_development": null, "selling_general_admin": 60449000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56835000, "depreciation_amortisation": 70439000, "ebitda": 127274000, "interest_expense": 4838000, "interest_income": null, "other_non_operating": null, "pretax_income": 51997000, "tax_provision": 1187000, "effective_tax_rate": null, "net_income": 50810000, "net_income_continuing_ops": 50810000, "net_income_to_common": 50810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29224000, "short_term_investments": null, "net_receivables": 31190000, "inventory": 10133000, "other_current_assets": null, "total_current_assets": 78487000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 616620000, "total_assets": 695107000, "short_term_debt": null, "accounts_payable": 36505000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150425000, "long_term_debt": 95000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 235461000, "total_liabilities": 385886000, "total_debt": 95000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 244879000, "total_equity": 309221000, "shares_outstanding": 21584000, "operating_cash_flow": 132917000, "stock_based_compensation": 8256000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60964000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55463000, "dividends_paid": 9491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72565000, "free_cash_flow": 193881000, "net_change_in_cash": 4889000 }, "raw_data": { "income": { "ebit": "56835000", "ebitda": "127274000", "netIncome": "50810000", "grossProfit": "194804000", "depreciation": "None", "totalRevenue": "1116948000", "costOfRevenue": "922144000", "interestIncome": "None", "incomeBeforeTax": "51997000", "interestExpense": "4838000", "operatingIncome": "57570000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "1187000", "reportedCurrency": "USD", "netInterestIncome": "-4838000", "nonInterestIncome": "None", "operatingExpenses": "133186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-735000", "costofGoodsAndServicesSold": "922144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "70439000", "sellingGeneralAndAdministrative": "60449000", "netIncomeFromContinuingOperations": "50810000" }, "balance": { "goodwill": "4673000", "inventory": "10133000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "695107000", "longTermDebt": "95000000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "244879000", "totalLiabilities": "385886000", "otherCurrentAssets": "7940000", "totalCurrentAssets": "78487000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "616620000", "currentAccountsPayable": "36505000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "582754000", "shortLongTermDebtTotal": "95000000", "totalShareholderEquity": "309221000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "84989000", "totalCurrentLiabilities": "150425000", "otherNonCurrentLiabilities": "35132000", "totalNonCurrentLiabilities": "235461000", "cashAndShortTermInvestments": "29224000", "commonStockSharesOutstanding": "21584000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50810000", "profitLoss": "None", "dividendPayout": "9491000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "381000", "operatingCashflow": "132917000", "capitalExpenditures": "60964000", "changeInReceivables": "-16567000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72565000", "cashflowFromInvestment": "-55463000", "stockBasedCompensation": "8256000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4889000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70439000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 358118000, "cost_of_revenue": 323768000, "gross_profit": 34350000, "ebit": 12384000, "ebitda": 35196000, "pretax_income": 9089000, "tax_provision": 55000, "net_income": 9034000, "net_income_to_common": 9034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22671000, "total_current_assets": 60387000, "total_assets": 999067000, "short_term_debt": 44292000, "long_term_debt": 62000000, "total_debt": 106292000, "total_liabilities": 626537000, "total_equity": 372530000, "shares_outstanding": 21892000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 42983000, "capital_expenditure": 15801000, "free_cash_flow": 58784000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29505, "ticker_id": 5065, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12384000", "ebitda": "35196000", "netIncome": "9034000", "grossProfit": "34350000", "depreciation": "None", "totalRevenue": "358118000", "costOfRevenue": "323768000", "interestIncome": "None", "incomeBeforeTax": "9089000", "interestExpense": "1088000", "operatingIncome": "12384000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "55000", "reportedCurrency": "USD", "netInterestIncome": "-1088000", "nonInterestIncome": "None", "operatingExpenses": "21966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "323768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22812000", "sellingGeneralAndAdministrative": "21966000", "netIncomeFromContinuingOperations": "9034000" }, "balance": { "goodwill": "4673000", "inventory": "12824000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "999067000", "longTermDebt": "62000000", "shortTermDebt": "44292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "299204000", "totalLiabilities": "626537000", "otherCurrentAssets": "10268000", "totalCurrentAssets": "60387000", "currentLongTermDebt": "None", "longTermInvestments": "4029000", "shortTermInvestments": "None", "currentNetReceivables": "14624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "938680000", "currentAccountsPayable": "44933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "462652000", "totalShareholderEquity": "372530000", "capitalLeaseObligations": "400652000", "otherCurrentLiabilities": "149183000", "totalCurrentLiabilities": "193475000", "otherNonCurrentLiabilities": "14702000", "totalNonCurrentLiabilities": "433062000", "cashAndShortTermInvestments": "22671000", "commonStockSharesOutstanding": "21892000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "282000", "operatingCashflow": "42983000", "capitalExpenditures": "15801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28349000", "cashflowFromInvestment": "-15744000", "stockBasedCompensation": "2567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22812000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 358118000, "cost_of_revenue": 323768000, "gross_profit": 34350000, "research_and_development": null, "selling_general_admin": 21966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12384000, "depreciation_amortisation": 22812000, "ebitda": 35196000, "interest_expense": 1088000, "interest_income": null, "other_non_operating": null, "pretax_income": 9089000, "tax_provision": 55000, "effective_tax_rate": null, "net_income": 9034000, "net_income_continuing_ops": 9034000, "net_income_to_common": 9034000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22671000, "short_term_investments": null, "net_receivables": 14624000, "inventory": 12824000, "other_current_assets": null, "total_current_assets": 60387000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 938680000, "total_assets": 999067000, "short_term_debt": 44292000, "accounts_payable": 44933000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193475000, "long_term_debt": 62000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 433062000, "total_liabilities": 626537000, "total_debt": 106292000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 299204000, "total_equity": 372530000, "shares_outstanding": 21892000, "operating_cash_flow": 42983000, "stock_based_compensation": 2567000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15744000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28349000, "free_cash_flow": 58784000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12384000", "ebitda": "35196000", "netIncome": "9034000", "grossProfit": "34350000", "depreciation": "None", "totalRevenue": "358118000", "costOfRevenue": "323768000", "interestIncome": "None", "incomeBeforeTax": "9089000", "interestExpense": "1088000", "operatingIncome": "12384000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "55000", "reportedCurrency": "USD", "netInterestIncome": "-1088000", "nonInterestIncome": "None", "operatingExpenses": "21966000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "323768000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22812000", "sellingGeneralAndAdministrative": "21966000", "netIncomeFromContinuingOperations": "9034000" }, "balance": { "goodwill": "4673000", "inventory": "12824000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "999067000", "longTermDebt": "62000000", "shortTermDebt": "44292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "299204000", "totalLiabilities": "626537000", "otherCurrentAssets": "10268000", "totalCurrentAssets": "60387000", "currentLongTermDebt": "None", "longTermInvestments": "4029000", "shortTermInvestments": "None", "currentNetReceivables": "14624000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "938680000", "currentAccountsPayable": "44933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "462652000", "totalShareholderEquity": "372530000", "capitalLeaseObligations": "400652000", "otherCurrentLiabilities": "149183000", "totalCurrentLiabilities": "193475000", "otherNonCurrentLiabilities": "14702000", "totalNonCurrentLiabilities": "433062000", "cashAndShortTermInvestments": "22671000", "commonStockSharesOutstanding": "21892000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9034000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "282000", "operatingCashflow": "42983000", "capitalExpenditures": "15801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28349000", "cashflowFromInvestment": "-15744000", "stockBasedCompensation": "2567000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22812000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 355399000, "cost_of_revenue": 90766000, "gross_profit": 264633000, "ebit": 11930000, "ebitda": 32177000, "pretax_income": 10870000, "tax_provision": -1773000, "net_income": 12643000, "net_income_to_common": 12643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23781000, "total_current_assets": 23781000, "total_assets": 1015455000, "short_term_debt": 44086000, "long_term_debt": 85000000, "total_debt": 129086000, "total_liabilities": 