{ "ticker": { "uuid": "47105852-30ed-46d2-9cb0-bf013b714de4", "symbol": "BGSF", "name": "BG Staffing Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Staffing & Employment Services", "page_url": "https://sharemaestro.com/factors/ticker/47105852-30ed-46d2-9cb0-bf013b714de4/", "api_url": "https://sharemaestro.com/factors/api/tickers/47105852-30ed-46d2-9cb0-bf013b714de4/" }, "ticker_metadata": { "id": 435, "uuid": "47105852-30ed-46d2-9cb0-bf013b714de4", "symbol": "BGSF", "name": "BG Staffing Inc", "asset_type": "equity", "market_cap": 56484000, "stock_exchange_id": 3, "industry": "Staffing & Employment Services", "sector": "Industrials", "description": "BGSF Inc. provides workforce solutions and placement services in the United States. The company is headquartered in Plano, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "47105852-30ed-46d2-9cb0-bf013b714de4", "symbol": "BGSF", "name": "BG Staffing Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Staffing & Employment Services", "page_url": "https://sharemaestro.com/factors/ticker/47105852-30ed-46d2-9cb0-bf013b714de4/", "api_url": "https://sharemaestro.com/factors/api/tickers/47105852-30ed-46d2-9cb0-bf013b714de4/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.77, "value": 0.77, "quality": 0.08, "momentum": 0.89, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 5.2, "market_cap": 55556800, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.4032, "roe": -0.2574, "piotroski_f_score": 3, "momentum_12_1": 0.7253, "volatility_252d": 0.6951 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": true, "all_cap_buyback": true, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:07.384648+00:00", "batch_id": "" }, "size": { "price_close": 5.2, "market_cap": 55556800, "market_cap_usd": 55556800, "enterprise_value": 42267800, "shares_outstanding": 10684000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.1823, "ptbv_ratio": 1.2906, "ps_ratio": 0.5954, "pcf_ratio": null, "pfcf_ratio": -76.2096, "ev_ebitda": null, "ev_ebit": -4.8679, "ev_sales": 0.453, "ev_fcf": -57.9805, "earnings_yield": null, "fcf_yield": -0.0172, "price_to_sales": 0.5954, "price_to_book": 1.1823, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": 2.2075 }, "yield": { "dividend_yield": 0.4032, "buyback_yield": 0, "shareholder_yield": 0.4032, "debt_paydown_yield": null, "total_yield": 0.4032 }, "quality": { "gross_margin": 0.3512, "operating_margin": -0.0931, "net_margin": -0.1296, "ebitda_margin": -0.0783, "fcf_margin": -0.0078, "roe": -0.2574, "roa": -0.2266, "roic": -0.1932, "roc_greenblatt": null, "asset_turnover": 1.7481, "cash_conversion": 0.0603, "accruals_ratio": -0.2104, "sbc_to_revenue": 0.0056, "piotroski_f_score": 3, "altman_z_score": 6.479, "earnings_stability_5y": 0.9683, "revenue_stability_5y": 0.3142, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6139, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.1359, "net_debt_to_ebitda": 1.8197, "debt_to_assets": 0.0114, "interest_coverage": -2.5263, "current_ratio": 5.5895, "quick_ratio": 5.5895, "net_debt": -13289000, "local_beta": 0.0002, "volatility_252d": 0.6951, "volatility_60d": 1.0261, "max_drawdown_12m": -0.3826, "risk_adjusted_momentum": 1.0434 }, "growth": { "revenue_growth_1y": -0.5845, "revenue_growth_3y_cagr": -0.3213, "revenue_growth_5y_cagr": -0.1474, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.0387, "book_value_growth_1y": -0.4253, "revenue_growth": -0.5845, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0114, "price_return_3m": -0.1599, "price_return_6m": 0.153, "price_return_9m": 0.2092, "price_return_12m": 0.7056, "price_return_12m_ex1m": 0.7253, "momentum_6m": 0.153, "momentum_12m": 0.7056, "momentum_12_1": 0.7253, "distance_from_52w_high": -0.1888, "distance_from_52w_low": 0.8591, "relative_strength": 0.6057 }, "raw_ttm": { "revenue_ttm": 93308000, "gross_profit_ttm": 32766000, "ebit_ttm": -8683000, "ebitda_ttm": -7303000, "net_income_ttm": -12097000, "eps_diluted_ttm": -1.1323, "operating_cash_flow_ttm": -868000, "capital_expenditure_ttm": 139000, "fcf_ttm": -729000, "dividends_paid_ttm": 22400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3437000, "cash_and_equivalents": 13898000, "total_current_assets": 34297000, "total_current_liabilities": 6136000, "net_ppe": null, "total_assets": 53376000, "total_debt": 609000, "total_equity": 46991000, "net_working_capital": 14872000, "book_value_per_share": 4.3983, "retained_earnings": -22345000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 43046000, "tangible_book_per_share": 4.029 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 25, "rank_ps": 17, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 89, "rank_dividend_yield": 2, "rank_shareholder_yield": 2, "rank_total_yield": 2, "rank_roe": 86, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 64, "rank_fcf_margin": 87, "rank_piotroski": 90, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 16 }, "composites": { "value_composite": 23, "quality_composite": 92, "momentum_composite": 11, "growth_composite": 89, "yield_composite": 1, "svqf_composite": 26, "vc1_composite": 21, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 23, "quality_value_composite": 0.2482, "os_score": 0.77, "value_percentile": 0.77, "quality_percentile": 0.08, "momentum_percentile": 0.89, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 8, "all_cap_buyback_rank": 6, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3589, "ticker_id": 435, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:07.384648+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.2, "market_cap": 55556800, "market_cap_usd": 55556800, "enterprise_value": 42267800, "shares_outstanding": 10684000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.18228597, "ptbv_ratio": 1.29063792, "ps_ratio": 0.59541304, "pcf_ratio": null, "pfcf_ratio": -76.20960219, "ev_ebitda": null, "ev_ebit": -4.86787977, "ev_sales": 0.45299224, "ev_fcf": -57.98052126, "earnings_yield": null, "fcf_yield": -0.01724717, "dividend_yield": 0.40319097, "buyback_yield": 0, "shareholder_yield": 0.40319097, "debt_paydown_yield": null, "total_yield": 0.40319097, "gross_margin": 0.3511596, "operating_margin": -0.0930574, "net_margin": -0.1296459, "ebitda_margin": -0.07826767, "fcf_margin": -0.00781283, "roe": -0.25743227, "roa": -0.22663744, "roic": -0.19323037, "roc_greenblatt": null, "asset_turnover": 1.7481265, "cash_conversion": 0.06026288, "accruals_ratio": -0.21037545, "sbc_to_revenue": 0.00560563, "debt_to_equity": 0.13587708, "net_debt_to_ebitda": 1.81966315, "debt_to_assets": 0.01140962, "interest_coverage": -2.5263311, "current_ratio": 5.58947197, "quick_ratio": 5.58947197, "net_debt": -13289000, "revenue_growth_1y": -0.58447781, "revenue_growth_3y_cagr": -0.32126676, "revenue_growth_5y_cagr": -0.14741256, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.0386799, "book_value_growth_1y": -0.42534519, "piotroski_f_score": 3, "altman_z_score": 6.47900995, "earnings_stability_5y": 0.968306, "revenue_stability_5y": 0.314177, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01140684, "price_return_3m": -0.15993538, "price_return_6m": 0.15299335, "price_return_9m": 0.20918984, "price_return_12m": 0.70564503, "price_return_12m_ex1m": 0.72532555, "distance_from_52w_high": -0.18876755, "distance_from_52w_low": 0.85913479, "relative_strength": 0.60568145, "local_beta": 0.0002, "volatility_252d": 0.695147, "volatility_60d": 1.026143, "max_drawdown_12m": -0.38262504, "revenue_ttm": 93308000, "gross_profit_ttm": 32766000, "ebit_ttm": -8683000, "ebitda_ttm": -7303000, "net_income_ttm": -12097000, "eps_diluted_ttm": -1.13225384, "operating_cash_flow_ttm": -868000, "capital_expenditure_ttm": 139000, "fcf_ttm": -729000, "dividends_paid_ttm": 22400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3437000, "cash_and_equivalents": 13898000, "total_current_assets": 34297000, "total_current_liabilities": 6136000, "net_ppe": null, "total_assets": 53376000, "total_debt": 609000, "total_equity": 46991000, "net_working_capital": 14872000, "book_value_per_share": 4.39825908, "retained_earnings": -22345000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 43046000, "tangible_book_per_share": 4.02901535, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 25, "rank_ps": 17, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 89, "rank_dividend_yield": 2, "rank_shareholder_yield": 2, "rank_total_yield": 2, "rank_roe": 86, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 64, "rank_fcf_margin": 87, "rank_piotroski": 90, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 16, "value_composite": 23, "quality_composite": 92, "momentum_composite": 11, "growth_composite": 89, "yield_composite": 1, "svqf_composite": 26, "vc1_composite": 21, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 8, "all_cap_buyback_rank": 6, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.2, "os": 0.77, "value": 0.77, "quality": 0.08, "momentum": 0.89, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.4032, "roe": -0.2574, "momentum_12_1": 0.7253, "complete_fields": { "id": 3589, "ticker_id": 435, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:07.384648+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.2, "market_cap": 55556800, "market_cap_usd": 55556800, "enterprise_value": 42267800, "shares_outstanding": 10684000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.18228597, "ptbv_ratio": 1.29063792, "ps_ratio": 0.59541304, "pcf_ratio": null, "pfcf_ratio": -76.20960219, "ev_ebitda": null, "ev_ebit": -4.86787977, "ev_sales": 0.45299224, "ev_fcf": -57.98052126, "earnings_yield": null, "fcf_yield": -0.01724717, "dividend_yield": 0.40319097, "buyback_yield": 0, "shareholder_yield": 0.40319097, "debt_paydown_yield": null, "total_yield": 0.40319097, "gross_margin": 0.3511596, "operating_margin": -0.0930574, "net_margin": -0.1296459, "ebitda_margin": -0.07826767, "fcf_margin": -0.00781283, "roe": -0.25743227, "roa": -0.22663744, "roic": -0.19323037, "roc_greenblatt": null, "asset_turnover": 1.7481265, "cash_conversion": 0.06026288, "accruals_ratio": -0.21037545, "sbc_to_revenue": 0.00560563, "debt_to_equity": 0.13587708, "net_debt_to_ebitda": 1.81966315, "debt_to_assets": 0.01140962, "interest_coverage": -2.5263311, "current_ratio": 5.58947197, "quick_ratio": 5.58947197, "net_debt": -13289000, "revenue_growth_1y": -0.58447781, "revenue_growth_3y_cagr": -0.32126676, "revenue_growth_5y_cagr": -0.14741256, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -1.0386799, "book_value_growth_1y": -0.42534519, "piotroski_f_score": 3, "altman_z_score": 6.47900995, "earnings_stability_5y": 0.968306, "revenue_stability_5y": 0.314177, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01140684, "price_return_3m": -0.15993538, "price_return_6m": 0.15299335, "price_return_9m": 0.20918984, "price_return_12m": 0.70564503, "price_return_12m_ex1m": 0.72532555, "distance_from_52w_high": -0.18876755, "distance_from_52w_low": 0.85913479, "relative_strength": 0.60568145, "local_beta": 0.0002, "volatility_252d": 0.695147, "volatility_60d": 1.026143, "max_drawdown_12m": -0.38262504, "revenue_ttm": 93308000, "gross_profit_ttm": 32766000, "ebit_ttm": -8683000, "ebitda_ttm": -7303000, "net_income_ttm": -12097000, "eps_diluted_ttm": -1.13225384, "operating_cash_flow_ttm": -868000, "capital_expenditure_ttm": 139000, "fcf_ttm": -729000, "dividends_paid_ttm": 22400000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3437000, "cash_and_equivalents": 13898000, "total_current_assets": 34297000, "total_current_liabilities": 6136000, "net_ppe": null, "total_assets": 53376000, "total_debt": 609000, "total_equity": 46991000, "net_working_capital": 14872000, "book_value_per_share": 4.39825908, "retained_earnings": -22345000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 43046000, "tangible_book_per_share": 4.02901535, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 28, "rank_ptbv": 25, "rank_ps": 17, "rank_pcf": 50, "rank_ev_ebitda": 50, "rank_ev_ebit": 17, "rank_earnings_yield": 50, "rank_fcf_yield": 89, "rank_dividend_yield": 2, "rank_shareholder_yield": 2, "rank_total_yield": 2, "rank_roe": 86, "rank_roc": 50, "rank_roic": 91, "rank_gross_margin": 64, "rank_fcf_margin": 87, "rank_piotroski": 90, "rank_accruals": 7, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 98, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 16, "value_composite": 23, "quality_composite": 92, "momentum_composite": 11, "growth_composite": 89, "yield_composite": 1, "svqf_composite": 26, "vc1_composite": 21, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 23, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 8, "all_cap_buyback_rank": 6, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": true, "is_all_cap_buyback": true, "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 93310000, "cost_of_revenue": 61527000, "gross_profit": 31783000, "ebit": -9353000, "ebitda": -7803000, "pretax_income": -13414000, "tax_provision": -1881000, "net_income": -7707000, "net_income_to_common": -7707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19018000, "total_current_assets": 38450000, "total_assets": 57837000, "short_term_debt": 1250000, "long_term_debt": null, "total_debt": 1250000, "total_liabilities": 9732000, "total_equity": 48105000, "shares_outstanding": 11087000, "goodwill_and_intangibles": 4077000 }, "cash_flow": { "operating_cash_flow": 113000, "capital_expenditure": 138000, "free_cash_flow": 251000, "dividends_paid": 22400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226052, "ticker_id": 435, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9353000", "ebitda": "-7803000", "netIncome": "-7707000", "grossProfit": "31783000", "depreciation": "None", "totalRevenue": "93310000", "costOfRevenue": "61527000", "interestIncome": "None", "incomeBeforeTax": "-13414000", "interestExpense": "4511000", "operatingIncome": "-9353000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1881000", "reportedCurrency": "USD", "netInterestIncome": "-4511000", "nonInterestIncome": "None", "operatingExpenses": "41136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1550000", "sellingGeneralAndAdministrative": "34302000", "netIncomeFromContinuingOperations": "-11533000" }, "balance": { "goodwill": "1074000", "inventory": "None", "commonStock": "112000", "currentDebt": "None", "investments": "None", "totalAssets": "57837000", "longTermDebt": "None", "shortTermDebt": "1250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3003000", "reportedCurrency": "USD", "retainedEarnings": "-21874000", "totalLiabilities": "9732000", "otherCurrentAssets": "2584000", "totalCurrentAssets": "38450000", "currentLongTermDebt": "449000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19387000", "currentAccountsPayable": "503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1648000", "totalShareholderEquity": "48105000", "capitalLeaseObligations": "707000", "otherCurrentLiabilities": "7581000", "totalCurrentLiabilities": "9334000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "397999", "cashAndShortTermInvestments": "19018000", "commonStockSharesOutstanding": "11087000", "intangibleAssetsExcludingGoodwill": "3003000", "cashAndCashEquivalentsAtCarryingValue": "19018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11533000", "profitLoss": "None", "dividendPayout": "22400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-66000", "operatingCashflow": "113000", "capitalExpenditures": "138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72492000", "cashflowFromInvestment": "91197000", "stockBasedCompensation": "1006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1521000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1550000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93310000, "cost_of_revenue": 61527000, "gross_profit": 31783000, "research_and_development": null, "selling_general_admin": 34302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9353000, "depreciation_amortisation": 1550000, "ebitda": -7803000, "interest_expense": 4511000, "interest_income": null, "other_non_operating": null, "pretax_income": -13414000, "tax_provision": -1881000, "effective_tax_rate": null, "net_income": -7707000, "net_income_continuing_ops": -11533000, "net_income_to_common": -7707000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19018000, "short_term_investments": null, "net_receivables": 16848000, "inventory": null, "other_current_assets": null, "total_current_assets": 38450000, "net_ppe": null, "goodwill": 1074000, "intangible_assets": 3003000, "goodwill_and_intangibles": 4077000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19387000, "total_assets": 57837000, "short_term_debt": 1250000, "accounts_payable": 503000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9334000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 397999, "total_liabilities": 9732000, "total_debt": 1250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21874000, "total_equity": 48105000, "shares_outstanding": 11087000, "operating_cash_flow": 113000, "stock_based_compensation": 1006000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 91197000, "dividends_paid": 22400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72492000, "free_cash_flow": 251000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9353000", "ebitda": "-7803000", "netIncome": "-7707000", "grossProfit": "31783000", "depreciation": "None", "totalRevenue": "93310000", "costOfRevenue": "61527000", "interestIncome": "None", "incomeBeforeTax": "-13414000", "interestExpense": "4511000", "operatingIncome": "-9353000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-1881000", "reportedCurrency": "USD", "netInterestIncome": "-4511000", "nonInterestIncome": "None", "operatingExpenses": "41136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61527000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1550000", "sellingGeneralAndAdministrative": "34302000", "netIncomeFromContinuingOperations": "-11533000" }, "balance": { "goodwill": "1074000", "inventory": "None", "commonStock": "112000", "currentDebt": "None", "investments": "None", "totalAssets": "57837000", "longTermDebt": "None", "shortTermDebt": "1250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3003000", "reportedCurrency": "USD", "retainedEarnings": "-21874000", "totalLiabilities": "9732000", "otherCurrentAssets": "2584000", "totalCurrentAssets": "38450000", "currentLongTermDebt": "449000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19387000", "currentAccountsPayable": "503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1648000", "totalShareholderEquity": "48105000", "capitalLeaseObligations": "707000", "otherCurrentLiabilities": "7581000", "totalCurrentLiabilities": "9334000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "397999", "cashAndShortTermInvestments": "19018000", "commonStockSharesOutstanding": "11087000", "intangibleAssetsExcludingGoodwill": "3003000", "cashAndCashEquivalentsAtCarryingValue": "19018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11533000", "profitLoss": "None", "dividendPayout": "22400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-66000", "operatingCashflow": "113000", "capitalExpenditures": "138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72492000", "cashflowFromInvestment": "91197000", "stockBasedCompensation": "1006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1521000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1550000", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 272499000, "cost_of_revenue": 179636000, "gross_profit": 92863000, "ebit": 1213000, "ebitda": 8982000, "pretax_income": -3708000, "tax_provision": -370000, "net_income": -3338000, "net_income_to_common": -3338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353000, "total_current_assets": 45347000, "total_assets": 150111000, "short_term_debt": 9742000, "long_term_debt": 38152000, "total_debt": 47894000, "total_liabilities": 67842000, "total_equity": 82269000, "shares_outstanding": 10896000, "goodwill_and_intangibles": 83668000 }, "cash_flow": { "operating_cash_flow": 24379000, "capital_expenditure": 1640000, "free_cash_flow": 26019000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226057, "ticker_id": 435, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1213000", "ebitda": "8982000", "netIncome": "-3338000", "grossProfit": "92863000", "depreciation": "None", "totalRevenue": "272499000", "costOfRevenue": "179636000", "interestIncome": "None", "incomeBeforeTax": "-3708000", "interestExpense": "4921000", "operatingIncome": "1213000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-370000", "reportedCurrency": "USD", "netInterestIncome": "-4921000", "nonInterestIncome": "None", "operatingExpenses": "91650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7769000", "sellingGeneralAndAdministrative": "80938000", "netIncomeFromContinuingOperations": "-3338000" }, "balance": { "goodwill": "59151000", "inventory": "None", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "150111000", "longTermDebt": "38152000", "shortTermDebt": "9742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24517000", "reportedCurrency": "USD", "retainedEarnings": "11956000", "totalLiabilities": "67842000", "otherCurrentAssets": "2626000", "totalCurrentAssets": "45347000", "currentLongTermDebt": "8169000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "104764000", "currentAccountsPayable": "80000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "51664000", "totalShareholderEquity": "82269000", "capitalLeaseObligations": "5343000", "otherCurrentLiabilities": "15886000", "totalCurrentLiabilities": "25920000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "41922000", "cashAndShortTermInvestments": "353000", "commonStockSharesOutstanding": "10896000", "intangibleAssetsExcludingGoodwill": "24517000", "cashAndCashEquivalentsAtCarryingValue": "353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3338000", "profitLoss": "None", "dividendPayout": "1639000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24379000", "capitalExpenditures": "1640000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22386000", "cashflowFromInvestment": "-1640000", "stockBasedCompensation": "989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 272499000, "cost_of_revenue": 179636000, "gross_profit": 92863000, "research_and_development": null, "selling_general_admin": 80938000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1213000, "depreciation_amortisation": 7769000, "ebitda": 8982000, "interest_expense": 4921000, "interest_income": null, "other_non_operating": null, "pretax_income": -3708000, "tax_provision": -370000, "effective_tax_rate": null, "net_income": -3338000, "net_income_continuing_ops": -3338000, "net_income_to_common": -3338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353000, "short_term_investments": null, "net_receivables": 42368000, "inventory": null, "other_current_assets": null, "total_current_assets": 45347000, "net_ppe": null, "goodwill": 59151000, "intangible_assets": 24517000, "goodwill_and_intangibles": 83668000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 104764000, "total_assets": 150111000, "short_term_debt": 9742000, "accounts_payable": 80000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25920000, "long_term_debt": 38152000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41922000, "total_liabilities": 67842000, "total_debt": 47894000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11956000, "total_equity": 82269000, "shares_outstanding": 10896000, "operating_cash_flow": 24379000, "stock_based_compensation": 989000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1640000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1640000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22386000, "free_cash_flow": 26019000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1213000", "ebitda": "8982000", "netIncome": "-3338000", "grossProfit": "92863000", "depreciation": "None", "totalRevenue": "272499000", "costOfRevenue": "179636000", "interestIncome": "None", "incomeBeforeTax": "-3708000", "interestExpense": "4921000", "operatingIncome": "1213000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-370000", "reportedCurrency": "USD", "netInterestIncome": "-4921000", "nonInterestIncome": "None", "operatingExpenses": "91650000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179636000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7769000", "sellingGeneralAndAdministrative": "80938000", "netIncomeFromContinuingOperations": "-3338000" }, "balance": { "goodwill": "59151000", "inventory": "None", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "150111000", "longTermDebt": "38152000", "shortTermDebt": "9742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24517000", "reportedCurrency": "USD", "retainedEarnings": "11956000", "totalLiabilities": "67842000", "otherCurrentAssets": "2626000", "totalCurrentAssets": "45347000", "currentLongTermDebt": "8169000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "104764000", "currentAccountsPayable": "80000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "51664000", "totalShareholderEquity": "82269000", "capitalLeaseObligations": "5343000", "otherCurrentLiabilities": "15886000", "totalCurrentLiabilities": "25920000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "41922000", "cashAndShortTermInvestments": "353000", "commonStockSharesOutstanding": "10896000", "intangibleAssetsExcludingGoodwill": "24517000", "cashAndCashEquivalentsAtCarryingValue": "353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3338000", "profitLoss": "None", "dividendPayout": "1639000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "24379000", "capitalExpenditures": "1640000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22386000", "cashflowFromInvestment": "-1640000", "stockBasedCompensation": "989000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7769000", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 313167000, "cost_of_revenue": 201383000, "gross_profit": 111784000, "ebit": -7185000, "ebitda": 589000, "pretax_income": -13161000, "tax_provision": -2938000, "net_income": -10223000, "net_income_to_common": -10223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 66911000, "total_assets": 178517000, "short_term_debt": 65130000, "long_term_debt": null, "total_debt": 65130000, "total_liabilities": 92981000, "total_equity": 85536000, "shares_outstanding": 10766000, "goodwill_and_intangibles": 89958000 }, "cash_flow": { "operating_cash_flow": 20386000, "capital_expenditure": 2597000, "free_cash_flow": 22983000, "dividends_paid": 6507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226062, "ticker_id": 435, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7185000", "ebitda": "589000", "netIncome": "-10223000", "grossProfit": "111784000", "depreciation": "None", "totalRevenue": "313167000", "costOfRevenue": "201383000", "interestIncome": "None", "incomeBeforeTax": "-13161000", "interestExpense": "5976000", "operatingIncome": "-7185000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2938000", "reportedCurrency": "USD", "netInterestIncome": "-5019683", "nonInterestIncome": "None", "operatingExpenses": "118969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7774000", "sellingGeneralAndAdministrative": "85741000", "netIncomeFromContinuingOperations": "-9804805" }, "balance": { "goodwill": "59588000", "inventory": "None", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "178517000", "longTermDebt": "None", "shortTermDebt": "65130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30370000", "reportedCurrency": "USD", "retainedEarnings": "16933000", "totalLiabilities": "92981000", "otherCurrentAssets": "10135000", "totalCurrentAssets": "66911000", "currentLongTermDebt": "63114000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56776000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111606000", "currentAccountsPayable": "95000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68944000", "totalShareholderEquity": "85536000", "capitalLeaseObligations": "5830000", "otherCurrentLiabilities": "13192000", "totalCurrentLiabilities": "85055000", "otherNonCurrentLiabilities": "4112000", "totalNonCurrentLiabilities": "7926000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "10766000", "intangibleAssetsExcludingGoodwill": "30370000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10223000", "profitLoss": "None", "dividendPayout": "6507000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20386000", "capitalExpenditures": "2597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10872000", "cashflowFromInvestment": "-9514000", "stockBasedCompensation": "1029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 313167000, "cost_of_revenue": 201383000, "gross_profit": 111784000, "research_and_development": null, "selling_general_admin": 85741000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7185000, "depreciation_amortisation": 7774000, "ebitda": 589000, "interest_expense": 5976000, "interest_income": null, "other_non_operating": null, "pretax_income": -13161000, "tax_provision": -2938000, "effective_tax_rate": null, "net_income": -10223000, "net_income_continuing_ops": -9804805, "net_income_to_common": -10223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 56776000, "inventory": null, "other_current_assets": null, "total_current_assets": 66911000, "net_ppe": null, "goodwill": 59588000, "intangible_assets": 30370000, "goodwill_and_intangibles": 89958000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 111606000, "total_assets": 178517000, "short_term_debt": 65130000, "accounts_payable": 95000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85055000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7926000, "total_liabilities": 92981000, "total_debt": 65130000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16933000, "total_equity": 85536000, "shares_outstanding": 10766000, "operating_cash_flow": 20386000, "stock_based_compensation": 1029000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2597000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9514000, "dividends_paid": 6507000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10872000, "free_cash_flow": 22983000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7185000", "ebitda": "589000", "netIncome": "-10223000", "grossProfit": "111784000", "depreciation": "None", "totalRevenue": "313167000", "costOfRevenue": "201383000", "interestIncome": "None", "incomeBeforeTax": "-13161000", "interestExpense": "5976000", "operatingIncome": "-7185000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2938000", "reportedCurrency": "USD", "netInterestIncome": "-5019683", "nonInterestIncome": "None", "operatingExpenses": "118969000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7774000", "sellingGeneralAndAdministrative": "85741000", "netIncomeFromContinuingOperations": "-9804805" }, "balance": { "goodwill": "59588000", "inventory": "None", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "178517000", "longTermDebt": "None", "shortTermDebt": "65130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30370000", "reportedCurrency": "USD", "retainedEarnings": "16933000", "totalLiabilities": "92981000", "otherCurrentAssets": "10135000", "totalCurrentAssets": "66911000", "currentLongTermDebt": "63114000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56776000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111606000", "currentAccountsPayable": "95000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68944000", "totalShareholderEquity": "85536000", "capitalLeaseObligations": "5830000", "otherCurrentLiabilities": "13192000", "totalCurrentLiabilities": "85055000", "otherNonCurrentLiabilities": "4112000", "totalNonCurrentLiabilities": "7926000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "10766000", "intangibleAssetsExcludingGoodwill": "30370000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10223000", "profitLoss": "None", "dividendPayout": "6507000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20386000", "capitalExpenditures": "2597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10872000", "cashflowFromInvestment": "-9514000", "stockBasedCompensation": "1029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6507000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7774000", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 298422000, "cost_of_revenue": 194874000, "gross_profit": 103548000, "ebit": 16283000, "ebitda": 20337000, "pretax_income": 14920000, "tax_provision": 3659000, "net_income": 25361000, "net_income_to_common": 25361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112104000, "total_current_assets": 76162000, "total_assets": 194673000, "short_term_debt": 5842000, "long_term_debt": 40368000, "total_debt": 46210000, "total_liabilities": 93937000, "total_equity": 100736000, "shares_outstanding": 10472845, "goodwill_and_intangibles": 102745000 }, "cash_flow": { "operating_cash_flow": -3300000, "capital_expenditure": 5680277, "free_cash_flow": 2380277, "dividends_paid": 6289682, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226067, "ticker_id": 435, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16283000", "ebitda": "20337000", "netIncome": "25361000", "grossProfit": "103548000", "depreciation": "None", "totalRevenue": "298422000", "costOfRevenue": "194874000", "interestIncome": "None", "incomeBeforeTax": "14920000", "interestExpense": "1363000", "operatingIncome": "16283000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3659000", "reportedCurrency": "USD", "netInterestIncome": "-1363000", "nonInterestIncome": "None", "operatingExpenses": "87265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17675044", "costofGoodsAndServicesSold": "194874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4054000", "sellingGeneralAndAdministrative": "80909000", "netIncomeFromContinuingOperations": "11261000" }, "balance": { "goodwill": "55193000", "inventory": "-107686124", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "194673000", "longTermDebt": "40368000", "shortTermDebt": "5842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "47552000", "reportedCurrency": "USD", "retainedEarnings": "33663000", "totalLiabilities": "93937000", "otherCurrentAssets": "4983000", "totalCurrentAssets": "76162000", "currentLongTermDebt": "26302000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118511000", "currentAccountsPayable": "587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2081115", "shortLongTermDebtTotal": "71562000", "totalShareholderEquity": "100736000", "capitalLeaseObligations": "4890681", "otherCurrentLiabilities": "21525000", "totalCurrentLiabilities": "28207000", "otherNonCurrentLiabilities": "3059000", "totalNonCurrentLiabilities": "65730000", "cashAndShortTermInvestments": "112104000", "commonStockSharesOutstanding": "10472845", "intangibleAssetsExcludingGoodwill": "47552000", "cashAndCashEquivalentsAtCarryingValue": "112104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24125877", "profitLoss": "None", "dividendPayout": "6289682", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3300000", "capitalExpenditures": "5680277", "changeInReceivables": "-14792950", "changeInExchangeRate": "None", "cashflowFromFinancing": "15934000", "cashflowFromInvestment": "-8923799", "stockBasedCompensation": "1084638", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6289682", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-112104", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1188", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4053258", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 298422000, "cost_of_revenue": 194874000, "gross_profit": 103548000, "research_and_development": null, "selling_general_admin": 80909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16283000, "depreciation_amortisation": 4054000, "ebitda": 20337000, "interest_expense": 1363000, "interest_income": null, "other_non_operating": null, "pretax_income": 14920000, "tax_provision": 3659000, "effective_tax_rate": null, "net_income": 25361000, "net_income_continuing_ops": 11261000, "net_income_to_common": 25361000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112104000, "short_term_investments": null, "net_receivables": 71179000, "inventory": -107686124, "other_current_assets": null, "total_current_assets": 76162000, "net_ppe": null, "goodwill": 55193000, "intangible_assets": 47552000, "goodwill_and_intangibles": 102745000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 118511000, "total_assets": 194673000, "short_term_debt": 5842000, "accounts_payable": 587000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28207000, "long_term_debt": 40368000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65730000, "total_liabilities": 93937000, "total_debt": 46210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 33663000, "total_equity": 100736000, "shares_outstanding": 