649262000, "total_equity": 366193000, "shares_outstanding": 22622000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 18554000, "capital_expenditure": 11099000, "free_cash_flow": 29653000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29506, "ticker_id": 5065, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11930000", "ebitda": "32177000", "netIncome": "12643000", "grossProfit": "264633000", "depreciation": "None", "totalRevenue": "355399000", "costOfRevenue": "90766000", "interestIncome": "None", "incomeBeforeTax": "10870000", "interestExpense": "1060000", "operatingIncome": "11143000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1773000", "reportedCurrency": "USD", "netInterestIncome": "-1060000", "nonInterestIncome": "None", "operatingExpenses": "253490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20247000", "sellingGeneralAndAdministrative": "25071000", "netIncomeFromContinuingOperations": "12643000" }, "balance": { "goodwill": "4673000", "inventory": "13106000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1015455000", "longTermDebt": "85000000", "shortTermDebt": "44086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "291173000", "totalLiabilities": "649262000", "otherCurrentAssets": "-31497000", "totalCurrentAssets": "23781000", "currentLongTermDebt": "None", "longTermInvestments": "4083000", "shortTermInvestments": "None", "currentNetReceivables": "18391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "991674000", "currentAccountsPayable": "38353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "490758000", "totalShareholderEquity": "366193000", "capitalLeaseObligations": "405758000", "otherCurrentLiabilities": "89276000", "totalCurrentLiabilities": "187775000", "otherNonCurrentLiabilities": "14815000", "totalNonCurrentLiabilities": "461487000", "cashAndShortTermInvestments": "23781000", "commonStockSharesOutstanding": "22622000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12643000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1090000", "operatingCashflow": "18554000", "capitalExpenditures": "11099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9109000", "cashflowFromInvestment": "-11095000", "stockBasedCompensation": "2025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 355399000, "cost_of_revenue": 90766000, "gross_profit": 264633000, "research_and_development": null, "selling_general_admin": 25071000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11930000, "depreciation_amortisation": 20247000, "ebitda": 32177000, "interest_expense": 1060000, "interest_income": null, "other_non_operating": null, "pretax_income": 10870000, "tax_provision": -1773000, "effective_tax_rate": null, "net_income": 12643000, "net_income_continuing_ops": 12643000, "net_income_to_common": 12643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23781000, "short_term_investments": null, "net_receivables": 18391000, "inventory": 13106000, "other_current_assets": null, "total_current_assets": 23781000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 991674000, "total_assets": 1015455000, "short_term_debt": 44086000, "accounts_payable": 38353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187775000, "long_term_debt": 85000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 461487000, "total_liabilities": 649262000, "total_debt": 129086000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 291173000, "total_equity": 366193000, "shares_outstanding": 22622000, "operating_cash_flow": 18554000, "stock_based_compensation": 2025000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11095000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9109000, "free_cash_flow": 29653000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11930000", "ebitda": "32177000", "netIncome": "12643000", "grossProfit": "264633000", "depreciation": "None", "totalRevenue": "355399000", "costOfRevenue": "90766000", "interestIncome": "None", "incomeBeforeTax": "10870000", "interestExpense": "1060000", "operatingIncome": "11143000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1773000", "reportedCurrency": "USD", "netInterestIncome": "-1060000", "nonInterestIncome": "None", "operatingExpenses": "253490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20247000", "sellingGeneralAndAdministrative": "25071000", "netIncomeFromContinuingOperations": "12643000" }, "balance": { "goodwill": "4673000", "inventory": "13106000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1015455000", "longTermDebt": "85000000", "shortTermDebt": "44086000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "291173000", "totalLiabilities": "649262000", "otherCurrentAssets": "-31497000", "totalCurrentAssets": "23781000", "currentLongTermDebt": "None", "longTermInvestments": "4083000", "shortTermInvestments": "None", "currentNetReceivables": "18391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "991674000", "currentAccountsPayable": "38353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "490758000", "totalShareholderEquity": "366193000", "capitalLeaseObligations": "405758000", "otherCurrentLiabilities": "89276000", "totalCurrentLiabilities": "187775000", "otherNonCurrentLiabilities": "14815000", "totalNonCurrentLiabilities": "461487000", "cashAndShortTermInvestments": "23781000", "commonStockSharesOutstanding": "22622000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "23781000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12643000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1090000", "operatingCashflow": "18554000", "capitalExpenditures": "11099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9109000", "cashflowFromInvestment": "-11095000", "stockBasedCompensation": "2025000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20919000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 330157000, "cost_of_revenue": 84904000, "gross_profit": 245253000, "ebit": 184000, "ebitda": 19495000, "pretax_income": -999000, "tax_provision": -1464000, "net_income": 465000, "net_income_to_common": 465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25431000, "total_current_assets": 70630000, "total_assets": 1022045000, "short_term_debt": 43542000, "long_term_debt": 89500000, "total_debt": 133042000, "total_liabilities": 665847000, "total_equity": 356198000, "shares_outstanding": 22483000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 25060000, "capital_expenditure": 21457000, "free_cash_flow": 46517000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29508, "ticker_id": 5065, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184000", "ebitda": "19495000", "netIncome": "465000", "grossProfit": "245253000", "depreciation": "None", "totalRevenue": "330157000", "costOfRevenue": "84904000", "interestIncome": "None", "incomeBeforeTax": "-999000", "interestExpense": "1183000", "operatingIncome": "-997000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1464000", "reportedCurrency": "USD", "netInterestIncome": "-1183000", "nonInterestIncome": "None", "operatingExpenses": "246250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19311000", "sellingGeneralAndAdministrative": "22432000", "netIncomeFromContinuingOperations": "465000" }, "balance": { "goodwill": "4673000", "inventory": "12506000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1022045000", "longTermDebt": "89500000", "shortTermDebt": "43542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "281907000", "totalLiabilities": "665847000", "otherCurrentAssets": "16623000", "totalCurrentAssets": "70630000", "currentLongTermDebt": "None", "longTermInvestments": "4193000", "shortTermInvestments": "None", "currentNetReceivables": "16070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951415000", "currentAccountsPayable": "45024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500850000", "totalShareholderEquity": "356198000", "capitalLeaseObligations": "411350000", "otherCurrentLiabilities": "105168000", "totalCurrentLiabilities": "193734000", "otherNonCurrentLiabilities": "14805000", "totalNonCurrentLiabilities": "472113000", "cashAndShortTermInvestments": "25431000", "commonStockSharesOutstanding": "22483000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "465000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "118000", "operatingCashflow": "25060000", "capitalExpenditures": "21457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4138000", "cashflowFromInvestment": "-21455000", "stockBasedCompensation": "2233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330157000, "cost_of_revenue": 84904000, "gross_profit": 245253000, "research_and_development": null, "selling_general_admin": 22432000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184000, "depreciation_amortisation": 19311000, "ebitda": 19495000, "interest_expense": 1183000, "interest_income": null, "other_non_operating": null, "pretax_income": -999000, "tax_provision": -1464000, "effective_tax_rate": null, "net_income": 465000, "net_income_continuing_ops": 465000, "net_income_to_common": 465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25431000, "short_term_investments": null, "net_receivables": 16070000, "inventory": 12506000, "other_current_assets": null, "total_current_assets": 70630000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 951415000, "total_assets": 1022045000, "short_term_debt": 43542000, "accounts_payable": 45024000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193734000, "long_term_debt": 89500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 472113000, "total_liabilities": 665847000, "total_debt": 133042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 281907000, "total_equity": 356198000, "shares_outstanding": 22483000, "operating_cash_flow": 25060000, "stock_based_compensation": 2233000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21457000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21455000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4138000, "free_cash_flow": 46517000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184000", "ebitda": "19495000", "netIncome": "465000", "grossProfit": "245253000", "depreciation": "None", "totalRevenue": "330157000", "costOfRevenue": "84904000", "interestIncome": "None", "incomeBeforeTax": "-999000", "interestExpense": "1183000", "operatingIncome": "-997000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1464000", "reportedCurrency": "USD", "netInterestIncome": "-1183000", "nonInterestIncome": "None", "operatingExpenses": "246250000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19311000", "sellingGeneralAndAdministrative": "22432000", "netIncomeFromContinuingOperations": "465000" }, "balance": { "goodwill": "4673000", "inventory": "12506000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1022045000", "longTermDebt": "89500000", "shortTermDebt": "43542000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "281907000", "totalLiabilities": "665847000", "otherCurrentAssets": "16623000", "totalCurrentAssets": "70630000", "currentLongTermDebt": "None", "longTermInvestments": "4193000", "shortTermInvestments": "None", "currentNetReceivables": "16070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "951415000", "currentAccountsPayable": "45024000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500850000", "totalShareholderEquity": "356198000", "capitalLeaseObligations": "411350000", "otherCurrentLiabilities": "105168000", "totalCurrentLiabilities": "193734000", "otherNonCurrentLiabilities": "14805000", "totalNonCurrentLiabilities": "472113000", "cashAndShortTermInvestments": "25431000", "commonStockSharesOutstanding": "22483000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25431000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "465000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "118000", "operatingCashflow": "25060000", "capitalExpenditures": "21457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4138000", "cashflowFromInvestment": "-21455000", "stockBasedCompensation": "2233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33175000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19311000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 365597000, "cost_of_revenue": 90803000, "gross_profit": 274794000, "ebit": 24975000, "ebitda": 43711000, "pretax_income": 23703000, "tax_provision": 1495000, "net_income": 22208000, "net_income_to_common": 22208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25964000, "total_current_assets": 72566000, "total_assets": 1025237000, "short_term_debt": 42611000, "long_term_debt": 60500000, "total_debt": 103111000, "total_liabilities": 638673000, "total_equity": 386564000, "shares_outstanding": 23130000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 62279000, "capital_expenditure": 20373000, "free_cash_flow": 82652000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29509, "ticker_id": 5065, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24975000", "ebitda": "43711000", "netIncome": "22208000", "grossProfit": "274794000", "depreciation": "None", "totalRevenue": "365597000", "costOfRevenue": "90803000", "interestIncome": "None", "incomeBeforeTax": "23703000", "interestExpense": "1272000", "operatingIncome": "21214000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1495000", "reportedCurrency": "USD", "netInterestIncome": "-1272000", "nonInterestIncome": "None", "operatingExpenses": "253580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18736000", "sellingGeneralAndAdministrative": "21750000", "netIncomeFromContinuingOperations": "22208000" }, "balance": { "goodwill": "4673000", "inventory": "12466000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1025237000", "longTermDebt": "60500000", "shortTermDebt": "42611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "313371000", "totalLiabilities": "638673000", "otherCurrentAssets": "16214000", "totalCurrentAssets": "72566000", "currentLongTermDebt": "None", "longTermInvestments": "4041000", "shortTermInvestments": "None", "currentNetReceivables": "17922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "952671000", "currentAccountsPayable": "49970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "477659000", "totalShareholderEquity": "386564000", "capitalLeaseObligations": "417159000", "otherCurrentLiabilities": "97377000", "totalCurrentLiabilities": "189958000", "otherNonCurrentLiabilities": "13667000", "totalNonCurrentLiabilities": "448715000", "cashAndShortTermInvestments": "25964000", "commonStockSharesOutstanding": "23130000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22208000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "46000", "operatingCashflow": "62279000", "capitalExpenditures": "20373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34945000", "cashflowFromInvestment": "-20372000", "stockBasedCompensation": "1907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18736000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 365597000, "cost_of_revenue": 90803000, "gross_profit": 274794000, "research_and_development": null, "selling_general_admin": 21750000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24975000, "depreciation_amortisation": 18736000, "ebitda": 43711000, "interest_expense": 1272000, "interest_income": null, "other_non_operating": null, "pretax_income": 23703000, "tax_provision": 1495000, "effective_tax_rate": null, "net_income": 22208000, "net_income_continuing_ops": 22208000, "net_income_to_common": 22208000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25964000, "short_term_investments": null, "net_receivables": 17922000, "inventory": 12466000, "other_current_assets": null, "total_current_assets": 72566000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 952671000, "total_assets": 1025237000, "short_term_debt": 42611000, "accounts_payable": 49970000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 189958000, "long_term_debt": 60500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 448715000, "total_liabilities": 638673000, "total_debt": 103111000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 313371000, "total_equity": 386564000, "shares_outstanding": 23130000, "operating_cash_flow": 62279000, "stock_based_compensation": 1907000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20373000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20372000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34945000, "free_cash_flow": 82652000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24975000", "ebitda": "43711000", "netIncome": "22208000", "grossProfit": "274794000", "depreciation": "None", "totalRevenue": "365597000", "costOfRevenue": "90803000", "interestIncome": "None", "incomeBeforeTax": "23703000", "interestExpense": "1272000", "operatingIncome": "21214000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1495000", "reportedCurrency": "USD", "netInterestIncome": "-1272000", "nonInterestIncome": "None", "operatingExpenses": "253580000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "90803000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18736000", "sellingGeneralAndAdministrative": "21750000", "netIncomeFromContinuingOperations": "22208000" }, "balance": { "goodwill": "4673000", "inventory": "12466000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1025237000", "longTermDebt": "60500000", "shortTermDebt": "42611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "313371000", "totalLiabilities": "638673000", "otherCurrentAssets": "16214000", "totalCurrentAssets": "72566000", "currentLongTermDebt": "None", "longTermInvestments": "4041000", "shortTermInvestments": "None", "currentNetReceivables": "17922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "952671000", "currentAccountsPayable": "49970000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "477659000", "totalShareholderEquity": "386564000", "capitalLeaseObligations": "417159000", "otherCurrentLiabilities": "97377000", "totalCurrentLiabilities": "189958000", "otherNonCurrentLiabilities": "13667000", "totalNonCurrentLiabilities": "448715000", "cashAndShortTermInvestments": "25964000", "commonStockSharesOutstanding": "23130000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "25964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22208000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "46000", "operatingCashflow": "62279000", "capitalExpenditures": "20373000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34945000", "cashflowFromInvestment": "-20372000", "stockBasedCompensation": "1907000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15131000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18736000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 347973000, "cost_of_revenue": 86820000, "gross_profit": 261153000, "ebit": 12429000, "ebitda": 30706000, "pretax_income": 13659000, "tax_provision": 167000, "net_income": 13492000, "net_income_to_common": 13492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19002000, "total_current_assets": 64078999, "total_assets": 1019847000, "short_term_debt": 35704000, "long_term_debt": 85500000, "total_debt": 121204000, "total_liabilities": 648366000, "total_equity": 371481000, "shares_outstanding": 23284000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 4621000, "capital_expenditure": 16683000, "free_cash_flow": 21304000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29510, "ticker_id": 5065, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12429000", "ebitda": "30706000", "netIncome": "13492000", "grossProfit": "261153000", "depreciation": "None", "totalRevenue": "347973000", "costOfRevenue": "86820000", "interestIncome": "None", "incomeBeforeTax": "13659000", "interestExpense": "1230000", "operatingIncome": "14950000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "167000", "reportedCurrency": "USD", "netInterestIncome": "-1230000", "nonInterestIncome": "None", "operatingExpenses": "246203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18277000", "sellingGeneralAndAdministrative": "21752000", "netIncomeFromContinuingOperations": "13492000" }, "balance": { "goodwill": "4673000", "inventory": "12357000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1019847000", "longTermDebt": "85500000", "shortTermDebt": "35704000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "297420000", "totalLiabilities": "648366000", "otherCurrentAssets": "16399999", "totalCurrentAssets": "64078999", "currentLongTermDebt": "None", "longTermInvestments": "4107000", "shortTermInvestments": "None", "currentNetReceivables": "16320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "955768001", "currentAccountsPayable": "20368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "506581000", "totalShareholderEquity": "371481000", "capitalLeaseObligations": "421081000", "otherCurrentLiabilities": "108386000", "totalCurrentLiabilities": "164458000", "otherNonCurrentLiabilities": "13031000", "totalNonCurrentLiabilities": "483908000", "cashAndShortTermInvestments": "19002000", "commonStockSharesOutstanding": "23284000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13492000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "588000", "operatingCashflow": "4621000", "capitalExpenditures": "16683000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4932000", "cashflowFromInvestment": "-16647000", "stockBasedCompensation": "1950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14099000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 