10472845, "operating_cash_flow": -3300000, "stock_based_compensation": 1084638, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5680277, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8923799, "dividends_paid": 6289682, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15934000, "free_cash_flow": 2380277, "net_change_in_cash": -112104 }, "raw_data": { "income": { "ebit": "16283000", "ebitda": "20337000", "netIncome": "25361000", "grossProfit": "103548000", "depreciation": "None", "totalRevenue": "298422000", "costOfRevenue": "194874000", "interestIncome": "None", "incomeBeforeTax": "14920000", "interestExpense": "1363000", "operatingIncome": "16283000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3659000", "reportedCurrency": "USD", "netInterestIncome": "-1363000", "nonInterestIncome": "None", "operatingExpenses": "87265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "17675044", "costofGoodsAndServicesSold": "194874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4054000", "sellingGeneralAndAdministrative": "80909000", "netIncomeFromContinuingOperations": "11261000" }, "balance": { "goodwill": "55193000", "inventory": "-107686124", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "194673000", "longTermDebt": "40368000", "shortTermDebt": "5842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "47552000", "reportedCurrency": "USD", "retainedEarnings": "33663000", "totalLiabilities": "93937000", "otherCurrentAssets": "4983000", "totalCurrentAssets": "76162000", "currentLongTermDebt": "26302000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "118511000", "currentAccountsPayable": "587000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2081115", "shortLongTermDebtTotal": "71562000", "totalShareholderEquity": "100736000", "capitalLeaseObligations": "4890681", "otherCurrentLiabilities": "21525000", "totalCurrentLiabilities": "28207000", "otherNonCurrentLiabilities": "3059000", "totalNonCurrentLiabilities": "65730000", "cashAndShortTermInvestments": "112104000", "commonStockSharesOutstanding": "10472845", "intangibleAssetsExcludingGoodwill": "47552000", "cashAndCashEquivalentsAtCarryingValue": "112104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24125877", "profitLoss": "None", "dividendPayout": "6289682", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-3300000", "capitalExpenditures": "5680277", "changeInReceivables": "-14792950", "changeInExchangeRate": "None", "cashflowFromFinancing": "15934000", "cashflowFromInvestment": "-8923799", "stockBasedCompensation": "1084638", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6289682", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-112104", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1188", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4053258", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 239027000, "cost_of_revenue": 158086000, "gross_profit": 80941000, "ebit": 14530000, "ebitda": 18228000, "pretax_income": 13097000, "tax_provision": 2639000, "net_income": 14109000, "net_income_to_common": 14109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112104, "total_current_assets": 60170249, "total_assets": 148293966, "short_term_debt": 5458753, "long_term_debt": 35887591, "total_debt": 41346344, "total_liabilities": 71701782, "total_equity": 76592184, "shares_outstanding": 10416610, "goodwill_and_intangibles": 62726793 }, "cash_flow": { "operating_cash_flow": 6663454, "capital_expenditure": 3203909, "free_cash_flow": 9867363, "dividends_paid": 4567139, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226072, "ticker_id": 435, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14530000", "ebitda": "18228000", "netIncome": "14109000", "grossProfit": "80941000", "depreciation": "None", "totalRevenue": "239027000", "costOfRevenue": "158086000", "interestIncome": "None", "incomeBeforeTax": "13097000", "interestExpense": "1433000", "operatingIncome": "14530000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2639000", "reportedCurrency": "USD", "netInterestIncome": "-1432733", "nonInterestIncome": "None", "operatingExpenses": "66411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3698000", "sellingGeneralAndAdministrative": "65675000", "netIncomeFromContinuingOperations": "10457875" }, "balance": { "goodwill": "29141883", "inventory": "9544052", "commonStock": "104252", "currentDebt": "None", "investments": "None", "totalAssets": "148293966", "longTermDebt": "35887591", "shortTermDebt": "5458753", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "33584910", "reportedCurrency": "USD", "retainedEarnings": "14592087", "totalLiabilities": "71701782", "otherCurrentAssets": "9557200", "totalCurrentAssets": "60170249", "currentLongTermDebt": "3562500", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50500945", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88123717", "currentAccountsPayable": "401175", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8245112", "shortLongTermDebtTotal": "44031614", "totalShareholderEquity": "76592184", "capitalLeaseObligations": "4581523", "otherCurrentLiabilities": "22141966", "totalCurrentLiabilities": "28383700", "otherNonCurrentLiabilities": "7240096", "totalNonCurrentLiabilities": "43318082", "cashAndShortTermInvestments": "112104", "commonStockSharesOutstanding": "10416610", "intangibleAssetsExcludingGoodwill": "33584910", "cashAndCashEquivalentsAtCarryingValue": "112104", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10457875", "profitLoss": "None", "dividendPayout": "4567139", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "5687108", "operatingCashflow": "6663454", "capitalExpenditures": "3203909", "changeInReceivables": "-15177999", "changeInExchangeRate": "None", "cashflowFromFinancing": "473116", "cashflowFromInvestment": "-7024466", "stockBasedCompensation": "1058096", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4567139", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "112104", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41209", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3698329", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239027000, "cost_of_revenue": 158086000, "gross_profit": 80941000, "research_and_development": null, "selling_general_admin": 65675000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14530000, "depreciation_amortisation": 3698000, "ebitda": 18228000, "interest_expense": 1433000, "interest_income": null, "other_non_operating": null, "pretax_income": 13097000, "tax_provision": 2639000, "effective_tax_rate": null, "net_income": 14109000, "net_income_continuing_ops": 10457875, "net_income_to_common": 14109000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112104, "short_term_investments": null, "net_receivables": 50500945, "inventory": 9544052, "other_current_assets": null, "total_current_assets": 60170249, "net_ppe": null, "goodwill": 29141883, "intangible_assets": 33584910, "goodwill_and_intangibles": 62726793, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 88123717, "total_assets": 148293966, "short_term_debt": 5458753, "accounts_payable": 401175, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28383700, "long_term_debt": 35887591, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43318082, "total_liabilities": 71701782, "total_debt": 41346344, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14592087, "total_equity": 76592184, "shares_outstanding": 10416610, "operating_cash_flow": 6663454, "stock_based_compensation": 1058096, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3203909, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7024466, "dividends_paid": 4567139, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 473116, "free_cash_flow": 9867363, "net_change_in_cash": 112104 }, "raw_data": { "income": { "ebit": "14530000", "ebitda": "18228000", "netIncome": "14109000", "grossProfit": "80941000", "depreciation": "None", "totalRevenue": "239027000", "costOfRevenue": "158086000", "interestIncome": "None", "incomeBeforeTax": "13097000", "interestExpense": "1433000", "operatingIncome": "14530000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2639000", "reportedCurrency": "USD", "netInterestIncome": "-1432733", "nonInterestIncome": "None", "operatingExpenses": "66411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3698000", "sellingGeneralAndAdministrative": "65675000", "netIncomeFromContinuingOperations": "10457875" }, "balance": { "goodwill": "29141883", "inventory": "9544052", "commonStock": "104252", "currentDebt": "None", "investments": "None", "totalAssets": "148293966", "longTermDebt": "35887591", "shortTermDebt": "5458753", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "33584910", "reportedCurrency": "USD", "retainedEarnings": "14592087", "totalLiabilities": "71701782", "otherCurrentAssets": "9557200", "totalCurrentAssets": "60170249", "currentLongTermDebt": "3562500", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50500945", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "88123717", "currentAccountsPayable": "401175", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8245112", "shortLongTermDebtTotal": "44031614", "totalShareholderEquity": "76592184", "capitalLeaseObligations": "4581523", "otherCurrentLiabilities": "22141966", "totalCurrentLiabilities": "28383700", "otherNonCurrentLiabilities": "7240096", "totalNonCurrentLiabilities": "43318082", "cashAndShortTermInvestments": "112104", "commonStockSharesOutstanding": "10416610", "intangibleAssetsExcludingGoodwill": "33584910", "cashAndCashEquivalentsAtCarryingValue": "112104", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10457875", "profitLoss": "None", "dividendPayout": "4567139", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "5687108", "operatingCashflow": "6663454", "capitalExpenditures": "3203909", "changeInReceivables": "-15177999", "changeInExchangeRate": "None", "cashflowFromFinancing": "473116", "cashflowFromInvestment": "-7024466", "stockBasedCompensation": "1058096", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4567139", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "112104", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41209", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3698329", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 207125480, "cost_of_revenue": 141086046, "gross_profit": 66039434, "ebit": -1228913, "ebitda": 3631875, "pretax_income": -2812543, "tax_provision": -740656, "net_income": 1441468, "net_income_to_common": 1441468, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -6935437, "total_current_assets": 43648766, "total_assets": 130278268, "short_term_debt": 4491008, "long_term_debt": 32009266, "total_debt": 36500274, "total_liabilities": 64820516, "total_equity": 65457752, "shares_outstanding": 10338029, "goodwill_and_intangibles": 59185228 }, "cash_flow": { "operating_cash_flow": 22256950, "capital_expenditure": 2144946, "free_cash_flow": 24401896, "dividends_paid": 5155148, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226077, "ticker_id": 435, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1228913", "ebitda": "3631875", "netIncome": "1441468", "grossProfit": "66039434", "depreciation": "None", "totalRevenue": "207125480", "costOfRevenue": "141086046", "interestIncome": "None", "incomeBeforeTax": "-2812543", "interestExpense": "1583630", "operatingIncome": "-1228913", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-740656", "reportedCurrency": "USD", "netInterestIncome": "-1583630", "nonInterestIncome": "None", "operatingExpenses": "67268347", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141086046", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4860788", "sellingGeneralAndAdministrative": "53027000", "netIncomeFromContinuingOperations": "1441468" }, "balance": { "goodwill": "27052060", "inventory": "-1727347", "commonStock": "73834", "currentDebt": "None", "investments": "None", "totalAssets": "130278268", "longTermDebt": "32009266", "shortTermDebt": "4491008", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "32133168", "reportedCurrency": "USD", "retainedEarnings": "5049748", "totalLiabilities": "64820516", "otherCurrentAssets": "10817750", "totalCurrentAssets": "43648766", "currentLongTermDebt": "2625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32831016", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86629502", "currentAccountsPayable": "219693", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3723582", "shortLongTermDebtTotal": "41080938", "totalShareholderEquity": "65457752", "capitalLeaseObligations": "6935437", "otherCurrentLiabilities": "11692427", "totalCurrentLiabilities": "18264244", "otherNonCurrentLiabilities": "14547006", "totalNonCurrentLiabilities": "46556272", "cashAndShortTermInvestments": "-6935437", "commonStockSharesOutstanding": "10338029", "intangibleAssetsExcludingGoodwill": "32133168", "cashAndCashEquivalentsAtCarryingValue": "-6935437", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1441468", "profitLoss": "None", "dividendPayout": "5155148", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3748122", "operatingCashflow": "22256950", "capitalExpenditures": "2144946", "changeInReceivables": "4308900", "changeInExchangeRate": "None", "cashflowFromFinancing": "1890105", "cashflowFromInvestment": "-24147055", "stockBasedCompensation": "849448", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5155148", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12132", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4959705", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207125480, "cost_of_revenue": 141086046, "gross_profit": 66039434, "research_and_development": null, "selling_general_admin": 53027000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1228913, "depreciation_amortisation": 4860788, "ebitda": 3631875, "interest_expense": 1583630, "interest_income": null, "other_non_operating": null, "pretax_income": -2812543, "tax_provision": -740656, "effective_tax_rate": null, "net_income": 1441468, "net_income_continuing_ops": 1441468, "net_income_to_common": 1441468, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -6935437, "short_term_investments": null, "net_receivables": 32831016, "inventory": -1727347, "other_current_assets": null, "total_current_assets": 43648766, "net_ppe": null, "goodwill": 27052060, "intangible_assets": 32133168, "goodwill_and_intangibles": 59185228, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 86629502, "total_assets": 130278268, "short_term_debt": 4491008, "accounts_payable": 219693, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18264244, "long_term_debt": 32009266, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 46556272, "total_liabilities": 64820516, "total_debt": 36500274, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5049748, "total_equity": 65457752, "shares_outstanding": 10338029, "operating_cash_flow": 22256950, "stock_based_compensation": 849448, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2144946, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24147055, "dividends_paid": 5155148, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1890105, "free_cash_flow": 24401896, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1228913", "ebitda": "3631875", "netIncome": "1441468", "grossProfit": "66039434", "depreciation": "None", "totalRevenue": "207125480", "costOfRevenue": "141086046", "interestIncome": "None", "incomeBeforeTax": "-2812543", "interestExpense": "1583630", "operatingIncome": "-1228913", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-740656", "reportedCurrency": "USD", "netInterestIncome": "-1583630", "nonInterestIncome": "None", "operatingExpenses": "67268347", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141086046", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4860788", "sellingGeneralAndAdministrative": "53027000", "netIncomeFromContinuingOperations": "1441468" }, "balance": { "goodwill": "27052060", "inventory": "-1727347", "commonStock": "73834", "currentDebt": "None", "investments": "None", "totalAssets": "130278268", "longTermDebt": "32009266", "shortTermDebt": "4491008", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "32133168", "reportedCurrency": "USD", "retainedEarnings": "5049748", "totalLiabilities": "64820516", "otherCurrentAssets": "10817750", "totalCurrentAssets": "43648766", "currentLongTermDebt": "2625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "32831016", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "86629502", "currentAccountsPayable": "219693", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3723582", "shortLongTermDebtTotal": "41080938", "totalShareholderEquity": "65457752", "capitalLeaseObligations": "6935437", "otherCurrentLiabilities": "11692427", "totalCurrentLiabilities": "18264244", "otherNonCurrentLiabilities": "14547006", "totalNonCurrentLiabilities": "46556272", "cashAndShortTermInvestments": "-6935437", "commonStockSharesOutstanding": "10338029", "intangibleAssetsExcludingGoodwill": "32133168", "cashAndCashEquivalentsAtCarryingValue": "-6935437", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1441468", "profitLoss": "None", "dividendPayout": "5155148", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3748122", "operatingCashflow": "22256950", "capitalExpenditures": "2144946", "changeInReceivables": "4308900", "changeInExchangeRate": "None", "cashflowFromFinancing": "1890105", "cashflowFromInvestment": "-24147055", "stockBasedCompensation": "849448", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5155148", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12132", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4959705", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 219764324, "cost_of_revenue": 149938420, "gross_profit": 69825904, "ebit": 14344413, "ebitda": 19062780, "pretax_income": 12775598, "tax_provision": 3134767, "net_income": 13246990, "net_income_to_common": 13246990, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -5406794, "total_current_assets": 40737196, "total_assets": 115586044, "short_term_debt": 1652843, "long_term_debt": 27118829, "total_debt": 28771672, "total_liabilities": 47129054, "total_equity": 68456990, "shares_outstanding": 10350775, "goodwill_and_intangibles": 59002612 }, "cash_flow": { "operating_cash_flow": 17953844, "capital_expenditure": 2076877, "free_cash_flow": 20030721, "dividends_paid": 12282342, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226082, "ticker_id": 435, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14344413", "ebitda": "19062780", "netIncome": "13246990", "grossProfit": "69825904", "depreciation": "None", "totalRevenue": "219764324", "costOfRevenue": "149938420", "interestIncome": "None", "incomeBeforeTax": "12775598", "interestExpense": "1568815", "operatingIncome": "14885118", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3134767", "reportedCurrency": "USD", "netInterestIncome": "-1568815", "nonInterestIncome": "None", "operatingExpenses": "54940786", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-540705", "costofGoodsAndServicesSold": "149938420", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4718367", "sellingGeneralAndAdministrative": "46963000", "netIncomeFromContinuingOperations": "13246990" }, "balance": { "goodwill": "25194639", "inventory": "6631024", "commonStock": "75775", "currentDebt": "None", "investments": "None", "totalAssets": "115586044", "longTermDebt": "27118829", "shortTermDebt": "1652843", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "33807973", "reportedCurrency": "USD", "retainedEarnings": "8763428", "totalLiabilities": "47129054", "otherCurrentAssets": "1243746", "totalCurrentAssets": "40737196", "currentLongTermDebt": "375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39493450", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "74848848", "currentAccountsPayable": "479422", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7931366", "shortLongTermDebtTotal": "32900623", "totalShareholderEquity": "68456990", "capitalLeaseObligations": "5406794", "otherCurrentLiabilities": "11574631", "totalCurrentLiabilities": "13706896", "otherNonCurrentLiabilities": "2174378", "totalNonCurrentLiabilities": "33422158", "cashAndShortTermInvestments": "-5406794", "commonStockSharesOutstanding": "10350775", "intangibleAssetsExcludingGoodwill": "33807973", "cashAndCashEquivalentsAtCarryingValue": "-5406794", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9640831", "profitLoss": "None", "dividendPayout": "12282342", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1500407", "operatingCashflow": "17953844", "capitalExpenditures": "2076877", "changeInReceivables": "-1758340", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8224775", "cashflowFromInvestment": "-9729069", "stockBasedCompensation": "849665", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12282342", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38200", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4718367", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219764324, "cost_of_revenue": 149938420, "gross_profit": 69825904, "research_and_development": null, "selling_general_admin": 46963000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14344413, "depreciation_amortisation": 4718367, "ebitda": 19062780, "interest_expense": 1568815, "interest_income": null, "other_non_operating": null, "pretax_income": 12775598, "tax_provision": 3134767, "effective_tax_rate": null, "net_income": 13246990, "net_income_continuing_ops": 13246990, "net_income_to_common": 13246990, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -5406794, "short_term_investments": null, "net_receivables": 39493450, "inventory": 6631024, "other_current_assets": null, "total_current_assets": 40737196, "net_ppe": null, "goodwill": 25194639, "intangible_assets": 33807973, "goodwill_and_intangibles": 59002612, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 74848848, "total_assets": 115586044, "short_term_debt": 1652843, "accounts_payable": 479422, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 13706896, "long_term_debt": 27118829, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33422158, "total_liabilities": 47129054, "total_debt": 28771672, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8763428, "total_equity": 68456990, "shares_outstanding": 10350775, "operating_cash_flow": 17953844, "stock_based_compensation": 849665, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2076877, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9729069, "dividends_paid": 12282342, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8224775, "free_cash_flow": 20030721, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14344413", "ebitda": "19062780", "netIncome": "13246990", "grossProfit": "69825904", "depreciation": "None", "totalRevenue": "219764324", "costOfRevenue": "149938420", "interestIncome": "None", "incomeBeforeTax": "12775598", "interestExpense": "1568815", "operatingIncome": "14885118", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3134767", "reportedCurrency": "USD", "netInterestIncome": "-1568815", "nonInterestIncome": "None", "operatingExpenses": "54940786", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-540705", "costofGoodsAndServicesSold": "149938420", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4718367", "sellingGeneralAndAdministrative": "46963000", "netIncomeFromContinuingOperations": "13246990" }, "balance": { "goodwill": "25194639", "inventory": "6631024", "commonStock": "75775", "currentDebt": "None", "investments": "None", "totalAssets": "115586044", "longTermDebt": "27118829", "shortTermDebt": "1652843", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "33807973", "reportedCurrency": "USD", "retainedEarnings": "8763428", "totalLiabilities": "47129054", "otherCurrentAssets": "1243746", "totalCurrentAssets": "40737196", "currentLongTermDebt": "375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "39493450", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "74848848", "currentAccountsPayable": "479422", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7931366", "shortLongTermDebtTotal": "32900623", "totalShareholderEquity": "68456990", "capitalLeaseObligations": "5406794", "otherCurrentLiabilities": "11574631", "totalCurrentLiabilities": "13706896", "otherNonCurrentLiabilities": "2174378", "totalNonCurrentLiabilities": "33422158", "cashAndShortTermInvestments": "-5406794", "commonStockSharesOutstanding": "10350775", "intangibleAssetsExcludingGoodwill": "33807973", "cashAndCashEquivalentsAtCarryingValue": "-5406794", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9640831", "profitLoss": "None", "dividendPayout": "12282342", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-1500407", "operatingCashflow": "17953844", "capitalExpenditures": "2076877", "changeInReceivables": "-1758340", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8224775", "cashflowFromInvestment": "-9729069", "stockBasedCompensation": "849665", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12282342", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38200", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4718367", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 286862926, "cost_of_revenue": 210267734, "gross_profit": 76595192, "ebit": 24259685, "ebitda": 29304172, "pretax_income": 21409280, "tax_provision": 3859739, "net_income": 17549541, "net_income_to_common": 17549541, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 38613673, "total_assets": 100268803, "short_term_debt": 4242580, "long_term_debt": 15846157, "total_debt": 20088737, "total_liabilities": 34566790, "total_equity": 65702013, "shares_outstanding": 9808080, "goodwill_and_intangibles": 51017722 }, "cash_flow": { "operating_cash_flow": 18426475, "capital_expenditure": 923994, "free_cash_flow": 19350469, "dividends_paid": 10921909, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226087, "ticker_id": 435, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24259685", "ebitda": "29304172", "netIncome": "17549541", "grossProfit": "76595192", "depreciation": "None", "totalRevenue": "286862926", "costOfRevenue": "210267734", "interestIncome": "None", "incomeBeforeTax": "21409280", "interestExpense": "2850405", "operatingIncome": "24259685", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3859739", "reportedCurrency": "USD", "netInterestIncome": "-2850405", "nonInterestIncome": "None", "operatingExpenses": "52335507", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210267734", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5044487", "sellingGeneralAndAdministrative": "45391020", "netIncomeFromContinuingOperations": "17549541" }, "balance": { "goodwill": "17983549", "inventory": "None", "commonStock": "78246", "currentDebt": "None", "investments": "None", "totalAssets": "100268803", "longTermDebt": "15846157", "shortTermDebt": "4242580", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "33034173", "reportedCurrency": "USD", "retainedEarnings": "7999388", "totalLiabilities": "34566790", "otherCurrentAssets": "22733", "totalCurrentAssets": "38613673", "currentLongTermDebt": "4242580", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37606721", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61655130", "currentAccountsPayable": "146257", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2556992", "shortLongTermDebtTotal": "20088740", "totalShareholderEquity": "65702013", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2363512", "totalCurrentLiabilities": "18059091", "otherNonCurrentLiabilities": "661542", "totalNonCurrentLiabilities": "16507699", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "9808080", "intangibleAssetsExcludingGoodwill": "33034173", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17549541", "profitLoss": "None", "dividendPayout": "10921909", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1612088", "operatingCashflow": "18426475", "capitalExpenditures": "923994", "changeInReceivables": "-939454", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17502481", "cashflowFromInvestment": "-923994", "stockBasedCompensation": "1069482", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10921909", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24027", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5044487", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 286862926, "cost_of_revenue": 210267734, "gross_profit": 76595192, "research_and_development": null, "selling_general_admin": 45391020, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24259685, "depreciation_amortisation": 5044487, "ebitda": 29304172, "interest_expense": 2850405, "interest_income": null, "other_non_operating": null, "pretax_income": 21409280, "tax_provision": 3859739, "effective_tax_rate": null, "net_income": 17549541, "net_income_continuing_ops": 17549541, "net_income_to_common": 17549541, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": 37606721, "inventory": null, "other_current_assets": null, "total_current_assets": 38613673, "net_ppe": null, "goodwill": 17983549, "intangible_assets": 33034173, "goodwill_and_intangibles": 51017722, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 61655130, "total_assets": 100268803, "short_term_debt": 4242580, "accounts_payable": 146257, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 18059091, "long_term_debt": 15846157, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16507699, "total_liabilities": 34566790, "total_debt": 20088737, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7999388, "total_equity": 65702013, "shares_outstanding": 9808080, "operating_cash_flow": 18426475, "stock_based_compensation": 1069482, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 923994, "acquisitions": null, "other_investing": null, "investing_cash_flow": -923994, "dividends_paid": 10921909, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17502481, "free_cash_flow": 19350469, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24259685", "ebitda": "29304172", "netIncome": "17549541", "grossProfit": "76595192", "depreciation": "None", "totalRevenue": "286862926", "costOfRevenue": "210267734", "interestIncome": "None", "incomeBeforeTax": "21409280", "interestExpense": "2850405", "operatingIncome": "24259685", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "3859739", "reportedCurrency": "USD", "netInterestIncome": "-2850405", "nonInterestIncome": "None", "operatingExpenses": "52335507", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "210267734", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5044487", "sellingGeneralAndAdministrative": "45391020", "netIncomeFromContinuingOperations": "17549541" }, "balance": { "goodwill": "17983549", "inventory": "None", "commonStock": "78246", "currentDebt": "None", "investments": "None", "totalAssets": "100268803", "longTermDebt": "15846157", "shortTermDebt": "4242580", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "33034173", "reportedCurrency": "USD", "retainedEarnings": "7999388", "totalLiabilities": "34566790", "otherCurrentAssets": "22733", "totalCurrentAssets": "38613673", "currentLongTermDebt": "4242580", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "37606721", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "61655130", "currentAccountsPayable": "146257", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2556992", "shortLongTermDebtTotal": "20088740", "totalShareholderEquity": "65702013", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "2363512", "totalCurrentLiabilities": "18059091", "otherNonCurrentLiabilities": "661542", "totalNonCurrentLiabilities": "16507699", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "9808080", "intangibleAssetsExcludingGoodwill": "33034173", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17549541", "profitLoss": "None", "dividendPayout": "10921909", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1612088", "operatingCashflow": "18426475", "capitalExpenditures": "923994", "changeInReceivables": "-939454", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17502481", "cashflowFromInvestment": "-923994", "stockBasedCompensation": "1069482", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10921909", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24027", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5044487", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 20881000, "cost_of_revenue": 13629000, "gross_profit": 7252000, "ebit": -1553000, "ebitda": -1395000, "pretax_income": -1557000, "tax_provision": -168000, "net_income": -1389000, "net_income_to_common": -1389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13898000, "total_current_assets": 34297000, "total_assets": 53376000, "short_term_debt": 609000, "long_term_debt": null, "total_debt": 609000, "total_liabilities": 6385000, "total_equity": 46991000, "shares_outstanding": 10684000, "goodwill_and_intangibles": 3945000 }, "cash_flow": { "operating_cash_flow": 4000, "capital_expenditure": 4000, "free_cash_flow": 8000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226050, "ticker_id": 435, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1553000", "ebitda": "-1395000", "netIncome": "-1389000", "grossProfit": "7252000", "depreciation": "None", "totalRevenue": "20881000", "costOfRevenue": "13629000", "interestIncome": "None", "incomeBeforeTax": "-1557000", "interestExpense": "4000", "operatingIncome": "-1553000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-168000", "reportedCurrency": "USD", "netInterestIncome": "-4000", "nonInterestIncome": "None", "operatingExpenses": "8805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158000", "sellingGeneralAndAdministrative": "5342000", "netIncomeFromContinuingOperations": "-1389000" }, "balance": { "goodwill": "1074000", "inventory": "None", "commonStock": "112000", "currentDebt": "None", "investments": "None", "totalAssets": "53376000", "longTermDebt": "None", "shortTermDebt": "609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2871000", "reportedCurrency": "USD", "retainedEarnings": "-22345000", "totalLiabilities": "6385000", "otherCurrentAssets": "1200000", "totalCurrentAssets": "34297000", "currentLongTermDebt": "251000", "longTermInvestments": "None", "shortTermInvestments": "4997000", "currentNetReceivables": "14202000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19079000", "currentAccountsPayable": "511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "858000", "totalShareholderEquity": "46991000", "capitalLeaseObligations": "607000", "otherCurrentLiabilities": "5011000", "totalCurrentLiabilities": "6136000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "248999", "cashAndShortTermInvestments": "13898000", "commonStockSharesOutstanding": "10684000", "intangibleAssetsExcludingGoodwill": "2871000", "cashAndCashEquivalentsAtCarryingValue": "13898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1389000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1070000", "cashflowFromInvestment": "-4054000", "stockBasedCompensation": "230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20881000, "cost_of_revenue": 13629000, "gross_profit": 7252000, "research_and_development": null, "selling_general_admin": 5342000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1553000, "depreciation_amortisation": 158000, "ebitda": -1395000, "interest_expense": 4000, "interest_income": null, "other_non_operating": null, "pretax_income": -1557000, "tax_provision": -168000, "effective_tax_rate": null, "net_income": -1389000, "net_income_continuing_ops": -1389000, "net_income_to_common": -1389000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13898000, "short_term_investments": 4997000, "net_receivables": 14202000, "inventory": null, "other_current_assets": null, "total_current_assets": 34297000, "net_ppe": null, "goodwill": 1074000, "intangible_assets": 2871000, "goodwill_and_intangibles": 3945000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19079000, "total_assets": 53376000, "short_term_debt": 609000, "accounts_payable": 511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6136000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 248999, "total_liabilities": 6385000, "total_debt": 609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -22345000, "total_equity": 46991000, "shares_outstanding": 10684000, "operating_cash_flow": 4000, "stock_based_compensation": 230000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4054000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1070000, "free_cash_flow": 