347973000, "cost_of_revenue": 86820000, "gross_profit": 261153000, "research_and_development": null, "selling_general_admin": 21752000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12429000, "depreciation_amortisation": 18277000, "ebitda": 30706000, "interest_expense": 1230000, "interest_income": null, "other_non_operating": null, "pretax_income": 13659000, "tax_provision": 167000, "effective_tax_rate": null, "net_income": 13492000, "net_income_continuing_ops": 13492000, "net_income_to_common": 13492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19002000, "short_term_investments": null, "net_receivables": 16320000, "inventory": 12357000, "other_current_assets": null, "total_current_assets": 64078999, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 955768001, "total_assets": 1019847000, "short_term_debt": 35704000, "accounts_payable": 20368000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164458000, "long_term_debt": 85500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 483908000, "total_liabilities": 648366000, "total_debt": 121204000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 297420000, "total_equity": 371481000, "shares_outstanding": 23284000, "operating_cash_flow": 4621000, "stock_based_compensation": 1950000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16683000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16647000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4932000, "free_cash_flow": 21304000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12429000", "ebitda": "30706000", "netIncome": "13492000", "grossProfit": "261153000", "depreciation": "None", "totalRevenue": "347973000", "costOfRevenue": "86820000", "interestIncome": "None", "incomeBeforeTax": "13659000", "interestExpense": "1230000", "operatingIncome": "14950000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "167000", "reportedCurrency": "USD", "netInterestIncome": "-1230000", "nonInterestIncome": "None", "operatingExpenses": "246203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86820000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18277000", "sellingGeneralAndAdministrative": "21752000", "netIncomeFromContinuingOperations": "13492000" }, "balance": { "goodwill": "4673000", "inventory": "12357000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1019847000", "longTermDebt": "85500000", "shortTermDebt": "35704000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "297420000", "totalLiabilities": "648366000", "otherCurrentAssets": "16399999", "totalCurrentAssets": "64078999", "currentLongTermDebt": "None", "longTermInvestments": "4107000", "shortTermInvestments": "None", "currentNetReceivables": "16320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "955768001", "currentAccountsPayable": "20368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "506581000", "totalShareholderEquity": "371481000", "capitalLeaseObligations": "421081000", "otherCurrentLiabilities": "108386000", "totalCurrentLiabilities": "164458000", "otherNonCurrentLiabilities": "13031000", "totalNonCurrentLiabilities": "483908000", "cashAndShortTermInvestments": "19002000", "commonStockSharesOutstanding": "23284000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19002000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13492000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "588000", "operatingCashflow": "4621000", "capitalExpenditures": "16683000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4932000", "cashflowFromInvestment": "-16647000", "stockBasedCompensation": "1950000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14099000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18277000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 344339000, "cost_of_revenue": 291453000, "gross_profit": 52886000, "ebit": -9353000, "ebitda": 9163000, "pretax_income": -10825000, "tax_provision": -5559000, "net_income": -5266000, "net_income_to_common": -5266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26096000, "total_current_assets": 79565000, "total_assets": 1041064000, "short_term_debt": 39982000, "long_term_debt": 66500000, "total_debt": 106482000, "total_liabilities": 671047000, "total_equity": 370017000, "shares_outstanding": 22789000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 31630000, "capital_expenditure": 15872000, "free_cash_flow": 47502000, "dividends_paid": 2000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29511, "ticker_id": 5065, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9353000", "ebitda": "9163000", "netIncome": "-5266000", "grossProfit": "52886000", "depreciation": "None", "totalRevenue": "344339000", "costOfRevenue": "291453000", "interestIncome": "None", "incomeBeforeTax": "-10825000", "interestExpense": "1472000", "operatingIncome": "-4791000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5559000", "reportedCurrency": "USD", "netInterestIncome": "-1472000", "nonInterestIncome": "None", "operatingExpenses": "57677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18516000", "sellingGeneralAndAdministrative": "23711000", "netIncomeFromContinuingOperations": "-5266000" }, "balance": { "goodwill": "4673000", "inventory": "12768000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1041064000", "longTermDebt": "66500000", "shortTermDebt": "39982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "292441000", "totalLiabilities": "671047000", "otherCurrentAssets": "20299000", "totalCurrentAssets": "79565000", "currentLongTermDebt": "None", "longTermInvestments": "4266000", "shortTermInvestments": "None", "currentNetReceivables": "20402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "961499000", "currentAccountsPayable": "51011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500611000", "totalShareholderEquity": "370017000", "capitalLeaseObligations": "434111000", "otherCurrentLiabilities": "89368000", "totalCurrentLiabilities": "196309000", "otherNonCurrentLiabilities": "14109000", "totalNonCurrentLiabilities": "474738000", "cashAndShortTermInvestments": "26096000", "commonStockSharesOutstanding": "22789000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5266000", "profitLoss": "None", "dividendPayout": "2000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "348000", "operatingCashflow": "31630000", "capitalExpenditures": "15872000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8091000", "cashflowFromInvestment": "-15865000", "stockBasedCompensation": "3386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18516000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 344339000, "cost_of_revenue": 291453000, "gross_profit": 52886000, "research_and_development": null, "selling_general_admin": 23711000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9353000, "depreciation_amortisation": 18516000, "ebitda": 9163000, "interest_expense": 1472000, "interest_income": null, "other_non_operating": null, "pretax_income": -10825000, "tax_provision": -5559000, "effective_tax_rate": null, "net_income": -5266000, "net_income_continuing_ops": -5266000, "net_income_to_common": -5266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26096000, "short_term_investments": null, "net_receivables": 20402000, "inventory": 12768000, "other_current_assets": null, "total_current_assets": 79565000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 961499000, "total_assets": 1041064000, "short_term_debt": 39982000, "accounts_payable": 51011000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 196309000, "long_term_debt": 66500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 474738000, "total_liabilities": 671047000, "total_debt": 106482000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 292441000, "total_equity": 370017000, "shares_outstanding": 22789000, "operating_cash_flow": 31630000, "stock_based_compensation": 3386000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15872000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15865000, "dividends_paid": 2000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8091000, "free_cash_flow": 47502000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9353000", "ebitda": "9163000", "netIncome": "-5266000", "grossProfit": "52886000", "depreciation": "None", "totalRevenue": "344339000", "costOfRevenue": "291453000", "interestIncome": "None", "incomeBeforeTax": "-10825000", "interestExpense": "1472000", "operatingIncome": "-4791000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5559000", "reportedCurrency": "USD", "netInterestIncome": "-1472000", "nonInterestIncome": "None", "operatingExpenses": "57677000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18516000", "sellingGeneralAndAdministrative": "23711000", "netIncomeFromContinuingOperations": "-5266000" }, "balance": { "goodwill": "4673000", "inventory": "12768000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1041064000", "longTermDebt": "66500000", "shortTermDebt": "39982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "292441000", "totalLiabilities": "671047000", "otherCurrentAssets": "20299000", "totalCurrentAssets": "79565000", "currentLongTermDebt": "None", "longTermInvestments": "4266000", "shortTermInvestments": "None", "currentNetReceivables": "20402000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "961499000", "currentAccountsPayable": "51011000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500611000", "totalShareholderEquity": "370017000", "capitalLeaseObligations": "434111000", "otherCurrentLiabilities": "89368000", "totalCurrentLiabilities": "196309000", "otherNonCurrentLiabilities": "14109000", "totalNonCurrentLiabilities": "474738000", "cashAndShortTermInvestments": "26096000", "commonStockSharesOutstanding": "22789000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "26096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5266000", "profitLoss": "None", "dividendPayout": "2000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "348000", "operatingCashflow": "31630000", "capitalExpenditures": "15872000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8091000", "cashflowFromInvestment": "-15865000", "stockBasedCompensation": "3386000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8042000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18516000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 325702000, "cost_of_revenue": 287713000, "gross_profit": 37989000, "ebit": -1845000, "ebitda": 16348000, "pretax_income": -3187000, "tax_provision": -260000, "net_income": -2927000, "net_income_to_common": -2927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18422000, "total_current_assets": 64468000, "total_assets": 1041784000, "short_term_debt": 32856000, "long_term_debt": 66500000, "total_debt": 99356000, "total_liabilities": 665609000, "total_equity": 376175000, "shares_outstanding": 23111000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 27310000, "capital_expenditure": 19679000, "free_cash_flow": 46989000, "dividends_paid": 2000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29513, "ticker_id": 5065, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1845000", "ebitda": "16348000", "netIncome": "-2927000", "grossProfit": "37989000", "depreciation": "None", "totalRevenue": "325702000", "costOfRevenue": "287713000", "interestIncome": "None", "incomeBeforeTax": "-3187000", "interestExpense": "1342000", "operatingIncome": "-2608000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-260000", "reportedCurrency": "USD", "netInterestIncome": "-1342000", "nonInterestIncome": "None", "operatingExpenses": "40597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18193000", "sellingGeneralAndAdministrative": "20960000", "netIncomeFromContinuingOperations": "-2927000" }, "balance": { "goodwill": "4673000", "inventory": "12938000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1041784000", "longTermDebt": "66500000", "shortTermDebt": "32856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "304523000", "totalLiabilities": "665609000", "otherCurrentAssets": "15605000", "totalCurrentAssets": "64468000", "currentLongTermDebt": "None", "longTermInvestments": "4389000", "shortTermInvestments": "None", "currentNetReceivables": "17503000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "977316000", "currentAccountsPayable": "47658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "501052000", "totalShareholderEquity": "376175000", "capitalLeaseObligations": "434552000", "otherCurrentLiabilities": "102626000", "totalCurrentLiabilities": "183140000", "otherNonCurrentLiabilities": "14273000", "totalNonCurrentLiabilities": "482469000", "cashAndShortTermInvestments": "18422000", "commonStockSharesOutstanding": "23111000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2927000", "profitLoss": "None", "dividendPayout": "2000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "613000", "operatingCashflow": "27310000", "capitalExpenditures": "19679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5394000", "cashflowFromInvestment": "-19679000", "stockBasedCompensation": "913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18193000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 325702000, "cost_of_revenue": 287713000, "gross_profit": 37989000, "research_and_development": null, "selling_general_admin": 20960000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1845000, "depreciation_amortisation": 18193000, "ebitda": 16348000, "interest_expense": 1342000, "interest_income": null, "other_non_operating": null, "pretax_income": -3187000, "tax_provision": -260000, "effective_tax_rate": null, "net_income": -2927000, "net_income_continuing_ops": -2927000, "net_income_to_common": -2927000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18422000, "short_term_investments": null, "net_receivables": 17503000, "inventory": 12938000, "other_current_assets": null, "total_current_assets": 64468000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 977316000, "total_assets": 1041784000, "short_term_debt": 32856000, "accounts_payable": 47658000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183140000, "long_term_debt": 66500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 482469000, "total_liabilities": 665609000, "total_debt": 99356000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 304523000, "total_equity": 376175000, "shares_outstanding": 23111000, "operating_cash_flow": 27310000, "stock_based_compensation": 913000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19679000, "dividends_paid": 2000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5394000, "free_cash_flow": 46989000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1845000", "ebitda": "16348000", "netIncome": "-2927000", "grossProfit": "37989000", "depreciation": "None", "totalRevenue": "325702000", "costOfRevenue": "287713000", "interestIncome": "None", "incomeBeforeTax": "-3187000", "interestExpense": "1342000", "operatingIncome": "-2608000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-260000", "reportedCurrency": "USD", "netInterestIncome": "-1342000", "nonInterestIncome": "None", "operatingExpenses": "40597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287713000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18193000", "sellingGeneralAndAdministrative": "20960000", "netIncomeFromContinuingOperations": "-2927000" }, "balance": { "goodwill": "4673000", "inventory": "12938000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1041784000", "longTermDebt": "66500000", "shortTermDebt": "32856000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "304523000", "totalLiabilities": "665609000", "otherCurrentAssets": "15605000", "totalCurrentAssets": "64468000", "currentLongTermDebt": "None", "longTermInvestments": "4389000", "shortTermInvestments": "None", "currentNetReceivables": "17503000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "977316000", "currentAccountsPayable": "47658000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "501052000", "totalShareholderEquity": "376175000", "capitalLeaseObligations": "434552000", "otherCurrentLiabilities": "102626000", "totalCurrentLiabilities": "183140000", "otherNonCurrentLiabilities": "14273000", "totalNonCurrentLiabilities": "482469000", "cashAndShortTermInvestments": "18422000", "commonStockSharesOutstanding": "23111000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2927000", "profitLoss": "None", "dividendPayout": "2000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "613000", "operatingCashflow": "27310000", "capitalExpenditures": "19679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5394000", "cashflowFromInvestment": "-19679000", "stockBasedCompensation": "913000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8248000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18193000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 349927000, "cost_of_revenue": 295711000, "gross_profit": 54216000, "ebit": 15993000, "ebitda": 34156000, "pretax_income": 14734000, "tax_provision": -2423000, "net_income": 17157000, "net_income_to_common": 17157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16184999, "total_current_assets": 60050000, "total_assets": 1044136000, "short_term_debt": 32279000, "long_term_debt": 63500000, "total_debt": 95779000, "total_liabilities": 657647000, "total_equity": 386489000, "shares_outstanding": 23921000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 20202000, "capital_expenditure": 19467000, "free_cash_flow": 39669000, "dividends_paid": 4000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29514, "ticker_id": 5065, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15993000", "ebitda": "34156000", "netIncome": "17157000", "grossProfit": "54216000", "depreciation": "None", "totalRevenue": "349927000", "costOfRevenue": "295711000", "interestIncome": "None", "incomeBeforeTax": "14734000", "interestExpense": "1259000", "operatingIncome": "13221000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2423000", "reportedCurrency": "USD", "netInterestIncome": "-1259000", "nonInterestIncome": "None", "operatingExpenses": "40995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18163000", "sellingGeneralAndAdministrative": "20604000", "netIncomeFromContinuingOperations": "17157000" }, "balance": { "goodwill": "4673000", "inventory": "13380000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1044136000", "longTermDebt": "63500000", "shortTermDebt": "32279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "314452000", "totalLiabilities": "657647000", "otherCurrentAssets": "14869000", "totalCurrentAssets": "60050000", "currentLongTermDebt": "None", "longTermInvestments": "4477000", "shortTermInvestments": "None", "currentNetReceivables": "15616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "984086000", "currentAccountsPayable": "50617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504794000", "totalShareholderEquity": "386489000", "capitalLeaseObligations": "441294000", "otherCurrentLiabilities": "78573000", "totalCurrentLiabilities": "171754000", "otherNonCurrentLiabilities": "13378000", "totalNonCurrentLiabilities": "485893000", "cashAndShortTermInvestments": "16184999", "commonStockSharesOutstanding": "23921000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16184999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17157000", "profitLoss": "None", "dividendPayout": "4000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "326000", "operatingCashflow": "20202000", "capitalExpenditures": "19467000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3370000", "cashflowFromInvestment": "-19467000", "stockBasedCompensation": "2766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8835000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18163000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 349927000, "cost_of_revenue": 295711000, "gross_profit": 54216000, "research_and_development": null, "selling_general_admin": 