8000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1553000", "ebitda": "-1395000", "netIncome": "-1389000", "grossProfit": "7252000", "depreciation": "None", "totalRevenue": "20881000", "costOfRevenue": "13629000", "interestIncome": "None", "incomeBeforeTax": "-1557000", "interestExpense": "4000", "operatingIncome": "-1553000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-168000", "reportedCurrency": "USD", "netInterestIncome": "-4000", "nonInterestIncome": "None", "operatingExpenses": "8805000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "13629000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "158000", "sellingGeneralAndAdministrative": "5342000", "netIncomeFromContinuingOperations": "-1389000" }, "balance": { "goodwill": "1074000", "inventory": "None", "commonStock": "112000", "currentDebt": "None", "investments": "None", "totalAssets": "53376000", "longTermDebt": "None", "shortTermDebt": "609000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2871000", "reportedCurrency": "USD", "retainedEarnings": "-22345000", "totalLiabilities": "6385000", "otherCurrentAssets": "1200000", "totalCurrentAssets": "34297000", "currentLongTermDebt": "251000", "longTermInvestments": "None", "shortTermInvestments": "4997000", "currentNetReceivables": "14202000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19079000", "currentAccountsPayable": "511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "858000", "totalShareholderEquity": "46991000", "capitalLeaseObligations": "607000", "otherCurrentLiabilities": "5011000", "totalCurrentLiabilities": "6136000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "248999", "cashAndShortTermInvestments": "13898000", "commonStockSharesOutstanding": "10684000", "intangibleAssetsExcludingGoodwill": "2871000", "cashAndCashEquivalentsAtCarryingValue": "13898000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1389000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "4000", "capitalExpenditures": "4000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1070000", "cashflowFromInvestment": "-4054000", "stockBasedCompensation": "230000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-873000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158000", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 22026000, "cost_of_revenue": 14323000, "gross_profit": 7703000, "ebit": -1768000, "ebitda": -1629000, "pretax_income": -1684000, "tax_provision": -420000, "net_income": -1160000, "net_income_to_common": -1160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19018000, "total_current_assets": 38450000, "total_assets": 57837000, "short_term_debt": 1250000, "long_term_debt": null, "total_debt": 1250000, "total_liabilities": 9732000, "total_equity": 48105000, "shares_outstanding": 11087000, "goodwill_and_intangibles": 4077000 }, "cash_flow": { "operating_cash_flow": 1686000, "capital_expenditure": 16000, "free_cash_flow": 1702000, "dividends_paid": 22400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226051, "ticker_id": 435, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1768000", "ebitda": "-1629000", "netIncome": "-1160000", "grossProfit": "7703000", "depreciation": "None", "totalRevenue": "22026000", "costOfRevenue": "14323000", "interestIncome": "None", "incomeBeforeTax": "-1684000", "interestExpense": "34000", "operatingIncome": "-1767000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-420000", "reportedCurrency": "USD", "netInterestIncome": "84000", "nonInterestIncome": "None", "operatingExpenses": "9470000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000", "sellingGeneralAndAdministrative": "3865000", "netIncomeFromContinuingOperations": "-1264000" }, "balance": { "goodwill": "1074000", "inventory": "None", "commonStock": "112000", "currentDebt": "None", "investments": "None", "totalAssets": "57837000", "longTermDebt": "None", "shortTermDebt": "1250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3003000", "reportedCurrency": "USD", "retainedEarnings": "-21874000", "totalLiabilities": "9732000", "otherCurrentAssets": "2584000", "totalCurrentAssets": "38450000", "currentLongTermDebt": "449000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19387000", "currentAccountsPayable": "503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1648000", "totalShareholderEquity": "48105000", "capitalLeaseObligations": "707000", "otherCurrentLiabilities": "7505000", "totalCurrentLiabilities": "9334000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "398000", "cashAndShortTermInvestments": "19018000", "commonStockSharesOutstanding": "11087000", "intangibleAssetsExcludingGoodwill": "3003000", "cashAndCashEquivalentsAtCarryingValue": "19018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1264000", "profitLoss": "None", "dividendPayout": "22400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1686000", "capitalExpenditures": "16000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24024000", "cashflowFromInvestment": "-16000", "stockBasedCompensation": "156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1521000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 22026000, "cost_of_revenue": 14323000, "gross_profit": 7703000, "research_and_development": null, "selling_general_admin": 3865000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1768000, "depreciation_amortisation": 139000, "ebitda": -1629000, "interest_expense": 34000, "interest_income": null, "other_non_operating": null, "pretax_income": -1684000, "tax_provision": -420000, "effective_tax_rate": null, "net_income": -1160000, "net_income_continuing_ops": -1264000, "net_income_to_common": -1160000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19018000, "short_term_investments": null, "net_receivables": 16848000, "inventory": null, "other_current_assets": null, "total_current_assets": 38450000, "net_ppe": null, "goodwill": 1074000, "intangible_assets": 3003000, "goodwill_and_intangibles": 4077000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19387000, "total_assets": 57837000, "short_term_debt": 1250000, "accounts_payable": 503000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9334000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398000, "total_liabilities": 9732000, "total_debt": 1250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21874000, "total_equity": 48105000, "shares_outstanding": 11087000, "operating_cash_flow": 1686000, "stock_based_compensation": 156000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16000, "dividends_paid": 22400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24024000, "free_cash_flow": 1702000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1768000", "ebitda": "-1629000", "netIncome": "-1160000", "grossProfit": "7703000", "depreciation": "None", "totalRevenue": "22026000", "costOfRevenue": "14323000", "interestIncome": "None", "incomeBeforeTax": "-1684000", "interestExpense": "34000", "operatingIncome": "-1767000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-420000", "reportedCurrency": "USD", "netInterestIncome": "84000", "nonInterestIncome": "None", "operatingExpenses": "9470000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14323000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "139000", "sellingGeneralAndAdministrative": "3865000", "netIncomeFromContinuingOperations": "-1264000" }, "balance": { "goodwill": "1074000", "inventory": "None", "commonStock": "112000", "currentDebt": "None", "investments": "None", "totalAssets": "57837000", "longTermDebt": "None", "shortTermDebt": "1250000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3003000", "reportedCurrency": "USD", "retainedEarnings": "-21874000", "totalLiabilities": "9732000", "otherCurrentAssets": "2584000", "totalCurrentAssets": "38450000", "currentLongTermDebt": "449000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19387000", "currentAccountsPayable": "503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1648000", "totalShareholderEquity": "48105000", "capitalLeaseObligations": "707000", "otherCurrentLiabilities": "7505000", "totalCurrentLiabilities": "9334000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "398000", "cashAndShortTermInvestments": "19018000", "commonStockSharesOutstanding": "11087000", "intangibleAssetsExcludingGoodwill": "3003000", "cashAndCashEquivalentsAtCarryingValue": "19018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1264000", "profitLoss": "None", "dividendPayout": "22400000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1686000", "capitalExpenditures": "16000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24024000", "cashflowFromInvestment": "-16000", "stockBasedCompensation": "156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1521000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "139000", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 26895000, "cost_of_revenue": 17235000, "gross_profit": 9660000, "ebit": -937000, "ebitda": -113000, "pretax_income": -2507000, "tax_provision": 571000, "net_income": -5812000, "net_income_to_common": -5812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41170000, "total_current_assets": 63987000, "total_assets": 83573000, "short_term_debt": 972000, "long_term_debt": null, "total_debt": 972000, "total_liabilities": 32887000, "total_equity": 50686000, "shares_outstanding": 11019000, "goodwill_and_intangibles": 4189000 }, "cash_flow": { "operating_cash_flow": -4759000, "capital_expenditure": 109000, "free_cash_flow": -4650000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226053, "ticker_id": 435, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-937000", "ebitda": "-113000", "netIncome": "-5812000", "grossProfit": "9660000", "depreciation": "None", "totalRevenue": "26895000", "costOfRevenue": "17235000", "interestIncome": "None", "incomeBeforeTax": "-2507000", "interestExpense": "1570000", "operatingIncome": "-937000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "571000", "reportedCurrency": "USD", "netInterestIncome": "-1570000", "nonInterestIncome": "None", "operatingExpenses": "10597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "824000", "sellingGeneralAndAdministrative": "4551000", "netIncomeFromContinuingOperations": "-3078000" }, "balance": { "goodwill": "1074000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "83573000", "longTermDebt": "None", "shortTermDebt": "972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3115000", "reportedCurrency": "USD", "retainedEarnings": "-20714000", "totalLiabilities": "32887000", "otherCurrentAssets": "7691000", "totalCurrentAssets": "63987000", "currentLongTermDebt": "539000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19586000", "currentAccountsPayable": "1958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1375000", "totalShareholderEquity": "50686000", "capitalLeaseObligations": "836000", "otherCurrentLiabilities": "29554000", "totalCurrentLiabilities": "32484000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "403000", "cashAndShortTermInvestments": "41170000", "commonStockSharesOutstanding": "11019000", "intangibleAssetsExcludingGoodwill": "3115000", "cashAndCashEquivalentsAtCarryingValue": "41170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-280", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4759000", "capitalExpenditures": "109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48293000", "cashflowFromInvestment": "91289000", "stockBasedCompensation": "50", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 26895000, "cost_of_revenue": 17235000, "gross_profit": 9660000, "research_and_development": null, "selling_general_admin": 4551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -937000, "depreciation_amortisation": 824000, "ebitda": -113000, "interest_expense": 1570000, "interest_income": null, "other_non_operating": null, "pretax_income": -2507000, "tax_provision": 571000, "effective_tax_rate": null, "net_income": -5812000, "net_income_continuing_ops": -3078000, "net_income_to_common": -5812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41170000, "short_term_investments": null, "net_receivables": 15126000, "inventory": null, "other_current_assets": null, "total_current_assets": 63987000, "net_ppe": null, "goodwill": 1074000, "intangible_assets": 3115000, "goodwill_and_intangibles": 4189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19586000, "total_assets": 83573000, "short_term_debt": 972000, "accounts_payable": 1958000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 32484000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 403000, "total_liabilities": 32887000, "total_debt": 972000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20714000, "total_equity": 50686000, "shares_outstanding": 11019000, "operating_cash_flow": -4759000, "stock_based_compensation": 50, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 91289000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48293000, "free_cash_flow": -4650000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-937000", "ebitda": "-113000", "netIncome": "-5812000", "grossProfit": "9660000", "depreciation": "None", "totalRevenue": "26895000", "costOfRevenue": "17235000", "interestIncome": "None", "incomeBeforeTax": "-2507000", "interestExpense": "1570000", "operatingIncome": "-937000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "571000", "reportedCurrency": "USD", "netInterestIncome": "-1570000", "nonInterestIncome": "None", "operatingExpenses": "10597000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "824000", "sellingGeneralAndAdministrative": "4551000", "netIncomeFromContinuingOperations": "-3078000" }, "balance": { "goodwill": "1074000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "83573000", "longTermDebt": "None", "shortTermDebt": "972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3115000", "reportedCurrency": "USD", "retainedEarnings": "-20714000", "totalLiabilities": "32887000", "otherCurrentAssets": "7691000", "totalCurrentAssets": "63987000", "currentLongTermDebt": "539000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19586000", "currentAccountsPayable": "1958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1375000", "totalShareholderEquity": "50686000", "capitalLeaseObligations": "836000", "otherCurrentLiabilities": "29554000", "totalCurrentLiabilities": "32484000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "403000", "cashAndShortTermInvestments": "41170000", "commonStockSharesOutstanding": "11019000", "intangibleAssetsExcludingGoodwill": "3115000", "cashAndCashEquivalentsAtCarryingValue": "41170000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-280", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4759000", "capitalExpenditures": "109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48293000", "cashflowFromInvestment": "91289000", "stockBasedCompensation": "50", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 23506000, "cost_of_revenue": 15355000, "gross_profit": 8151000, "ebit": -4425000, "ebitda": -4166000, "pretax_income": -6254000, "tax_provision": -1392000, "net_income": -3736000, "net_income_to_common": -3736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2777000, "total_current_assets": 47603000, "total_assets": 149692000, "short_term_debt": 8649000, "long_term_debt": 38408000, "total_debt": 47057000, "total_liabilities": 71406000, "total_equity": 78286000, "shares_outstanding": 11019000, "goodwill_and_intangibles": 8636000 }, "cash_flow": { "operating_cash_flow": 2201000, "capital_expenditure": 10000, "free_cash_flow": 2211000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226054, "ticker_id": 435, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4425000", "ebitda": "-4166000", "netIncome": "-3736000", "grossProfit": "8151000", "depreciation": "None", "totalRevenue": "23506000", "costOfRevenue": "15355000", "interestIncome": "None", "incomeBeforeTax": "-6254000", "interestExpense": "1829000", "operatingIncome": "-4425000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1392000", "reportedCurrency": "USD", "netInterestIncome": "-1829000", "nonInterestIncome": "None", "operatingExpenses": "12576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259000", "sellingGeneralAndAdministrative": "5832000", "netIncomeFromContinuingOperations": "-4862000" }, "balance": { "goodwill": "1074000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "149692000", "longTermDebt": "38408000", "shortTermDebt": "8649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7562000", "reportedCurrency": "USD", "retainedEarnings": "7498000", "totalLiabilities": "71406000", "otherCurrentAssets": "29592000", "totalCurrentAssets": "47603000", "currentLongTermDebt": "8175000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "102089000", "currentAccountsPayable": "1368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47563000", "totalShareholderEquity": "78286000", "capitalLeaseObligations": "980000", "otherCurrentLiabilities": "18689000", "totalCurrentLiabilities": "29001000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42405000", "cashAndShortTermInvestments": "2777000", "commonStockSharesOutstanding": "11019000", "intangibleAssetsExcludingGoodwill": "7562000", "cashAndCashEquivalentsAtCarryingValue": "2777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4862000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2201000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-910000", "cashflowFromInvestment": "-243000", "stockBasedCompensation": "137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23506000, "cost_of_revenue": 15355000, "gross_profit": 8151000, "research_and_development": null, "selling_general_admin": 5832000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4425000, "depreciation_amortisation": 259000, "ebitda": -4166000, "interest_expense": 1829000, "interest_income": null, "other_non_operating": null, "pretax_income": -6254000, "tax_provision": -1392000, "effective_tax_rate": null, "net_income": -3736000, "net_income_continuing_ops": -4862000, "net_income_to_common": -3736000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2777000, "short_term_investments": null, "net_receivables": 15234000, "inventory": null, "other_current_assets": null, "total_current_assets": 47603000, "net_ppe": null, "goodwill": 1074000, "intangible_assets": 7562000, "goodwill_and_intangibles": 8636000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 102089000, "total_assets": 149692000, "short_term_debt": 8649000, "accounts_payable": 1368000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29001000, "long_term_debt": 38408000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42405000, "total_liabilities": 71406000, "total_debt": 47057000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7498000, "total_equity": 78286000, "shares_outstanding": 11019000, "operating_cash_flow": 