20604000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15993000, "depreciation_amortisation": 18163000, "ebitda": 34156000, "interest_expense": 1259000, "interest_income": null, "other_non_operating": null, "pretax_income": 14734000, "tax_provision": -2423000, "effective_tax_rate": null, "net_income": 17157000, "net_income_continuing_ops": 17157000, "net_income_to_common": 17157000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16184999, "short_term_investments": null, "net_receivables": 15616000, "inventory": 13380000, "other_current_assets": null, "total_current_assets": 60050000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 984086000, "total_assets": 1044136000, "short_term_debt": 32279000, "accounts_payable": 50617000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171754000, "long_term_debt": 63500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 485893000, "total_liabilities": 657647000, "total_debt": 95779000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 314452000, "total_equity": 386489000, "shares_outstanding": 23921000, "operating_cash_flow": 20202000, "stock_based_compensation": 2766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19467000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19467000, "dividends_paid": 4000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3370000, "free_cash_flow": 39669000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15993000", "ebitda": "34156000", "netIncome": "17157000", "grossProfit": "54216000", "depreciation": "None", "totalRevenue": "349927000", "costOfRevenue": "295711000", "interestIncome": "None", "incomeBeforeTax": "14734000", "interestExpense": "1259000", "operatingIncome": "13221000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-2423000", "reportedCurrency": "USD", "netInterestIncome": "-1259000", "nonInterestIncome": "None", "operatingExpenses": "40995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "295711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18163000", "sellingGeneralAndAdministrative": "20604000", "netIncomeFromContinuingOperations": "17157000" }, "balance": { "goodwill": "4673000", "inventory": "13380000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1044136000", "longTermDebt": "63500000", "shortTermDebt": "32279000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "314452000", "totalLiabilities": "657647000", "otherCurrentAssets": "14869000", "totalCurrentAssets": "60050000", "currentLongTermDebt": "None", "longTermInvestments": "4477000", "shortTermInvestments": "None", "currentNetReceivables": "15616000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "984086000", "currentAccountsPayable": "50617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504794000", "totalShareholderEquity": "386489000", "capitalLeaseObligations": "441294000", "otherCurrentLiabilities": "78573000", "totalCurrentLiabilities": "171754000", "otherNonCurrentLiabilities": "13378000", "totalNonCurrentLiabilities": "485893000", "cashAndShortTermInvestments": "16184999", "commonStockSharesOutstanding": "23921000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "16184999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17157000", "profitLoss": "None", "dividendPayout": "4000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "326000", "operatingCashflow": "20202000", "capitalExpenditures": "19467000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3370000", "cashflowFromInvestment": "-19467000", "stockBasedCompensation": "2766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8835000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18163000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 337334000, "cost_of_revenue": 286832000, "gross_profit": 50502000, "ebit": 8954000, "ebitda": 26827000, "pretax_income": 7543000, "tax_provision": -180000, "net_income": 7723000, "net_income_to_common": 7723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18820000, "total_current_assets": 65644999, "total_assets": 1044922000, "short_term_debt": 31937000, "long_term_debt": 58000000, "total_debt": 89937000, "total_liabilities": 669570000, "total_equity": 375352000, "shares_outstanding": 23965000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 22330000, "capital_expenditure": 21882000, "free_cash_flow": 44212000, "dividends_paid": 5000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29515, "ticker_id": 5065, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8954000", "ebitda": "26827000", "netIncome": "7723000", "grossProfit": "50502000", "depreciation": "None", "totalRevenue": "337334000", "costOfRevenue": "286832000", "interestIncome": "None", "incomeBeforeTax": "7543000", "interestExpense": "1411000", "operatingIncome": "8258000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-180000", "reportedCurrency": "USD", "netInterestIncome": "-1411000", "nonInterestIncome": "None", "operatingExpenses": "42244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17873000", "sellingGeneralAndAdministrative": "22997000", "netIncomeFromContinuingOperations": "7723000" }, "balance": { "goodwill": "4673000", "inventory": "13543000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1044922000", "longTermDebt": "58000000", "shortTermDebt": "31937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "305139000", "totalLiabilities": "669570000", "otherCurrentAssets": "18116999", "totalCurrentAssets": "65644999", "currentLongTermDebt": "None", "longTermInvestments": "4623000", "shortTermInvestments": "None", "currentNetReceivables": "15165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "979277000", "currentAccountsPayable": "52439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "501889000", "totalShareholderEquity": "375352000", "capitalLeaseObligations": "443889000", "otherCurrentLiabilities": "91563000", "totalCurrentLiabilities": "186554000", "otherNonCurrentLiabilities": "13064000", "totalNonCurrentLiabilities": "483016000", "cashAndShortTermInvestments": "18820000", "commonStockSharesOutstanding": "23965000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7723000", "profitLoss": "None", "dividendPayout": "5000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-138000", "operatingCashflow": "22330000", "capitalExpenditures": "21882000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10698000", "cashflowFromInvestment": "-21882000", "stockBasedCompensation": "2477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 337334000, "cost_of_revenue": 286832000, "gross_profit": 50502000, "research_and_development": null, "selling_general_admin": 22997000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8954000, "depreciation_amortisation": 17873000, "ebitda": 26827000, "interest_expense": 1411000, "interest_income": null, "other_non_operating": null, "pretax_income": 7543000, "tax_provision": -180000, "effective_tax_rate": null, "net_income": 7723000, "net_income_continuing_ops": 7723000, "net_income_to_common": 7723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18820000, "short_term_investments": null, "net_receivables": 15165000, "inventory": 13543000, "other_current_assets": null, "total_current_assets": 65644999, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 979277000, "total_assets": 1044922000, "short_term_debt": 31937000, "accounts_payable": 52439000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186554000, "long_term_debt": 58000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 483016000, "total_liabilities": 669570000, "total_debt": 89937000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 305139000, "total_equity": 375352000, "shares_outstanding": 23965000, "operating_cash_flow": 22330000, "stock_based_compensation": 2477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21882000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21882000, "dividends_paid": 5000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10698000, "free_cash_flow": 44212000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8954000", "ebitda": "26827000", "netIncome": "7723000", "grossProfit": "50502000", "depreciation": "None", "totalRevenue": "337334000", "costOfRevenue": "286832000", "interestIncome": "None", "incomeBeforeTax": "7543000", "interestExpense": "1411000", "operatingIncome": "8258000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-180000", "reportedCurrency": "USD", "netInterestIncome": "-1411000", "nonInterestIncome": "None", "operatingExpenses": "42244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286832000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17873000", "sellingGeneralAndAdministrative": "22997000", "netIncomeFromContinuingOperations": "7723000" }, "balance": { "goodwill": "4673000", "inventory": "13543000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1044922000", "longTermDebt": "58000000", "shortTermDebt": "31937000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "305139000", "totalLiabilities": "669570000", "otherCurrentAssets": "18116999", "totalCurrentAssets": "65644999", "currentLongTermDebt": "None", "longTermInvestments": "4623000", "shortTermInvestments": "None", "currentNetReceivables": "15165000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "979277000", "currentAccountsPayable": "52439000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "501889000", "totalShareholderEquity": "375352000", "capitalLeaseObligations": "443889000", "otherCurrentLiabilities": "91563000", "totalCurrentLiabilities": "186554000", "otherNonCurrentLiabilities": "13064000", "totalNonCurrentLiabilities": "483016000", "cashAndShortTermInvestments": "18820000", "commonStockSharesOutstanding": "23965000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "18820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7723000", "profitLoss": "None", "dividendPayout": "5000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-138000", "operatingCashflow": "22330000", "capitalExpenditures": "21882000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10698000", "cashflowFromInvestment": "-21882000", "stockBasedCompensation": "2477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-861000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17873000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 323635000, "cost_of_revenue": 277168000, "gross_profit": 46467000, "ebit": 3759000, "ebitda": 21552000, "pretax_income": 2086000, "tax_provision": -5965000, "net_income": 8051000, "net_income_to_common": 8051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29070000, "total_current_assets": 83021000, "total_assets": 1222626000, "short_term_debt": 37389000, "long_term_debt": 68000000, "total_debt": 105389000, "total_liabilities": 856865000, "total_equity": 365761000, "shares_outstanding": 23722000, "goodwill_and_intangibles": 4673000 }, "cash_flow": { "operating_cash_flow": 32226000, "capital_expenditure": 16946000, "free_cash_flow": 49172000, "dividends_paid": 6000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29516, "ticker_id": 5065, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3759000", "ebitda": "21552000", "netIncome": "8051000", "grossProfit": "46467000", "depreciation": "None", "totalRevenue": "323635000", "costOfRevenue": "277168000", "interestIncome": "None", "incomeBeforeTax": "2086000", "interestExpense": "1673000", "operatingIncome": "3318000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5965000", "reportedCurrency": "USD", "netInterestIncome": "-1673000", "nonInterestIncome": "None", "operatingExpenses": "43149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17793000", "sellingGeneralAndAdministrative": "21730000", "netIncomeFromContinuingOperations": "8051000" }, "balance": { "goodwill": "4673000", "inventory": "13245000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1222626000", "longTermDebt": "68000000", "shortTermDebt": "37389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "288725000", "totalLiabilities": "856865000", "otherCurrentAssets": "21237000", "totalCurrentAssets": "83021000", "currentLongTermDebt": "None", "longTermInvestments": "4770000", "shortTermInvestments": "None", "currentNetReceivables": "19469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1139605000", "currentAccountsPayable": "60641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "519503000", "totalShareholderEquity": "365761000", "capitalLeaseObligations": "451503000", "otherCurrentLiabilities": "79323000", "totalCurrentLiabilities": "199325000", "otherNonCurrentLiabilities": "11254000", "totalNonCurrentLiabilities": "657540000", "cashAndShortTermInvestments": "29070000", "commonStockSharesOutstanding": "23722000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8051000", "profitLoss": "None", "dividendPayout": "6000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1347000", "operatingCashflow": "32226000", "capitalExpenditures": "16946000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1826000", "cashflowFromInvestment": "-16947000", "stockBasedCompensation": "2813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17793000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 323635000, "cost_of_revenue": 277168000, "gross_profit": 46467000, "research_and_development": null, "selling_general_admin": 21730000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3759000, "depreciation_amortisation": 17793000, "ebitda": 21552000, "interest_expense": 1673000, "interest_income": null, "other_non_operating": null, "pretax_income": 2086000, "tax_provision": -5965000, "effective_tax_rate": null, "net_income": 8051000, "net_income_continuing_ops": 8051000, "net_income_to_common": 8051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29070000, "short_term_investments": null, "net_receivables": 19469000, "inventory": 13245000, "other_current_assets": null, "total_current_assets": 83021000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": null, "goodwill_and_intangibles": 4673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1139605000, "total_assets": 1222626000, "short_term_debt": 37389000, "accounts_payable": 60641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199325000, "long_term_debt": 68000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 657540000, "total_liabilities": 856865000, "total_debt": 105389000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 288725000, "total_equity": 365761000, "shares_outstanding": 23722000, "operating_cash_flow": 32226000, "stock_based_compensation": 2813000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16946000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16947000, "dividends_paid": 6000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1826000, "free_cash_flow": 49172000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3759000", "ebitda": "21552000", "netIncome": "8051000", "grossProfit": "46467000", "depreciation": "None", "totalRevenue": "323635000", "costOfRevenue": "277168000", "interestIncome": "None", "incomeBeforeTax": "2086000", "interestExpense": "1673000", "operatingIncome": "3318000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-5965000", "reportedCurrency": "USD", "netInterestIncome": "-1673000", "nonInterestIncome": "None", "operatingExpenses": "43149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17793000", "sellingGeneralAndAdministrative": "21730000", "netIncomeFromContinuingOperations": "8051000" }, "balance": { "goodwill": "4673000", "inventory": "13245000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1222626000", "longTermDebt": "68000000", "shortTermDebt": "37389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "288725000", "totalLiabilities": "856865000", "otherCurrentAssets": "21237000", "totalCurrentAssets": "83021000", "currentLongTermDebt": "None", "longTermInvestments": "4770000", "shortTermInvestments": "None", "currentNetReceivables": "19469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1139605000", "currentAccountsPayable": "60641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "519503000", "totalShareholderEquity": "365761000", "capitalLeaseObligations": "451503000", "otherCurrentLiabilities": "79323000", "totalCurrentLiabilities": "199325000", "otherNonCurrentLiabilities": "11254000", "totalNonCurrentLiabilities": "657540000", "cashAndShortTermInvestments": "29070000", "commonStockSharesOutstanding": "23722000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "29070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8051000", "profitLoss": "None", "dividendPayout": "6000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1347000", "operatingCashflow": "32226000", "capitalExpenditures": "16946000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1826000", "cashflowFromInvestment": "-16947000", "stockBasedCompensation": "2813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17793000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 318644000, "cost_of_revenue": 280870000, "gross_profit": 37774000, "ebit": -2390000, "ebitda": 15489000, "pretax_income": -3403000, "tax_provision": 401000, "net_income": -3804000, "net_income_to_common": -3804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11965000, "total_current_assets": 61261000, "total_assets": 1037136000, "short_term_debt": 31749000, "long_term_debt": null, "total_debt": 31749000, "total_liabilities": 676166000, "total_equity": 360970000, "shares_outstanding": 23542000, "goodwill_and_intangibles": 9346000 }, "cash_flow": { "operating_cash_flow": 32011000, "capital_expenditure": 29056000, "free_cash_flow": 61067000, "dividends_paid": 6000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29518, "ticker_id": 5065, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2390000", "ebitda": "15489000", "netIncome": "-3804000", "grossProfit": "37774000", "depreciation": "None", "totalRevenue": "318644000", "costOfRevenue": "280870000", "interestIncome": "None", "incomeBeforeTax": "-3403000", "interestExpense": "1013000", "operatingIncome": "-2387000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "401000", "reportedCurrency": "USD", "netInterestIncome": "-1013000", "nonInterestIncome": "None", "operatingExpenses": "40161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17879000", "sellingGeneralAndAdministrative": "19473000", "netIncomeFromContinuingOperations": "-3804000" }, "balance": { "goodwill": "4673000", "inventory": "14434000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1037136000", "longTermDebt": "None", "shortTermDebt": "31749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4673000", "reportedCurrency": "USD", "retainedEarnings": "285585000", "totalLiabilities": "676166000", "otherCurrentAssets": "16477000", "totalCurrentAssets": "61261000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "975875000", "currentAccountsPayable": "49357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "514344000", "totalShareholderEquity": "360970000", "capitalLeaseObligations": "454344000", "otherCurrentLiabilities": "101575000", "totalCurrentLiabilities": "182681000", "otherNonCurrentLiabilities": "493485000", "totalNonCurrentLiabilities": "493485000", "cashAndShortTermInvestments": "11965000", "commonStockSharesOutstanding": "23542000", "intangibleAssetsExcludingGoodwill": "4673000", "cashAndCashEquivalentsAtCarryingValue": "11965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3804000", "profitLoss": "None", "dividendPayout": "6000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2283000", "operatingCashflow": "32011000", "capitalExpenditures": "29056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2957000", "cashflowFromInvestment": "-29056000", "stockBasedCompensation": "2669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 318644000, "cost_of_revenue": 280870000, "gross_profit": 37774000, "research_and_development": null, "selling_general_admin": 19473000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2390000, "depreciation_amortisation": 17879000, "ebitda": 15489000, "interest_expense": 1013000, "interest_income": null, "other_non_operating": null, "pretax_income": -3403000, "tax_provision": 401000, "effective_tax_rate": null, "net_income": -3804000, "net_income_continuing_ops": -3804000, "net_income_to_common": -3804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11965000, "short_term_investments": null, "net_receivables": 18385000, "inventory": 14434000, "other_current_assets": null, "total_current_assets": 61261000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": 4673000, "goodwill_and_intangibles": 9346000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 975875000, "total_assets": 1037136000, "short_term_debt": 31749000, "accounts_payable": 49357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 