2201000, "stock_based_compensation": 137000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -243000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -910000, "free_cash_flow": 2211000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4425000", "ebitda": "-4166000", "netIncome": "-3736000", "grossProfit": "8151000", "depreciation": "None", "totalRevenue": "23506000", "costOfRevenue": "15355000", "interestIncome": "None", "incomeBeforeTax": "-6254000", "interestExpense": "1829000", "operatingIncome": "-4425000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-1392000", "reportedCurrency": "USD", "netInterestIncome": "-1829000", "nonInterestIncome": "None", "operatingExpenses": "12576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15355000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259000", "sellingGeneralAndAdministrative": "5832000", "netIncomeFromContinuingOperations": "-4862000" }, "balance": { "goodwill": "1074000", "inventory": "None", "commonStock": "55000", "currentDebt": "None", "investments": "None", "totalAssets": "149692000", "longTermDebt": "38408000", "shortTermDebt": "8649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "7562000", "reportedCurrency": "USD", "retainedEarnings": "7498000", "totalLiabilities": "71406000", "otherCurrentAssets": "29592000", "totalCurrentAssets": "47603000", "currentLongTermDebt": "8175000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "15234000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "102089000", "currentAccountsPayable": "1368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "47563000", "totalShareholderEquity": "78286000", "capitalLeaseObligations": "980000", "otherCurrentLiabilities": "18689000", "totalCurrentLiabilities": "29001000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42405000", "cashAndShortTermInvestments": "2777000", "commonStockSharesOutstanding": "11019000", "intangibleAssetsExcludingGoodwill": "7562000", "cashAndCashEquivalentsAtCarryingValue": "2777000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4862000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2201000", "capitalExpenditures": "10000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-910000", "cashflowFromInvestment": "-243000", "stockBasedCompensation": "137000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259000", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 63234000, "cost_of_revenue": 42313000, "gross_profit": 20921000, "ebit": 339000, "ebitda": 2010000, "pretax_income": -807000, "tax_provision": -85000, "net_income": -722000, "net_income_to_common": -722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2050000, "total_current_assets": 49542000, "total_assets": 152260000, "short_term_debt": 9707000, "long_term_debt": 38899000, "total_debt": 48606000, "total_liabilities": 70440000, "total_equity": 81820000, "shares_outstanding": 10954000, "goodwill_and_intangibles": 82191000 }, "cash_flow": { "operating_cash_flow": 1064000, "capital_expenditure": 23000, "free_cash_flow": 1087000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226055, "ticker_id": 435, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "339000", "ebitda": "2010000", "netIncome": "-722000", "grossProfit": "20921000", "depreciation": "None", "totalRevenue": "63234000", "costOfRevenue": "42313000", "interestIncome": "None", "incomeBeforeTax": "-807000", "interestExpense": "1146000", "operatingIncome": "339000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-85000", "reportedCurrency": "USD", "netInterestIncome": "-1146000", "nonInterestIncome": "None", "operatingExpenses": "20582000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1671000", "sellingGeneralAndAdministrative": "18155000", "netIncomeFromContinuingOperations": "-722000" }, "balance": { "goodwill": "59151000", "inventory": "None", "commonStock": "54000", "currentDebt": "None", "investments": "None", "totalAssets": "152260000", "longTermDebt": "38899000", "shortTermDebt": "9707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "23040000", "reportedCurrency": "USD", "retainedEarnings": "11234000", "totalLiabilities": "70440000", "otherCurrentAssets": "2782000", "totalCurrentAssets": "49542000", "currentLongTermDebt": "8116000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "102718000", "currentAccountsPayable": "1605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "52054000", "totalShareholderEquity": "81820000", "capitalLeaseObligations": "5039000", "otherCurrentLiabilities": "16531000", "totalCurrentLiabilities": "28093000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42347000", "cashAndShortTermInvestments": "2050000", "commonStockSharesOutstanding": "10954000", "intangibleAssetsExcludingGoodwill": "23040000", "cashAndCashEquivalentsAtCarryingValue": "2050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-722000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1064000", "capitalExpenditures": "23000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "656000", "cashflowFromInvestment": "-23000", "stockBasedCompensation": "186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1671000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63234000, "cost_of_revenue": 42313000, "gross_profit": 20921000, "research_and_development": null, "selling_general_admin": 18155000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 339000, "depreciation_amortisation": 1671000, "ebitda": 2010000, "interest_expense": 1146000, "interest_income": null, "other_non_operating": null, "pretax_income": -807000, "tax_provision": -85000, "effective_tax_rate": null, "net_income": -722000, "net_income_continuing_ops": -722000, "net_income_to_common": -722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2050000, "short_term_investments": null, "net_receivables": 44710000, "inventory": null, "other_current_assets": null, "total_current_assets": 49542000, "net_ppe": null, "goodwill": 59151000, "intangible_assets": 23040000, "goodwill_and_intangibles": 82191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 102718000, "total_assets": 152260000, "short_term_debt": 9707000, "accounts_payable": 1605000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28093000, "long_term_debt": 38899000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42347000, "total_liabilities": 70440000, "total_debt": 48606000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11234000, "total_equity": 81820000, "shares_outstanding": 10954000, "operating_cash_flow": 1064000, "stock_based_compensation": 186000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 656000, "free_cash_flow": 1087000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "339000", "ebitda": "2010000", "netIncome": "-722000", "grossProfit": "20921000", "depreciation": "None", "totalRevenue": "63234000", "costOfRevenue": "42313000", "interestIncome": "None", "incomeBeforeTax": "-807000", "interestExpense": "1146000", "operatingIncome": "339000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-85000", "reportedCurrency": "USD", "netInterestIncome": "-1146000", "nonInterestIncome": "None", "operatingExpenses": "20582000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42313000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1671000", "sellingGeneralAndAdministrative": "18155000", "netIncomeFromContinuingOperations": "-722000" }, "balance": { "goodwill": "59151000", "inventory": "None", "commonStock": "54000", "currentDebt": "None", "investments": "None", "totalAssets": "152260000", "longTermDebt": "38899000", "shortTermDebt": "9707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "23040000", "reportedCurrency": "USD", "retainedEarnings": "11234000", "totalLiabilities": "70440000", "otherCurrentAssets": "2782000", "totalCurrentAssets": "49542000", "currentLongTermDebt": "8116000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44710000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "102718000", "currentAccountsPayable": "1605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "52054000", "totalShareholderEquity": "81820000", "capitalLeaseObligations": "5039000", "otherCurrentLiabilities": "16531000", "totalCurrentLiabilities": "28093000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "42347000", "cashAndShortTermInvestments": "2050000", "commonStockSharesOutstanding": "10954000", "intangibleAssetsExcludingGoodwill": "23040000", "cashAndCashEquivalentsAtCarryingValue": "2050000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-722000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1064000", "capitalExpenditures": "23000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "656000", "cashflowFromInvestment": "-23000", "stockBasedCompensation": "186000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1671000", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 64410000, "cost_of_revenue": 42944000, "gross_profit": 21466000, "ebit": 246000, "ebitda": 2134000, "pretax_income": -1157000, "tax_provision": -176000, "net_income": -981000, "net_income_to_common": -981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 353000, "total_current_assets": 45347000, "total_assets": 150111000, "short_term_debt": 9742000, "long_term_debt": 38152000, "total_debt": 47894000, "total_liabilities": 67842000, "total_equity": 82269000, "shares_outstanding": 10943000, "goodwill_and_intangibles": 83668000 }, "cash_flow": { "operating_cash_flow": 3133000, "capital_expenditure": 270000, "free_cash_flow": 3403000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226056, "ticker_id": 435, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "246000", "ebitda": "2134000", "netIncome": "-981000", "grossProfit": "21466000", "depreciation": "None", "totalRevenue": "64410000", "costOfRevenue": "42944000", "interestIncome": "None", "incomeBeforeTax": "-1157000", "interestExpense": "1403000", "operatingIncome": "246000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-176000", "reportedCurrency": "USD", "netInterestIncome": "-1403000", "nonInterestIncome": "None", "operatingExpenses": "21220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1888000", "sellingGeneralAndAdministrative": "19681000", "netIncomeFromContinuingOperations": "-981000" }, "balance": { "goodwill": "59151000", "inventory": "None", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "150111000", "longTermDebt": "38152000", "shortTermDebt": "9742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24517000", "reportedCurrency": "USD", "retainedEarnings": "11956000", "totalLiabilities": "67842000", "otherCurrentAssets": "2626000", "totalCurrentAssets": "45347000", "currentLongTermDebt": "8169000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "104764000", "currentAccountsPayable": "80000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "51664000", "totalShareholderEquity": "82269000", "capitalLeaseObligations": "5343000", "otherCurrentLiabilities": "15886000", "totalCurrentLiabilities": "25920000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "41922000", "cashAndShortTermInvestments": "353000", "commonStockSharesOutstanding": "10943000", "intangibleAssetsExcludingGoodwill": "24517000", "cashAndCashEquivalentsAtCarryingValue": "353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-981000", "profitLoss": "None", "dividendPayout": "1639000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3133000", "capitalExpenditures": "270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2772000", "cashflowFromInvestment": "-270000", "stockBasedCompensation": "201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1888000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 64410000, "cost_of_revenue": 42944000, "gross_profit": 21466000, "research_and_development": null, "selling_general_admin": 19681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246000, "depreciation_amortisation": 1888000, "ebitda": 2134000, "interest_expense": 1403000, "interest_income": null, "other_non_operating": null, "pretax_income": -1157000, "tax_provision": -176000, "effective_tax_rate": null, "net_income": -981000, "net_income_continuing_ops": -981000, "net_income_to_common": -981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 353000, "short_term_investments": null, "net_receivables": 42368000, "inventory": null, "other_current_assets": null, "total_current_assets": 45347000, "net_ppe": null, "goodwill": 59151000, "intangible_assets": 24517000, "goodwill_and_intangibles": 83668000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 104764000, "total_assets": 150111000, "short_term_debt": 9742000, "accounts_payable": 80000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 25920000, "long_term_debt": 38152000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41922000, "total_liabilities": 67842000, "total_debt": 47894000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11956000, "total_equity": 82269000, "shares_outstanding": 10943000, "operating_cash_flow": 3133000, "stock_based_compensation": 201000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 270000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -270000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2772000, "free_cash_flow": 3403000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "246000", "ebitda": "2134000", "netIncome": "-981000", "grossProfit": "21466000", "depreciation": "None", "totalRevenue": "64410000", "costOfRevenue": "42944000", "interestIncome": "None", "incomeBeforeTax": "-1157000", "interestExpense": "1403000", "operatingIncome": "246000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-176000", "reportedCurrency": "USD", "netInterestIncome": "-1403000", "nonInterestIncome": "None", "operatingExpenses": "21220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42944000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1888000", "sellingGeneralAndAdministrative": "19681000", "netIncomeFromContinuingOperations": "-981000" }, "balance": { "goodwill": "59151000", "inventory": "None", "commonStock": "110000", "currentDebt": "None", "investments": "None", "totalAssets": "150111000", "longTermDebt": "38152000", "shortTermDebt": "9742000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "24517000", "reportedCurrency": "USD", "retainedEarnings": "11956000", "totalLiabilities": "67842000", "otherCurrentAssets": "2626000", "totalCurrentAssets": "45347000", "currentLongTermDebt": "8169000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42368000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "104764000", "currentAccountsPayable": "80000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "51664000", "totalShareholderEquity": "82269000", "capitalLeaseObligations": "5343000", "otherCurrentLiabilities": "15886000", "totalCurrentLiabilities": "25920000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "41922000", "cashAndShortTermInvestments": "353000", "commonStockSharesOutstanding": "10943000", "intangibleAssetsExcludingGoodwill": "24517000", "cashAndCashEquivalentsAtCarryingValue": "353000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-981000", "profitLoss": "None", "dividendPayout": "1639000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "3133000", "capitalExpenditures": "270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2772000", "cashflowFromInvestment": "-270000", "stockBasedCompensation": "201000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1888000", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 71186000, "cost_of_revenue": 46857000, "gross_profit": 24329000, "ebit": 470000, "ebitda": 5680000, "pretax_income": -752000, "tax_provision": 52000, "net_income": -804000, "net_income_to_common": -804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 262000, "total_current_assets": 51451000, "total_assets": 157335000, "short_term_debt": 9327000, "long_term_debt": 41161000, "total_debt": 50488000, "total_liabilities": 74390000, "total_equity": 82945000, "shares_outstanding": 10919000, "goodwill_and_intangibles": 89936000 }, "cash_flow": { "operating_cash_flow": 6452000, "capital_expenditure": 200000, "free_cash_flow": 6652000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226058, "ticker_id": 435, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "470000", "ebitda": "5680000", "netIncome": "-804000", "grossProfit": "24329000", "depreciation": "None", "totalRevenue": "71186000", "costOfRevenue": "46857000", "interestIncome": "None", "incomeBeforeTax": "-752000", "interestExpense": "1222000", "operatingIncome": "470000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "52000", "reportedCurrency": "USD", "netInterestIncome": "-1222000", "nonInterestIncome": "None", "operatingExpenses": "23859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5210000", "sellingGeneralAndAdministrative": "20780000", "netIncomeFromContinuingOperations": "-804000" }, "balance": { "goodwill": "59151000", "inventory": "None", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "157335000", "longTermDebt": "41161000", "shortTermDebt": "9327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "30785000", "reportedCurrency": "USD", "retainedEarnings": "12937000", "totalLiabilities": "74390000", "otherCurrentAssets": "2355000", "totalCurrentAssets": "51451000", "currentLongTermDebt": "7741000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105884000", "currentAccountsPayable": "221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54303000", "totalShareholderEquity": "82945000", "capitalLeaseObligations": "5401000", "otherCurrentLiabilities": "19694000", "totalCurrentLiabilities": "29414000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "44976000", "cashAndShortTermInvestments": "262000", "commonStockSharesOutstanding": "10919000", "intangibleAssetsExcludingGoodwill": "30785000", "cashAndCashEquivalentsAtCarryingValue": "262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1812000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6452000", "capitalExpenditures": "200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6109000", "cashflowFromInvestment": "-375000", "stockBasedCompensation": "317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71186000, "cost_of_revenue": 46857000, "gross_profit": 24329000, "research_and_development": null, "selling_general_admin": 20780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 470000, "depreciation_amortisation": 5210000, "ebitda": 5680000, "interest_expense": 1222000, "interest_income": null, "other_non_operating": null, "pretax_income": -752000, "tax_provision": 52000, "effective_tax_rate": null, "net_income": -804000, "net_income_continuing_ops": -804000, "net_income_to_common": -804000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 262000, "short_term_investments": null, "net_receivables": 48834000, "inventory": null, "other_current_assets": null, "total_current_assets": 51451000, "net_ppe": null, "goodwill": 59151000, "intangible_assets": 30785000, "goodwill_and_intangibles": 89936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 105884000, "total_assets": 157335000, "short_term_debt": 9327000, "accounts_payable": 221000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29414000, "long_term_debt": 41161000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44976000, "total_liabilities": 74390000, "total_debt": 50488000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12937000, "total_equity": 82945000, "shares_outstanding": 10919000, "operating_cash_flow": 6452000, "stock_based_compensation": 317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -375000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6109000, "free_cash_flow": 6652000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "470000", "ebitda": "5680000", "netIncome": "-804000", "grossProfit": "24329000", "depreciation": "None", "totalRevenue": "71186000", "costOfRevenue": "46857000", "interestIncome": "None", "incomeBeforeTax": "-752000", "interestExpense": "1222000", "operatingIncome": "470000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "52000", "reportedCurrency": "USD", "netInterestIncome": "-1222000", "nonInterestIncome": "None", "operatingExpenses": "23859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5210000", "sellingGeneralAndAdministrative": "20780000", "netIncomeFromContinuingOperations": "-804000" }, "balance": { "goodwill": "59151000", "inventory": "None", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "157335000", "longTermDebt": "41161000", "shortTermDebt": "9327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "30785000", "reportedCurrency": "USD", "retainedEarnings": "12937000", "totalLiabilities": "74390000", "otherCurrentAssets": "2355000", "totalCurrentAssets": "51451000", "currentLongTermDebt": "7741000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "48834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "105884000", "currentAccountsPayable": "221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "54303000", "totalShareholderEquity": "82945000", "capitalLeaseObligations": "5401000", "otherCurrentLiabilities": "19694000", "totalCurrentLiabilities": "29414000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "44976000", "cashAndShortTermInvestments": "262000", "commonStockSharesOutstanding": "10919000", "intangibleAssetsExcludingGoodwill": "30785000", "cashAndCashEquivalentsAtCarryingValue": "262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1812000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "6452000", "capitalExpenditures": "200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6109000", "cashflowFromInvestment": "-375000", "stockBasedCompensation": "317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "336000", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 25726000, "cost_of_revenue": 16130000, "gross_profit": 9596000, "ebit": -1475000, "ebitda": -1143000, "pretax_income": -2580000, "tax_provision": -498000, "net_income": -761000, "net_income_to_common": -761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 226000, "total_current_assets": 52942000, "total_assets": 159754000, "short_term_debt": 9458000, "long_term_debt": 43262000, "total_debt": 52720000, "total_liabilities": 76593000, "total_equity": 83161000, "shares_outstanding": 10880000, "goodwill_and_intangibles": 91556000 }, "cash_flow": { "operating_cash_flow": 7336000, "capital_expenditure": 369000, "free_cash_flow": 7705000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226059, "ticker_id": 435, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1475000", "ebitda": "-1143000", "netIncome": "-761000", "grossProfit": "9596000", "depreciation": "None", "totalRevenue": "25726000", "costOfRevenue": "16130000", "interestIncome": "None", "incomeBeforeTax": "-2580000", "interestExpense": "1061000", "operatingIncome": "-1475000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-498000", "reportedCurrency": "USD", "netInterestIncome": "-1061000", "nonInterestIncome": "None", "operatingExpenses": "11071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332000", "sellingGeneralAndAdministrative": "4394000", "netIncomeFromContinuingOperations": "-761000" }, "balance": { "goodwill": "59151000", "inventory": "None", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "159754000", "longTermDebt": "43262000", "shortTermDebt": "9458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "32405000", "reportedCurrency": "USD", "retainedEarnings": "13741000", "totalLiabilities": "76593000", "otherCurrentAssets": "3285000", "totalCurrentAssets": "52942000", "currentLongTermDebt": "7739000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "106812000", "currentAccountsPayable": "254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55853000", "totalShareholderEquity": "83161000", "capitalLeaseObligations": "4852000", "otherCurrentLiabilities": "16340000", "totalCurrentLiabilities": "26217000", "otherNonCurrentLiabilities": "3981000", "totalNonCurrentLiabilities": "50376000", "cashAndShortTermInvestments": "226000", "commonStockSharesOutstanding": "10880000", "intangibleAssetsExcludingGoodwill": "32405000", "cashAndCashEquivalentsAtCarryingValue": "226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3338000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7336000", "capitalExpenditures": "369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6659000", "cashflowFromInvestment": "-501000", "stockBasedCompensation": "204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1336000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 25726000, "cost_of_revenue": 16130000, "gross_profit": 9596000, "research_and_development": null, "selling_general_admin": 4394000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1475000, "depreciation_amortisation": 332000, "ebitda": -1143000, "interest_expense": 1061000, "interest_income": null, "other_non_operating": null, "pretax_income": -2580000, "tax_provision": -498000, "effective_tax_rate": null, "net_income": -761000, "net_income_continuing_ops": -761000, "net_income_to_common": -761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 226000, "short_term_investments": null, "net_receivables": 49431000, "inventory": null, "other_current_assets": null, "total_current_assets": 52942000, "net_ppe": null, "goodwill": 59151000, "intangible_assets": 32405000, "goodwill_and_intangibles": 91556000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 106812000, "total_assets": 159754000, "short_term_debt": 9458000, "accounts_payable": 254000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 26217000, "long_term_debt": 43262000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50376000, "total_liabilities": 76593000, "total_debt": 52720000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13741000, "total_equity": 83161000, "shares_outstanding": 10880000, "operating_cash_flow": 7336000, "stock_based_compensation": 204000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 369000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -501000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6659000, "free_cash_flow": 7705000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1475000", "ebitda": "-1143000", "netIncome": "-761000", "grossProfit": "9596000", "depreciation": "None", "totalRevenue": "25726000", "costOfRevenue": "16130000", "interestIncome": "None", "incomeBeforeTax": "-2580000", "interestExpense": "1061000", "operatingIncome": "-1475000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-498000", "reportedCurrency": "USD", "netInterestIncome": "-1061000", "nonInterestIncome": "None", "operatingExpenses": "11071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "332000", "sellingGeneralAndAdministrative": "4394000", "netIncomeFromContinuingOperations": "-761000" }, "balance": { "goodwill": "59151000", "inventory": "None", "commonStock": "53000", "currentDebt": "None", "investments": "None", "totalAssets": "159754000", "longTermDebt": "43262000", "shortTermDebt": "9458000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "32405000", "reportedCurrency": "USD", "retainedEarnings": "13741000", "totalLiabilities": "76593000", "otherCurrentAssets": "3285000", "totalCurrentAssets": "52942000", "currentLongTermDebt": "7739000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49431000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "106812000", "currentAccountsPayable": "254000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "55853000", "totalShareholderEquity": "83161000", "capitalLeaseObligations": "4852000", "otherCurrentLiabilities": "16340000", "totalCurrentLiabilities": "26217000", "otherNonCurrentLiabilities": "3981000", "totalNonCurrentLiabilities": "50376000", "cashAndShortTermInvestments": "226000", "commonStockSharesOutstanding": "10880000", "intangibleAssetsExcludingGoodwill": "32405000", "cashAndCashEquivalentsAtCarryingValue": "226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3338000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7336000", "capitalExpenditures": "369000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6659000", "cashflowFromInvestment": "-501000", "stockBasedCompensation": "204000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-1336000", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 68765000, "cost_of_revenue": 45327000, "gross_profit": 23438000, "ebit": 415000, "ebitda": 2422000, "pretax_income": -820000, "tax_provision": -28000, "net_income": -792000, "net_income_to_common": -792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50000, "total_current_assets": 61620000, "total_assets": 170552000, "short_term_debt": 9608000, "long_term_debt": 50014000, "total_debt": 59622000, "total_liabilities": 86999000, "total_equity": 83553000, "shares_outstanding": 10831000, "goodwill_and_intangibles": 93245000 }, "cash_flow": { "operating_cash_flow": 7381000, "capital_expenditure": 494000, "free_cash_flow": 7875000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226060, "ticker_id": 435, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "415000", "ebitda": "2422000", "netIncome": "-792000", "grossProfit": "23438000", "depreciation": "None", "totalRevenue": "68765000", "costOfRevenue": "45327000", "interestIncome": "None", "incomeBeforeTax": "-820000", "interestExpense": "1235000", "operatingIncome": "415000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-28000", "reportedCurrency": "USD", "netInterestIncome": "-1235000", "nonInterestIncome": "None", "operatingExpenses": "23023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2007000", "sellingGeneralAndAdministrative": "19999000", "netIncomeFromContinuingOperations": "-792000" }, "balance": { "goodwill": "59151000", "inventory": "None", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "170552000", "longTermDebt": "50014000", "shortTermDebt": "9608000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "34094000", "reportedCurrency": "USD", "retainedEarnings": "14502000", "totalLiabilities": "86999000", "otherCurrentAssets": "2944000", "totalCurrentAssets": "61620000", "currentLongTermDebt": "7737000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108932000", "currentAccountsPayable": "224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63076000", "totalShareholderEquity": "83553000", "capitalLeaseObligations": "5325000", "otherCurrentLiabilities": "19328000", "totalCurrentLiabilities": "29485000", "otherNonCurrentLiabilities": "4046000", "totalNonCurrentLiabilities": "57514000", "cashAndShortTermInvestments": "50000", "commonStockSharesOutstanding": "10831000", "intangibleAssetsExcludingGoodwill": "34094000", "cashAndCashEquivalentsAtCarryingValue": "50000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-792000", "profitLoss": "None", "dividendPayout": "1639000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7381000", "capitalExpenditures": "494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6837000", "cashflowFromInvestment": "-494000", "stockBasedCompensation": "235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2007000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 68765000, "cost_of_revenue": 45327000, "gross_profit": 23438000, "research_and_development": null, "selling_general_admin": 19999000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 415000, "depreciation_amortisation": 2007000, "ebitda": 2422000, "interest_expense": 1235000, "interest_income": null, "other_non_operating": null, "pretax_income": -820000, "tax_provision": -28000, "effective_tax_rate": null, "net_income": -792000, "net_income_continuing_ops": -792000, "net_income_to_common": -792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50000, "short_term_investments": null, "net_receivables": 58626000, "inventory": null, "other_current_assets": null, "total_current_assets": 61620000, "net_ppe": null, "goodwill": 59151000, "intangible_assets": 34094000, "goodwill_and_intangibles": 93245000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 108932000, "total_assets": 170552000, "short_term_debt": 9608000, "accounts_payable": 224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29485000, "long_term_debt": 50014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 57514000, "total_liabilities": 86999000, "total_debt": 59622000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 14502000, "total_equity": 83553000, "shares_outstanding": 10831000, "operating_cash_flow": 7381000, "stock_based_compensation": 235000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 494000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -494000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6837000, "free_cash_flow": 7875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "415000", "ebitda": "2422000", "netIncome": "-792000", "grossProfit": "23438000", "depreciation": "None", "totalRevenue": "68765000", "costOfRevenue": "45327000", "interestIncome": "None", "incomeBeforeTax": "-820000", "interestExpense": "1235000", "operatingIncome": "415000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-28000", "reportedCurrency": "USD", "netInterestIncome": "-1235000", "nonInterestIncome": "None", "operatingExpenses": "23023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45327000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2007000", "sellingGeneralAndAdministrative": "19999000", "netIncomeFromContinuingOperations": "-792000" }, "balance": { "goodwill": "59151000", "inventory": "None", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "170552000", "longTermDebt": "50014000", "shortTermDebt": "9608000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "34094000", "reportedCurrency": "USD", "retainedEarnings": "14502000", "totalLiabilities": "86999000", "otherCurrentAssets": "2944000", "totalCurrentAssets": "61620000", "currentLongTermDebt": "7737000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "58626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "108932000", "currentAccountsPayable": "224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "63076000", "totalShareholderEquity": "83553000", "capitalLeaseObligations": "5325000", "otherCurrentLiabilities": "19328000", "totalCurrentLiabilities": "29485000", "otherNonCurrentLiabilities": "4046000", "totalNonCurrentLiabilities": "57514000", "cashAndShortTermInvestments": "50000", "commonStockSharesOutstanding": "10831000", "intangibleAssetsExcludingGoodwill": "34094000", "cashAndCashEquivalentsAtCarryingValue": "50000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-792000", "profitLoss": "None", "dividendPayout": "1639000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7381000", "capitalExpenditures": "494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6837000", "cashflowFromInvestment": "-494000", "stockBasedCompensation": "235000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1639000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2007000", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 73567000, "cost_of_revenue": 48120000, "gross_profit": 25447000, "ebit": 3227000, "ebitda": 5272000, "pretax_income": 1626000, "tax_provision": 627000, "net_income": 999000, "net_income_to_common": 999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 0, "total_current_assets": 66911000, "total_assets": 178517000, "short_term_debt": 65130000, "long_term_debt": null, "total_debt": 65130000, "total_liabilities": 92981000, "total_equity": 85536000, "shares_outstanding": 10888000, "goodwill_and_intangibles": 89958000 }, "cash_flow": { "operating_cash_flow": 5292000, "capital_expenditure": 578000, "free_cash_flow": 5870000, "dividends_paid": 1633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226061, "ticker_id": 435, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3227000", "ebitda": "5272000", "netIncome": "999000", "grossProfit": "25447000", "depreciation": "None", "totalRevenue": "73567000", "costOfRevenue": "48120000", "interestIncome": "None", "incomeBeforeTax": "1626000", "interestExpense": "1601000", "operatingIncome": "3227000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "627000", "reportedCurrency": "USD", "netInterestIncome": "-1601000", "nonInterestIncome": "None", "operatingExpenses": "22220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2045000", "sellingGeneralAndAdministrative": "19651000", "netIncomeFromContinuingOperations": "999000" }, "balance": { "goodwill": "59588000", "inventory": "None", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "178517000", "longTermDebt": "None", "shortTermDebt": "65130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30370000", "reportedCurrency": "USD", "retainedEarnings": "16933000", "totalLiabilities": "92981000", "otherCurrentAssets": "10135000", "totalCurrentAssets": "66911000", "currentLongTermDebt": "63114000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56776000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111606000", "currentAccountsPayable": "95000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68944000", "totalShareholderEquity": "85536000", "capitalLeaseObligations": "5830000", "otherCurrentLiabilities": "13192000", "totalCurrentLiabilities": "85055000", "otherNonCurrentLiabilities": "4112000", "totalNonCurrentLiabilities": "7926000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "10888000", "intangibleAssetsExcludingGoodwill": "30370000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "999000", "profitLoss": "None", "dividendPayout": "1633000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1197000", "operatingCashflow": "5292000", "capitalExpenditures": "578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4537000", "cashflowFromInvestment": "-755000", "stockBasedCompensation": "185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73567000, "cost_of_revenue": 48120000, "gross_profit": 25447000, "research_and_development": null, "selling_general_admin": 19651000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3227000, "depreciation_amortisation": 2045000, "ebitda": 5272000, "interest_expense": 1601000, "interest_income": null, "other_non_operating": null, "pretax_income": 1626000, "tax_provision": 627000, "effective_tax_rate": null, "net_income": 999000, "net_income_continuing_ops": 999000, "net_income_to_common": 999000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 0, "short_term_investments": null, "net_receivables": 56776000, "inventory": null, "other_current_assets": null, "total_current_assets": 66911000, "net_ppe": null, "goodwill": 59588000, "intangible_assets": 30370000, "goodwill_and_intangibles": 89958000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 111606000, "total_assets": 178517000, "short_term_debt": 65130000, "accounts_payable": 95000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85055000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7926000, "total_liabilities": 92981000, "total_debt": 65130000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16933000, "total_equity": 85536000, "shares_outstanding": 10888000, "operating_cash_flow": 5292000, "stock_based_compensation": 185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 578000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -755000, "dividends_paid": 1633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4537000, "free_cash_flow": 5870000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3227000", "ebitda": "5272000", "netIncome": "999000", "grossProfit": "25447000", "depreciation": "None", "totalRevenue": "73567000", "costOfRevenue": "48120000", "interestIncome": "None", "incomeBeforeTax": "1626000", "interestExpense": "1601000", "operatingIncome": "3227000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "627000", "reportedCurrency": "USD", "netInterestIncome": "-1601000", "nonInterestIncome": "None", "operatingExpenses": "22220000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2045000", "sellingGeneralAndAdministrative": "19651000", "netIncomeFromContinuingOperations": "999000" }, "balance": { "goodwill": "59588000", "inventory": "None", "commonStock": "109000", "currentDebt": "None", "investments": "None", "totalAssets": "178517000", "longTermDebt": "None", "shortTermDebt": "65130000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "30370000", "reportedCurrency": "USD", "retainedEarnings": "16933000", "totalLiabilities": "92981000", "otherCurrentAssets": "10135000", "totalCurrentAssets": "66911000", "currentLongTermDebt": "63114000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56776000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "111606000", "currentAccountsPayable": "95000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68944000", "totalShareholderEquity": "85536000", "capitalLeaseObligations": "5830000", "otherCurrentLiabilities": "13192000", "totalCurrentLiabilities": "85055000", "otherNonCurrentLiabilities": "4112000", "totalNonCurrentLiabilities": "7926000", "cashAndShortTermInvestments": "0", "commonStockSharesOutstanding": "10888000", "intangibleAssetsExcludingGoodwill": "30370000", "cashAndCashEquivalentsAtCarryingValue": "0", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "999000", "profitLoss": "None", "dividendPayout": "1633000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1197000", "operatingCashflow": "5292000", "capitalExpenditures": "578000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4537000", "cashflowFromInvestment": "-755000", "stockBasedCompensation": "185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2045000", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 83484000, "cost_of_revenue": 53505000, "gross_profit": 29979000, "ebit": 5267000, "ebitda": 7300000, "pretax_income": 3595000, "tax_provision": 955000, "net_income": 2640000, "net_income_to_common": 2640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": -4582000, "total_current_assets": 72689000, "total_assets": 183674000, "short_term_debt": 63425000, "long_term_debt": 4368000, "total_debt": 67793000, "total_liabilities": 97758000, "total_equity": 85916000, "shares_outstanding": 10803000, "goodwill_and_intangibles": 90072000 }, "cash_flow": { "operating_cash_flow": 2545000, "capital_expenditure": 529000, "free_cash_flow": 3074000, "dividends_paid": 1630000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226063, "ticker_id": 435, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5267000", "ebitda": "7300000", "netIncome": "2640000", "grossProfit": "29979000", "depreciation": "None", "totalRevenue": "83484000", "costOfRevenue": "53505000", "interestIncome": "None", "incomeBeforeTax": "3595000", "interestExpense": "1672000", "operatingIncome": "5267000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "955000", "reportedCurrency": "USD", "netInterestIncome": "-1672000", "nonInterestIncome": "None", "operatingExpenses": "24712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2033000", "sellingGeneralAndAdministrative": "21814000", "netIncomeFromContinuingOperations": "2640000" }, "balance": { "goodwill": "58453000", "inventory": "6687000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "183674000", "longTermDebt": "4368000", "shortTermDebt": "63425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "31619000", "reportedCurrency": "USD", "retainedEarnings": "17567000", "totalLiabilities": "97758000", "otherCurrentAssets": "2350000", "totalCurrentAssets": "72689000", "currentLongTermDebt": "61666000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "110985000", "currentAccountsPayable": "250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5856000", "shortLongTermDebtTotal": "70616000", "totalShareholderEquity": "85916000", "capitalLeaseObligations": "4582000", "otherCurrentLiabilities": "23362000", "totalCurrentLiabilities": "87248000", "otherNonCurrentLiabilities": "3319000", "totalNonCurrentLiabilities": "10510000", "cashAndShortTermInvestments": "-4582000", "commonStockSharesOutstanding": "10803000", "intangibleAssetsExcludingGoodwill": "31619000", "cashAndCashEquivalentsAtCarryingValue": "-4582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2640000", "profitLoss": "None", "dividendPayout": "1630000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "660000", "operatingCashflow": "2545000", "capitalExpenditures": "529000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2676000", "cashflowFromInvestment": "-529000", "stockBasedCompensation": "408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1630000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83484000, "cost_of_revenue": 53505000, "gross_profit": 29979000, "research_and_development": null, "selling_general_admin": 21814000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5267000, "depreciation_amortisation": 2033000, "ebitda": 7300000, "interest_expense": 1672000, "interest_income": null, "other_non_operating": null, "pretax_income": 3595000, "tax_provision": 955000, "effective_tax_rate": null, "net_income": 2640000, "net_income_continuing_ops": 2640000, "net_income_to_common": 2640000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": -4582000, "short_term_investments": null, "net_receivables": 70339000, "inventory": 6687000, "other_current_assets": null, "total_current_assets": 72689000, "net_ppe": null, "goodwill": 58453000, "intangible_assets": 31619000, "goodwill_and_intangibles": 90072000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 110985000, "total_assets": 183674000, "short_term_debt": 63425000, "accounts_payable": 250000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87248000, "long_term_debt": 4368000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10510000, "total_liabilities": 97758000, "total_debt": 67793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17567000, "total_equity": 85916000, "shares_outstanding": 10803000, "operating_cash_flow": 2545000, "stock_based_compensation": 408000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 529000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -529000, "dividends_paid": 1630000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2676000, "free_cash_flow": 3074000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5267000", "ebitda": "7300000", "netIncome": "2640000", "grossProfit": "29979000", "depreciation": "None", "totalRevenue": "83484000", "costOfRevenue": "53505000", "interestIncome": "None", "incomeBeforeTax": "3595000", "interestExpense": "1672000", "operatingIncome": "5267000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "955000", "reportedCurrency": "USD", "netInterestIncome": "-1672000", "nonInterestIncome": "None", "operatingExpenses": "24712000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "53505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2033000", "sellingGeneralAndAdministrative": "21814000", "netIncomeFromContinuingOperations": "2640000" }, "balance": { "goodwill": "58453000", "inventory": "6687000", "commonStock": "60000", "currentDebt": "None", "investments": "None", "totalAssets": "183674000", "longTermDebt": "4368000", "shortTermDebt": "63425000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "31619000", "reportedCurrency": "USD", "retainedEarnings": "17567000", "totalLiabilities": "97758000", "otherCurrentAssets": "2350000", "totalCurrentAssets": "72689000", "currentLongTermDebt": "61666000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70339000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "110985000", "currentAccountsPayable": "250000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5856000", "shortLongTermDebtTotal": "70616000", "totalShareholderEquity": "85916000", "capitalLeaseObligations": "4582000", "otherCurrentLiabilities": "23362000", "totalCurrentLiabilities": "87248000", "otherNonCurrentLiabilities": "3319000", "totalNonCurrentLiabilities": "10510000", "cashAndShortTermInvestments": "-4582000", "commonStockSharesOutstanding": "10803000", "intangibleAssetsExcludingGoodwill": "31619000", "cashAndCashEquivalentsAtCarryingValue": "-4582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2640000", "profitLoss": "None", "dividendPayout": "1630000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "660000", "operatingCashflow": "2545000", "capitalExpenditures": "529000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2676000", "cashflowFromInvestment": "-529000", "stockBasedCompensation": "408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1630000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2033000", "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": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "income_statement": { "revenue": 80800000, "cost_of_revenue": 51226000, "gross_profit": 29574000, "ebit": 5485000, "ebitda": 7144000, "pretax_income": 3548000, "tax_provision": 944000, "net_income": 2604000, "net_income_to_common": 2604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 660000, "total_current_assets": 69433000, "total_assets": 182438000, "short_term_debt": 5770000, "long_term_debt": 63136, "total_debt": 5833136, "total_liabilities": 98050000, "total_equity": 84388000, "shares_outstanding": 10770000, "goodwill_and_intangibles": 91609000 }, "cash_flow": { "operating_cash_flow": 8610000, "capital_expenditure": 745000, "free_cash_flow": 9355000, "dividends_paid": 1626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 226064, "ticker_id": 435, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:05:51.498697+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5485000", "ebitda": "7144000", "netIncome": "2604000", "grossProfit": "29574000", "depreciation": "None", "totalRevenue": "80800000", "costOfRevenue": "51226000", "interestIncome": "None", "incomeBeforeTax": "3548000", "interestExpense": "1502000", "operatingIncome": "5050000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "944000", "reportedCurrency": "USD", "netInterestIncome": "-1502000", "nonInterestIncome": "None", "operatingExpenses": "24524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1659000", "sellingGeneralAndAdministrative": "21735000", "netIncomeFromContinuingOperations": "2604" }, "balance": { "goodwill": "58453000", "inventory": "2511000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "182438000", "longTermDebt": "63136", "shortTermDebt": "5770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "33156000", "reportedCurrency": "USD", "retainedEarnings": "16557000", "totalLiabilities": "98050000", "otherCurrentAssets": "7028000", "totalCurrentAssets": "69433000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "113005000", "currentAccountsPayable": "73000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1623", "shortLongTermDebtTotal": "71946000", "totalShareholderEquity": "84388000", "capitalLeaseObligations": "4810000", "otherCurrentLiabilities": "22680000", "totalCurrentLiabilities": "28680000", "otherNonCurrentLiabilities": "6234", "totalNonCurrentLiabilities": "69370000", "cashAndShortTermInvestments": "660000", "commonStockSharesOutstanding": "10770000", "intangibleAssetsExcludingGoodwill": "33156000", "cashAndCashEquivalentsAtCarryingValue": "660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2604000", "profitLoss": "None", "dividendPayout": "1626000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "537000", "operatingCashflow": "8610000", "capitalExpenditures": "745000", "changeInReceivables": "4006", "changeInExchangeRate": "None", "cashflowFromFinancing": "-535000", "cashflowFromInvestment": "-7485", "stockBasedCompensation": "75000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "590", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 80800000, "cost_of_revenue": 51226000, "gross_profit": 29574000, "research_and_development": null, "selling_general_admin": 21735000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5485000, "depreciation_amortisation": 1659000, "ebitda": 7144000, "interest_expense": 1502000, "interest_income": null, "other_non_operating": null, "pretax_income": 3548000, "tax_provision": 944000, "effective_tax_rate": null, "net_income": 2604000, "net_income_continuing_ops": 2604, "net_income_to_common": 2604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 660000, "short_term_investments": null, "net_receivables": 61745000, "inventory": 2511000, "other_current_assets": null, "total_current_assets": 69433000, "net_ppe": null, "goodwill": 58453000, "intangible_assets": 33156000, "goodwill_and_intangibles": 91609000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 113005000, "total_assets": 182438000, "short_term_debt": 5770000, "accounts_payable": 73000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28680000, "long_term_debt": 63136, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 69370000, "total_liabilities": 98050000, "total_debt": 5833136, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16557000, "total_equity": 84388000, "shares_outstanding": 10770000, "operating_cash_flow": 8610000, "stock_based_compensation": 75000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 745000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7485, "dividends_paid": 1626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -535000, "free_cash_flow": 9355000, "net_change_in_cash": 590 }, "raw_data": { "income": { "ebit": "5485000", "ebitda": "7144000", "netIncome": "2604000", "grossProfit": "29574000", "depreciation": "None", "totalRevenue": "80800000", "costOfRevenue": "51226000", "interestIncome": "None", "incomeBeforeTax": "3548000", "interestExpense": "1502000", "operatingIncome": "5050000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "944000", "reportedCurrency": "USD", "netInterestIncome": "-1502000", "nonInterestIncome": "None", "operatingExpenses": "24524000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1659000", "sellingGeneralAndAdministrative": "21735000", "netIncomeFromContinuingOperations": "2604" }, "balance": { "goodwill": "58453000", "inventory": "2511000", "commonStock": "70000", "currentDebt": "None", "investments": "None", "totalAssets": "182438000", "longTermDebt": "63136", "shortTermDebt": "5770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "33156000", "reportedCurrency": "USD", "retainedEarnings": "16557000", "totalLiabilities": "98050000", "otherCurrentAssets": "7028000", "totalCurrentAssets": "69433000", "currentLongTermDebt": "4000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61745000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "113005000", "currentAccountsPayable": "73000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1623", "shortLongTermDebtTotal": "71946000", "totalShareholderEquity": "84388000", "capitalLeaseObligations": "4810000", "otherCurrentLiabilities": "22680000", "totalCurrentLiabilities": "28680000", "otherNonCurrentLiabilities": "6234", "totalNonCurrentLiabilities": "69370000", "cashAndShortTermInvestments": "660000", "commonStockSharesOutstanding": "10770000", "intangibleAssetsExcludingGoodwill": "33156000", "cashAndCashEquivalentsAtCarryingValue": "660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2604000", "profitLoss": "None", "dividendPayout": "1626000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "537000", "operatingCashflow": "8610000", "capitalExpenditures": "745000", "changeInReceivables": "4006", "changeInExchangeRate": "None", "cashflowFromFinancing": "-535000", "cashflowFromInvestment": "-7485", "stockBasedCompensation": "75000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "590", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "30", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1939000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "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" ] } } }