182681000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 493485000, "total_liabilities": 676166000, "total_debt": 31749000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 285585000, "total_equity": 360970000, "shares_outstanding": 23542000, "operating_cash_flow": 32011000, "stock_based_compensation": 2669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29056000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29056000, "dividends_paid": 6000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2957000, "free_cash_flow": 61067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2390000", "ebitda": "15489000", "netIncome": "-3804000", "grossProfit": "37774000", "depreciation": "None", "totalRevenue": "318644000", "costOfRevenue": "280870000", "interestIncome": "None", "incomeBeforeTax": "-3403000", "interestExpense": "1013000", "operatingIncome": "-2387000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "401000", "reportedCurrency": "USD", "netInterestIncome": "-1013000", "nonInterestIncome": "None", "operatingExpenses": "40161000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "280870000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17879000", "sellingGeneralAndAdministrative": "19473000", "netIncomeFromContinuingOperations": "-3804000" }, "balance": { "goodwill": "4673000", "inventory": "14434000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1037136000", "longTermDebt": "None", "shortTermDebt": "31749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4673000", "reportedCurrency": "USD", "retainedEarnings": "285585000", "totalLiabilities": "676166000", "otherCurrentAssets": "16477000", "totalCurrentAssets": "61261000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18385000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "975875000", "currentAccountsPayable": "49357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "514344000", "totalShareholderEquity": "360970000", "capitalLeaseObligations": "454344000", "otherCurrentLiabilities": "101575000", "totalCurrentLiabilities": "182681000", "otherNonCurrentLiabilities": "493485000", "totalNonCurrentLiabilities": "493485000", "cashAndShortTermInvestments": "11965000", "commonStockSharesOutstanding": "23542000", "intangibleAssetsExcludingGoodwill": "4673000", "cashAndCashEquivalentsAtCarryingValue": "11965000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3804000", "profitLoss": "None", "dividendPayout": "6000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2283000", "operatingCashflow": "32011000", "capitalExpenditures": "29056000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2957000", "cashflowFromInvestment": "-29056000", "stockBasedCompensation": "2669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17879000", "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": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "income_statement": { "revenue": 349670000, "cost_of_revenue": 299048000, "gross_profit": 50622000, "ebit": 10834000, "ebitda": 28542000, "pretax_income": 9726000, "tax_provision": -2206000, "net_income": 11932000, "net_income_to_common": 11932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6053000, "total_current_assets": 6053000, "total_assets": 1041261000, "short_term_debt": 31954000, "long_term_debt": 53000000, "total_debt": 84954000, "total_liabilities": 53000000, "total_equity": 366046000, "shares_outstanding": 23961000, "goodwill_and_intangibles": 9346000 }, "cash_flow": { "operating_cash_flow": 9701000, "capital_expenditure": 25946000, "free_cash_flow": 35647000, "dividends_paid": 6000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29519, "ticker_id": 5065, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:47:49.966267+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10834000", "ebitda": "28542000", "netIncome": "11932000", "grossProfit": "50622000", "depreciation": "None", "totalRevenue": "349670000", "costOfRevenue": "299048000", "interestIncome": "None", "incomeBeforeTax": "9726000", "interestExpense": "1108000", "operatingIncome": "10212000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2206000", "reportedCurrency": "USD", "netInterestIncome": "-1108000", "nonInterestIncome": "None", "operatingExpenses": "40410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "622000", "costofGoodsAndServicesSold": "299048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17708000", "sellingGeneralAndAdministrative": "21194000", "netIncomeFromContinuingOperations": "11932000" }, "balance": { "goodwill": "4673000", "inventory": "11994000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1041261000", "longTermDebt": "53000000", "shortTermDebt": "31954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4673000", "reportedCurrency": "USD", "retainedEarnings": "292639000", "totalLiabilities": "53000000", "otherCurrentAssets": "14636000", "totalCurrentAssets": "6053000", "currentLongTermDebt": "None", "longTermInvestments": "4900000", "shortTermInvestments": "None", "currentNetReceivables": "33091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1035208000", "currentAccountsPayable": "53816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "522610000", "shortLongTermDebtTotal": "84954000", "totalShareholderEquity": "366046000", "capitalLeaseObligations": "459563000", "otherCurrentLiabilities": "88849000", "totalCurrentLiabilities": "183881000", "otherNonCurrentLiabilities": "438334000", "totalNonCurrentLiabilities": "53000000", "cashAndShortTermInvestments": "6053000", "commonStockSharesOutstanding": "23961000", "intangibleAssetsExcludingGoodwill": "4673000", "cashAndCashEquivalentsAtCarryingValue": "6053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11932000", "profitLoss": "None", "dividendPayout": "6000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "338000", "operatingCashflow": "9701000", "capitalExpenditures": "25946000", "changeInReceivables": "-11642000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000000", "cashflowFromInvestment": "-25946000", "stockBasedCompensation": "2778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23245000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17708000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 349670000, "cost_of_revenue": 299048000, "gross_profit": 50622000, "research_and_development": null, "selling_general_admin": 21194000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10834000, "depreciation_amortisation": 17708000, "ebitda": 28542000, "interest_expense": 1108000, "interest_income": null, "other_non_operating": null, "pretax_income": 9726000, "tax_provision": -2206000, "effective_tax_rate": null, "net_income": 11932000, "net_income_continuing_ops": 11932000, "net_income_to_common": 11932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6053000, "short_term_investments": null, "net_receivables": 33091000, "inventory": 11994000, "other_current_assets": null, "total_current_assets": 6053000, "net_ppe": null, "goodwill": 4673000, "intangible_assets": 4673000, "goodwill_and_intangibles": 9346000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1035208000, "total_assets": 1041261000, "short_term_debt": 31954000, "accounts_payable": 53816000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183881000, "long_term_debt": 53000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 53000000, "total_liabilities": 53000000, "total_debt": 84954000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 292639000, "total_equity": 366046000, "shares_outstanding": 23961000, "operating_cash_flow": 9701000, "stock_based_compensation": 2778000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25946000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25946000, "dividends_paid": 6000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7000000, "free_cash_flow": 35647000, "net_change_in_cash": -23245000 }, "raw_data": { "income": { "ebit": "10834000", "ebitda": "28542000", "netIncome": "11932000", "grossProfit": "50622000", "depreciation": "None", "totalRevenue": "349670000", "costOfRevenue": "299048000", "interestIncome": "None", "incomeBeforeTax": "9726000", "interestExpense": "1108000", "operatingIncome": "10212000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2206000", "reportedCurrency": "USD", "netInterestIncome": "-1108000", "nonInterestIncome": "None", "operatingExpenses": "40410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "622000", "costofGoodsAndServicesSold": "299048000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17708000", "sellingGeneralAndAdministrative": "21194000", "netIncomeFromContinuingOperations": "11932000" }, "balance": { "goodwill": "4673000", "inventory": "11994000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1041261000", "longTermDebt": "53000000", "shortTermDebt": "31954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4673000", "reportedCurrency": "USD", "retainedEarnings": "292639000", "totalLiabilities": "53000000", "otherCurrentAssets": "14636000", "totalCurrentAssets": "6053000", "currentLongTermDebt": "None", "longTermInvestments": "4900000", "shortTermInvestments": "None", "currentNetReceivables": "33091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1035208000", "currentAccountsPayable": "53816000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "522610000", "shortLongTermDebtTotal": "84954000", "totalShareholderEquity": "366046000", "capitalLeaseObligations": "459563000", "otherCurrentLiabilities": "88849000", "totalCurrentLiabilities": "183881000", "otherNonCurrentLiabilities": "438334000", "totalNonCurrentLiabilities": "53000000", "cashAndShortTermInvestments": "6053000", "commonStockSharesOutstanding": "23961000", "intangibleAssetsExcludingGoodwill": "4673000", "cashAndCashEquivalentsAtCarryingValue": "6053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11932000", "profitLoss": "None", "dividendPayout": "6000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "338000", "operatingCashflow": "9701000", "capitalExpenditures": "25946000", "changeInReceivables": "-11642000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000000", "cashflowFromInvestment": "-25946000", "stockBasedCompensation": "2778000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-23245000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17708000", "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }