{ "ticker": { "uuid": "51616c4c-805f-4d8e-852f-fd451d514945", "symbol": "LOAR", "name": "Loar Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/51616c4c-805f-4d8e-852f-fd451d514945/", "api_url": "https://sharemaestro.com/factors/api/tickers/51616c4c-805f-4d8e-852f-fd451d514945/" }, "ticker_metadata": { "id": 2505, "uuid": "51616c4c-805f-4d8e-852f-fd451d514945", "symbol": "LOAR", "name": "Loar Holdings Inc.", "asset_type": "equity", "market_cap": 6036906000, "stock_exchange_id": 3, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "Loar Holdings Inc. is a diversified investment and holding company with a strategic focus on acquiring and managing assets within the technology and real estate sectors. The company is dedicated to sustainable growth and value creation, leveraging innovative strategies to optimize operational efficiencies and enhance shareholder returns. By identifying and targeting emerging market opportunities, Loar presents itself as an attractive investment prospect for institutional investors seeking to diversify their portfolios and achieve long-term financial objectives.", "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": "51616c4c-805f-4d8e-852f-fd451d514945", "symbol": "LOAR", "name": "Loar Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/51616c4c-805f-4d8e-852f-fd451d514945/", "api_url": "https://sharemaestro.com/factors/api/tickers/51616c4c-805f-4d8e-852f-fd451d514945/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0, "value": 0.03, "quality": 0.25, "momentum": 0.09, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 63.29, "market_cap": 6053751790, "pe_ratio": 89.0611, "earnings_yield": 0.0112, "ebitda_to_ev": 0.0248, "shareholder_yield": 0, "roe": 0.0576, "piotroski_f_score": 5, "momentum_12_1": -0.335, "volatility_252d": 0.3879 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:41.137607+00:00", "batch_id": "" }, "size": { "price_close": 63.29, "market_cap": 6053751790, "market_cap_usd": 6053751790, "enterprise_value": 6910593790, "shares_outstanding": 95651000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 89.0611, "pb_ratio": 5.1307, "ptbv_ratio": null, "ps_ratio": 11.2584, "pcf_ratio": 55.0166, "pfcf_ratio": 48.3067, "ev_ebitda": 40.3894, "ev_ebit": 60.8241, "ev_sales": 12.8518, "ev_fcf": 55.144, "earnings_yield": 0.0112, "fcf_yield": 0.0181, "price_to_sales": 11.2584, "price_to_book": 5.1307, "price_to_cashflow": 55.0166, "ebitda_to_ev": 0.0248, "sales_yield": 0.0778 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5083, "operating_margin": 0.2113, "net_margin": 0.1264, "ebitda_margin": 0.3182, "fcf_margin": 0.2331, "roe": 0.0576, "roa": 0.0296, "roic": 0.0501, "roc_greenblatt": null, "asset_turnover": 0.234, "cash_conversion": 1.8437, "accruals_ratio": -0.0183, "sbc_to_revenue": 0.0302, "piotroski_f_score": 5, "altman_z_score": 3.8195, "earnings_stability_5y": 0.5636, "revenue_stability_5y": 0.3038, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1189, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9479, "net_debt_to_ebitda": 5.0079, "debt_to_assets": 0.4141, "interest_coverage": 2.9965, "current_ratio": 4.5602, "quick_ratio": 2.8924, "net_debt": 856842000, "local_beta": 0.0014, "volatility_252d": 0.3879, "volatility_60d": 0.8863, "max_drawdown_12m": -0.3707, "risk_adjusted_momentum": -0.8636 }, "growth": { "revenue_growth_1y": 0.2633, "revenue_growth_3y_cagr": 0.275, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.9257, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.5503, "book_value_growth_1y": 0.0319, "revenue_growth": 0.2633, "earnings_growth": 0.9257 }, "momentum": { "price_return_1m": 0.0584, "price_return_3m": -0.0888, "price_return_6m": -0.0589, "price_return_9m": -0.1725, "price_return_12m": -0.2962, "price_return_12m_ex1m": -0.335, "momentum_6m": -0.0589, "momentum_12m": -0.2962, "momentum_12_1": -0.335, "distance_from_52w_high": -0.2806, "distance_from_52w_low": 0.143, "relative_strength": -0.3961 }, "raw_ttm": { "revenue_ttm": 537712000, "gross_profit_ttm": 273340000, "ebit_ttm": 113616000, "ebitda_ttm": 171099000, "net_income_ttm": 67973000, "eps_diluted_ttm": 0.7106, "operating_cash_flow_ttm": 110035000, "capital_expenditure_ttm": 15284000, "fcf_ttm": 125319000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 37916000, "cash_and_equivalents": 94882000, "total_current_assets": 335087000, "total_current_liabilities": 73480000, "net_ppe": null, "total_assets": 2298355000, "total_debt": 951724000, "total_equity": 1179908000, "net_working_capital": 175103000, "book_value_per_share": 12.3356, "retained_earnings": 62729000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -658838000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 93, "rank_pb": 79, "rank_ptbv": 50, "rank_ps": 91, "rank_pcf": 94, "rank_ev_ebitda": 91, "rank_ev_ebit": 94, "rank_earnings_yield": 92, "rank_fcf_yield": 81, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 58, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 44, "rank_fcf_margin": 40, "rank_piotroski": 61, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 84 }, "composites": { "value_composite": 97, "quality_composite": 75, "momentum_composite": 91, "growth_composite": 6, "yield_composite": 92, "svqf_composite": 96, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 100, "quality_value_composite": 0.0866, "os_score": 0, "value_percentile": 0.03, "quality_percentile": 0.25, "momentum_percentile": 0.09, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4464, "ticker_id": 2505, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:41.137607+00:00", "batch_id": "", "os_score_delta": null, "price_close": 63.29, "market_cap": 6053751790, "market_cap_usd": 6053751790, "enterprise_value": 6910593790, "shares_outstanding": 95651000, "fx_rate_to_usd": null, "pe_ratio": 89.06112412, "pb_ratio": 5.13069815, "ptbv_ratio": null, "ps_ratio": 11.25835352, "pcf_ratio": 55.0166019, "pfcf_ratio": 48.30673553, "ev_ebitda": 40.38944582, "ev_ebit": 60.82412504, "ev_sales": 12.85184967, "ev_fcf": 55.14402277, "earnings_yield": 0.01122824, "fcf_yield": 0.01813433, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50833904, "operating_margin": 0.21129527, "net_margin": 0.12641154, "ebitda_margin": 0.31819822, "fcf_margin": 0.2330597, "roe": 0.05760873, "roa": 0.02957463, "roic": 0.050089, "roc_greenblatt": null, "asset_turnover": 0.23395515, "cash_conversion": 1.84365851, "accruals_ratio": -0.01830092, "sbc_to_revenue": 0.03019088, "debt_to_equity": 0.94791035, "net_debt_to_ebitda": 5.00787264, "debt_to_assets": 0.41408921, "interest_coverage": 2.99651862, "current_ratio": 4.56024769, "quick_ratio": 2.89235166, "net_debt": 856842000, "revenue_growth_1y": 0.26332013, "revenue_growth_3y_cagr": 0.27501274, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.92568984, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.55030618, "book_value_growth_1y": 0.03186476, "piotroski_f_score": 5, "altman_z_score": 3.81946903, "earnings_stability_5y": 0.563555, "revenue_stability_5y": 0.303801, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0583612, "price_return_3m": -0.0888281, "price_return_6m": -0.05888476, "price_return_9m": -0.17246339, "price_return_12m": -0.29615214, "price_return_12m_ex1m": -0.33496441, "distance_from_52w_high": -0.28063196, "distance_from_52w_low": 0.14303775, "relative_strength": -0.39611572, "local_beta": 0.0014, "volatility_252d": 0.387859, "volatility_60d": 0.886268, "max_drawdown_12m": -0.37065242, "revenue_ttm": 537712000, "gross_profit_ttm": 273340000, "ebit_ttm": 113616000, "ebitda_ttm": 171099000, "net_income_ttm": 67973000, "eps_diluted_ttm": 0.71063554, "operating_cash_flow_ttm": 110035000, "capital_expenditure_ttm": 15284000, "fcf_ttm": 125319000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 37916000, "cash_and_equivalents": 94882000, "total_current_assets": 335087000, "total_current_liabilities": 73480000, "net_ppe": null, "total_assets": 2298355000, "total_debt": 951724000, "total_equity": 1179908000, "net_working_capital": 175103000, "book_value_per_share": 12.33555321, "retained_earnings": 62729000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -658838000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 93, "rank_pb": 79, "rank_ptbv": 50, "rank_ps": 91, "rank_pcf": 94, "rank_ev_ebitda": 91, "rank_ev_ebit": 94, "rank_earnings_yield": 92, "rank_fcf_yield": 81, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 58, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 44, "rank_fcf_margin": 40, "rank_piotroski": 61, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 84, "value_composite": 97, "quality_composite": 75, "momentum_composite": 91, "growth_composite": 6, "yield_composite": 92, "svqf_composite": 96, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 63.29, "os": 0, "value": 0.03, "quality": 0.25, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 89.0611, "earnings_yield": 0.0112, "shareholder_yield": 0, "roe": 0.0576, "momentum_12_1": -0.335, "complete_fields": { "id": 4464, "ticker_id": 2505, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:41.137607+00:00", "batch_id": "", "os_score_delta": null, "price_close": 63.29, "market_cap": 6053751790, "market_cap_usd": 6053751790, "enterprise_value": 6910593790, "shares_outstanding": 95651000, "fx_rate_to_usd": null, "pe_ratio": 89.06112412, "pb_ratio": 5.13069815, "ptbv_ratio": null, "ps_ratio": 11.25835352, "pcf_ratio": 55.0166019, "pfcf_ratio": 48.30673553, "ev_ebitda": 40.38944582, "ev_ebit": 60.82412504, "ev_sales": 12.85184967, "ev_fcf": 55.14402277, "earnings_yield": 0.01122824, "fcf_yield": 0.01813433, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.50833904, "operating_margin": 0.21129527, "net_margin": 0.12641154, "ebitda_margin": 0.31819822, "fcf_margin": 0.2330597, "roe": 0.05760873, "roa": 0.02957463, "roic": 0.050089, "roc_greenblatt": null, "asset_turnover": 0.23395515, "cash_conversion": 1.84365851, "accruals_ratio": -0.01830092, "sbc_to_revenue": 0.03019088, "debt_to_equity": 0.94791035, "net_debt_to_ebitda": 5.00787264, "debt_to_assets": 0.41408921, "interest_coverage": 2.99651862, "current_ratio": 4.56024769, "quick_ratio": 2.89235166, "net_debt": 856842000, "revenue_growth_1y": 0.26332013, "revenue_growth_3y_cagr": 0.27501274, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.92568984, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.55030618, "book_value_growth_1y": 0.03186476, "piotroski_f_score": 5, "altman_z_score": 3.81946903, "earnings_stability_5y": 0.563555, "revenue_stability_5y": 0.303801, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.0583612, "price_return_3m": -0.0888281, "price_return_6m": -0.05888476, "price_return_9m": -0.17246339, "price_return_12m": -0.29615214, "price_return_12m_ex1m": -0.33496441, "distance_from_52w_high": -0.28063196, "distance_from_52w_low": 0.14303775, "relative_strength": -0.39611572, "local_beta": 0.0014, "volatility_252d": 0.387859, "volatility_60d": 0.886268, "max_drawdown_12m": -0.37065242, "revenue_ttm": 537712000, "gross_profit_ttm": 273340000, "ebit_ttm": 113616000, "ebitda_ttm": 171099000, "net_income_ttm": 67973000, "eps_diluted_ttm": 0.71063554, "operating_cash_flow_ttm": 110035000, "capital_expenditure_ttm": 15284000, "fcf_ttm": 125319000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 37916000, "cash_and_equivalents": 94882000, "total_current_assets": 335087000, "total_current_liabilities": 73480000, "net_ppe": null, "total_assets": 2298355000, "total_debt": 951724000, "total_equity": 1179908000, "net_working_capital": 175103000, "book_value_per_share": 12.33555321, "retained_earnings": 62729000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -658838000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 93, "rank_pb": 79, "rank_ptbv": 50, "rank_ps": 91, "rank_pcf": 94, "rank_ev_ebitda": 91, "rank_ev_ebit": 94, "rank_earnings_yield": 92, "rank_fcf_yield": 81, "rank_dividend_yield": 88, "rank_shareholder_yield": 88, "rank_total_yield": 88, "rank_roe": 58, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 44, "rank_fcf_margin": 40, "rank_piotroski": 61, "rank_accruals": 67, "rank_sue": 50, "rank_eps_growth_1y": 14, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 18, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 84, "value_composite": 97, "quality_composite": 75, "momentum_composite": 91, "growth_composite": 6, "yield_composite": 92, "svqf_composite": 96, "vc1_composite": 98, "vc2_composite": 99, "vc3_composite": 99, "trending_value_composite": null, "overall_composite": 100, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 21, "small_cap_core_rank": 99, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 496283000, "cost_of_revenue": 234958000, "gross_profit": 261325000, "ebit": 106243000, "ebitda": 157243000, "pretax_income": 80578000, "tax_provision": 8432000, "net_income": 72146000, "net_income_to_common": 72146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 716797000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95893000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 112280000, "capital_expenditure": 13023000, "free_cash_flow": 125303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290558, "ticker_id": 2505, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106243000", "ebitda": "157243000", "netIncome": "72146000", "grossProfit": "261325000", "depreciation": "None", "totalRevenue": "496283000", "costOfRevenue": "234958000", "interestIncome": "None", "incomeBeforeTax": "80578000", "interestExpense": "25665000", "operatingIncome": "119254000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8432000", "reportedCurrency": "USD", "netInterestIncome": "-25665000", "nonInterestIncome": "None", "operatingExpenses": "142071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13052000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "94716000", "netIncomeFromContinuingOperations": "72146000" }, "balance": { "goodwill": "1008377000", "inventory": "109036000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "2029875000", "longTermDebt": "711338000", "shortTermDebt": "5459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "606406000", "reportedCurrency": "USD", "retainedEarnings": "51586000", "totalLiabilities": "855122000", "otherCurrentAssets": "16609000", "totalCurrentAssets": "298498000", "currentLongTermDebt": "4362000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1731377000", "currentAccountsPayable": "18606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13955000", "totalShareholderEquity": "1174753000", "capitalLeaseObligations": "9593000", "otherCurrentLiabilities": "36419000", "totalCurrentLiabilities": "63506000", "otherNonCurrentLiabilities": "3405000", "totalNonCurrentLiabilities": "791616000", "cashAndShortTermInvestments": "84827000", "commonStockSharesOutstanding": "95893000", "intangibleAssetsExcludingGoodwill": "606406000", "cashAndCashEquivalentsAtCarryingValue": "84827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9559000", "operatingCashflow": "112280000", "capitalExpenditures": "13023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "439227000", "cashflowFromInvestment": "-520877000", "stockBasedCompensation": "14931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 496283000, "cost_of_revenue": 234958000, "gross_profit": 261325000, "research_and_development": 13052000, "selling_general_admin": 94716000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106243000, "depreciation_amortisation": 51000000, "ebitda": 157243000, "interest_expense": 25665000, "interest_income": null, "other_non_operating": null, "pretax_income": 80578000, "tax_provision": 8432000, "effective_tax_rate": null, "net_income": 72146000, "net_income_continuing_ops": 72146000, "net_income_to_common": 72146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84827000, "short_term_investments": null, "net_receivables": 88026000, "inventory": 109036000, "other_current_assets": null, "total_current_assets": 298498000, "net_ppe": null, "goodwill": 1008377000, "intangible_assets": 606406000, "goodwill_and_intangibles": 1614783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1731377000, "total_assets": 2029875000, "short_term_debt": 5459000, "accounts_payable": 18606000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63506000, "long_term_debt": 711338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 791616000, "total_liabilities": 855122000, "total_debt": 716797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 51586000, "total_equity": 1174753000, "shares_outstanding": 95893000, "operating_cash_flow": 112280000, "stock_based_compensation": 14931000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13023000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -520877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 439227000, "free_cash_flow": 125303000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106243000", "ebitda": "157243000", "netIncome": "72146000", "grossProfit": "261325000", "depreciation": "None", "totalRevenue": "496283000", "costOfRevenue": "234958000", "interestIncome": "None", "incomeBeforeTax": "80578000", "interestExpense": "25665000", "operatingIncome": "119254000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8432000", "reportedCurrency": "USD", "netInterestIncome": "-25665000", "nonInterestIncome": "None", "operatingExpenses": "142071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13052000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "234958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51000000", "sellingGeneralAndAdministrative": "94716000", "netIncomeFromContinuingOperations": "72146000" }, "balance": { "goodwill": "1008377000", "inventory": "109036000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "2029875000", "longTermDebt": "711338000", "shortTermDebt": "5459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "606406000", "reportedCurrency": "USD", "retainedEarnings": "51586000", "totalLiabilities": "855122000", "otherCurrentAssets": "16609000", "totalCurrentAssets": "298498000", "currentLongTermDebt": "4362000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1731377000", "currentAccountsPayable": "18606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13955000", "totalShareholderEquity": "1174753000", "capitalLeaseObligations": "9593000", "otherCurrentLiabilities": "36419000", "totalCurrentLiabilities": "63506000", "otherNonCurrentLiabilities": "3405000", "totalNonCurrentLiabilities": "791616000", "cashAndShortTermInvestments": "84827000", "commonStockSharesOutstanding": "95893000", "intangibleAssetsExcludingGoodwill": "606406000", "cashAndCashEquivalentsAtCarryingValue": "84827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-9559000", "operatingCashflow": "112280000", "capitalExpenditures": "13023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "439227000", "cashflowFromInvestment": "-520877000", "stockBasedCompensation": "14931000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 402819000, "cost_of_revenue": 203994000, "gross_profit": 198825000, "ebit": 81173000, "ebitda": 124243000, "pretax_income": 29061000, "tax_provision": 6830000, "net_income": 22231000, "net_income_to_common": 22231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54066000, "total_current_assets": 220670000, "total_assets": 1450618000, "short_term_debt": 835000, "long_term_debt": 277293000, "total_debt": 278128000, "total_liabilities": 362113000, "total_equity": 1088505000, "shares_outstanding": 91684000, "goodwill_and_intangibles": 1128199000 }, "cash_flow": { "operating_cash_flow": 54971000, "capital_expenditure": 8871000, "free_cash_flow": 63842000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290563, "ticker_id": 2505, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81173000", "ebitda": "124243000", "netIncome": "22231000", "grossProfit": "198825000", "depreciation": "None", "totalRevenue": "402819000", "costOfRevenue": "203994000", "interestIncome": "None", "incomeBeforeTax": "29061000", "interestExpense": "52112000", "operatingIncome": "87632000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6830000", "reportedCurrency": "USD", "netInterestIncome": "-58571000", "nonInterestIncome": "None", "operatingExpenses": "111193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8778000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43070000", "sellingGeneralAndAdministrative": "73601000", "netIncomeFromContinuingOperations": "22231000" }, "balance": { "goodwill": "693537000", "inventory": "92639000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "1450618000", "longTermDebt": "277293000", "shortTermDebt": "835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "434662000", "reportedCurrency": "USD", "retainedEarnings": "-20560000", "totalLiabilities": "362113000", "otherCurrentAssets": "9499000", "totalCurrentAssets": "220670000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1229948000", "currentAccountsPayable": "12086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286434000", "totalShareholderEquity": "1088505000", "capitalLeaseObligations": "9141000", "otherCurrentLiabilities": "22742000", "totalCurrentLiabilities": "41806000", "otherNonCurrentLiabilities": "1816000", "totalNonCurrentLiabilities": "320307000", "cashAndShortTermInvestments": "54066000", "commonStockSharesOutstanding": "91684000", "intangibleAssetsExcludingGoodwill": "434662000", "cashAndCashEquivalentsAtCarryingValue": "54066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22231000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-12051000", "operatingCashflow": "54971000", "capitalExpenditures": "8871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "370022000", "cashflowFromInvestment": "-392131000", "stockBasedCompensation": "11103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43070000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 402819000, "cost_of_revenue": 203994000, "gross_profit": 198825000, "research_and_development": 8778000, "selling_general_admin": 73601000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81173000, "depreciation_amortisation": 43070000, "ebitda": 124243000, "interest_expense": 52112000, "interest_income": null, "other_non_operating": null, "pretax_income": 29061000, "tax_provision": 6830000, "effective_tax_rate": null, "net_income": 22231000, "net_income_continuing_ops": 22231000, "net_income_to_common": 22231000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54066000, "short_term_investments": null, "net_receivables": 64466000, "inventory": 92639000, "other_current_assets": null, "total_current_assets": 220670000, "net_ppe": null, "goodwill": 693537000, "intangible_assets": 434662000, "goodwill_and_intangibles": 1128199000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1229948000, "total_assets": 1450618000, "short_term_debt": 835000, "accounts_payable": 12086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41806000, "long_term_debt": 277293000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 320307000, "total_liabilities": 362113000, "total_debt": 278128000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20560000, "total_equity": 1088505000, "shares_outstanding": 91684000, "operating_cash_flow": 54971000, "stock_based_compensation": 11103000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -392131000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 370022000, "free_cash_flow": 63842000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81173000", "ebitda": "124243000", "netIncome": "22231000", "grossProfit": "198825000", "depreciation": "None", "totalRevenue": "402819000", "costOfRevenue": "203994000", "interestIncome": "None", "incomeBeforeTax": "29061000", "interestExpense": "52112000", "operatingIncome": "87632000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6830000", "reportedCurrency": "USD", "netInterestIncome": "-58571000", "nonInterestIncome": "None", "operatingExpenses": "111193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8778000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203994000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43070000", "sellingGeneralAndAdministrative": "73601000", "netIncomeFromContinuingOperations": "22231000" }, "balance": { "goodwill": "693537000", "inventory": "92639000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "1450618000", "longTermDebt": "277293000", "shortTermDebt": "835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "434662000", "reportedCurrency": "USD", "retainedEarnings": "-20560000", "totalLiabilities": "362113000", "otherCurrentAssets": "9499000", "totalCurrentAssets": "220670000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1229948000", "currentAccountsPayable": "12086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286434000", "totalShareholderEquity": "1088505000", "capitalLeaseObligations": "9141000", "otherCurrentLiabilities": "22742000", "totalCurrentLiabilities": "41806000", "otherNonCurrentLiabilities": "1816000", "totalNonCurrentLiabilities": "320307000", "cashAndShortTermInvestments": "54066000", "commonStockSharesOutstanding": "91684000", "intangibleAssetsExcludingGoodwill": "434662000", "cashAndCashEquivalentsAtCarryingValue": "54066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22231000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-12051000", "operatingCashflow": "54971000", "capitalExpenditures": "8871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "370022000", "cashflowFromInvestment": "-392131000", "stockBasedCompensation": "11103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43070000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 317477000, "cost_of_revenue": 163213000, "gross_profit": 154264000, "ebit": 69491000, "ebitda": 107515000, "pretax_income": 2437000, "tax_provision": 7052000, "net_income": -4615000, "net_income_to_common": -4615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21489000, "total_current_assets": 170676000, "total_assets": 1050445000, "short_term_debt": 7695000, "long_term_debt": 528582000, "total_debt": 536277000, "total_liabilities": 632304000, "total_equity": 418141000, "shares_outstanding": 88000000, "goodwill_and_intangibles": 787430000 }, "cash_flow": { "operating_cash_flow": 12813000, "capital_expenditure": 12134000, "free_cash_flow": 24947000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290568, "ticker_id": 2505, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69491000", "ebitda": "107515000", "netIncome": "-4615000", "grossProfit": "154264000", "depreciation": "None", "totalRevenue": "317477000", "costOfRevenue": "163213000", "interestIncome": "None", "incomeBeforeTax": "2437000", "interestExpense": "67054000", "operatingIncome": "69491000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7052000", "reportedCurrency": "USD", "netInterestIncome": "-67054000", "nonInterestIncome": "None", "operatingExpenses": "84773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6279000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38024000", "sellingGeneralAndAdministrative": "49363000", "netIncomeFromContinuingOperations": "-4615000" }, "balance": { "goodwill": "470888000", "inventory": "77962000", "commonStock": "418141000", "currentDebt": "None", "investments": "None", "totalAssets": "1050445000", "longTermDebt": "528582000", "shortTermDebt": "7695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "316542000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "632304000", "otherCurrentAssets": "11830000", "totalCurrentAssets": "170676000", "currentLongTermDebt": "6896000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "879769000", "currentAccountsPayable": "12876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "545480000", "totalShareholderEquity": "418141000", "capitalLeaseObligations": "10002000", "otherCurrentLiabilities": "23300000", "totalCurrentLiabilities": "51480000", "otherNonCurrentLiabilities": "6254000", "totalNonCurrentLiabilities": "580824000", "cashAndShortTermInvestments": "21489000", "commonStockSharesOutstanding": "88000000", "intangibleAssetsExcludingGoodwill": "316542000", "cashAndCashEquivalentsAtCarryingValue": "21489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4615000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11171000", "operatingCashflow": "12813000", "capitalExpenditures": "12134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45717000", "cashflowFromInvestment": "-72557000", "stockBasedCompensation": "372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317477000, "cost_of_revenue": 163213000, "gross_profit": 154264000, "research_and_development": 6279000, "selling_general_admin": 49363000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69491000, "depreciation_amortisation": 38024000, "ebitda": 107515000, "interest_expense": 67054000, "interest_income": null, "other_non_operating": null, "pretax_income": 2437000, "tax_provision": 7052000, "effective_tax_rate": null, "net_income": -4615000, "net_income_continuing_ops": -4615000, "net_income_to_common": -4615000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21489000, "short_term_investments": null, "net_receivables": 59395000, "inventory": 77962000, "other_current_assets": null, "total_current_assets": 170676000, "net_ppe": null, "goodwill": 470888000, "intangible_assets": 316542000, "goodwill_and_intangibles": 787430000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 879769000, "total_assets": 1050445000, "short_term_debt": 7695000, "accounts_payable": 12876000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51480000, "long_term_debt": 528582000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 580824000, "total_liabilities": 632304000, "total_debt": 536277000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 418141000, "shares_outstanding": 88000000, "operating_cash_flow": 12813000, "stock_based_compensation": 372000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12134000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -72557000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45717000, "free_cash_flow": 24947000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69491000", "ebitda": "107515000", "netIncome": "-4615000", "grossProfit": "154264000", "depreciation": "None", "totalRevenue": "317477000", "costOfRevenue": "163213000", "interestIncome": "None", "incomeBeforeTax": "2437000", "interestExpense": "67054000", "operatingIncome": "69491000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "7052000", "reportedCurrency": "USD", "netInterestIncome": "-67054000", "nonInterestIncome": "None", "operatingExpenses": "84773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6279000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "163213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38024000", "sellingGeneralAndAdministrative": "49363000", "netIncomeFromContinuingOperations": "-4615000" }, "balance": { "goodwill": "470888000", "inventory": "77962000", "commonStock": "418141000", "currentDebt": "None", "investments": "None", "totalAssets": "1050445000", "longTermDebt": "528582000", "shortTermDebt": "7695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "316542000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "632304000", "otherCurrentAssets": "11830000", "totalCurrentAssets": "170676000", "currentLongTermDebt": "6896000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "879769000", "currentAccountsPayable": "12876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "545480000", "totalShareholderEquity": "418141000", "capitalLeaseObligations": "10002000", "otherCurrentLiabilities": "23300000", "totalCurrentLiabilities": "51480000", "otherNonCurrentLiabilities": "6254000", "totalNonCurrentLiabilities": "580824000", "cashAndShortTermInvestments": "21489000", "commonStockSharesOutstanding": "88000000", "intangibleAssetsExcludingGoodwill": "316542000", "cashAndCashEquivalentsAtCarryingValue": "21489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4615000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11171000", "operatingCashflow": "12813000", "capitalExpenditures": "12134000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "45717000", "cashflowFromInvestment": "-72557000", "stockBasedCompensation": "372000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38024000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 239434000, "cost_of_revenue": 127934000, "gross_profit": 111500000, "ebit": 39460000, "ebitda": 73416000, "pretax_income": -2611000, "tax_provision": -142000, "net_income": -2469000, "net_income_to_common": -2469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35497000, "total_current_assets": 149846000, "total_assets": 994521000, "short_term_debt": 6018000, "long_term_debt": 481986000, "total_debt": 488004000, "total_liabilities": 572547000, "total_equity": 421974000, "shares_outstanding": 77000000, "goodwill_and_intangibles": 764649000 }, "cash_flow": { "operating_cash_flow": 13270000, "capital_expenditure": 7934000, "free_cash_flow": 21204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290573, "ticker_id": 2505, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39460000", "ebitda": "73416000", "netIncome": "-2469000", "grossProfit": "111500000", "depreciation": "None", "totalRevenue": "239434000", "costOfRevenue": "127934000", "interestIncome": "None", "incomeBeforeTax": "-2611000", "interestExpense": "42071000", "operatingIncome": "39460000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-142000", "reportedCurrency": "USD", "netInterestIncome": "-42071000", "nonInterestIncome": "None", "operatingExpenses": "72040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4204000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33956000", "sellingGeneralAndAdministrative": "37990000", "netIncomeFromContinuingOperations": "-2469000" }, "balance": { "goodwill": "441992000", "inventory": "61001000", "commonStock": "421974000", "currentDebt": "None", "investments": "None", "totalAssets": "994521000", "longTermDebt": "481986000", "shortTermDebt": "6018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "322657000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "572547000", "otherCurrentAssets": "11806000", "totalCurrentAssets": "149846000", "currentLongTermDebt": "5039000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "844675000", "currentAccountsPayable": "10167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "496444000", "totalShareholderEquity": "421974000", "capitalLeaseObligations": "9419000", "otherCurrentLiabilities": "20749000", "totalCurrentLiabilities": "38405000", "otherNonCurrentLiabilities": "3075000", "totalNonCurrentLiabilities": "534142000", "cashAndShortTermInvestments": "35497000", "commonStockSharesOutstanding": "77000000", "intangibleAssetsExcludingGoodwill": "322657000", "cashAndCashEquivalentsAtCarryingValue": "35497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2469000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6193000", "operatingCashflow": "13270000", "capitalExpenditures": "7934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135305000", "cashflowFromInvestment": "-181833000", "stockBasedCompensation": "1526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 239434000, "cost_of_revenue": 127934000, "gross_profit": 111500000, "research_and_development": 4204000, "selling_general_admin": 37990000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39460000, "depreciation_amortisation": 33956000, "ebitda": 73416000, "interest_expense": 42071000, "interest_income": null, "other_non_operating": null, "pretax_income": -2611000, "tax_provision": -142000, "effective_tax_rate": null, "net_income": -2469000, "net_income_continuing_ops": -2469000, "net_income_to_common": -2469000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35497000, "short_term_investments": null, "net_receivables": 41542000, "inventory": 61001000, "other_current_assets": null, "total_current_assets": 149846000, "net_ppe": null, "goodwill": 441992000, "intangible_assets": 322657000, "goodwill_and_intangibles": 764649000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 844675000, "total_assets": 994521000, "short_term_debt": 6018000, "accounts_payable": 10167000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38405000, "long_term_debt": 481986000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 534142000, "total_liabilities": 572547000, "total_debt": 488004000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 421974000, "shares_outstanding": 77000000, "operating_cash_flow": 13270000, "stock_based_compensation": 1526000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7934000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -181833000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 135305000, "free_cash_flow": 21204000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39460000", "ebitda": "73416000", "netIncome": "-2469000", "grossProfit": "111500000", "depreciation": "None", "totalRevenue": "239434000", "costOfRevenue": "127934000", "interestIncome": "None", "incomeBeforeTax": "-2611000", "interestExpense": "42071000", "operatingIncome": "39460000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-142000", "reportedCurrency": "USD", "netInterestIncome": "-42071000", "nonInterestIncome": "None", "operatingExpenses": "72040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4204000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "127934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33956000", "sellingGeneralAndAdministrative": "37990000", "netIncomeFromContinuingOperations": "-2469000" }, "balance": { "goodwill": "441992000", "inventory": "61001000", "commonStock": "421974000", "currentDebt": "None", "investments": "None", "totalAssets": "994521000", "longTermDebt": "481986000", "shortTermDebt": "6018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "322657000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "572547000", "otherCurrentAssets": "11806000", "totalCurrentAssets": "149846000", "currentLongTermDebt": "5039000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41542000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "844675000", "currentAccountsPayable": "10167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "496444000", "totalShareholderEquity": "421974000", "capitalLeaseObligations": "9419000", "otherCurrentLiabilities": "20749000", "totalCurrentLiabilities": "38405000", "otherNonCurrentLiabilities": "3075000", "totalNonCurrentLiabilities": "534142000", "cashAndShortTermInvestments": "35497000", "commonStockSharesOutstanding": "77000000", "intangibleAssetsExcludingGoodwill": "322657000", "cashAndCashEquivalentsAtCarryingValue": "35497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2469000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-6193000", "operatingCashflow": "13270000", "capitalExpenditures": "7934000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "135305000", "cashflowFromInvestment": "-181833000", "stockBasedCompensation": "1526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33956000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 156088000, "cost_of_revenue": 76847000, "gross_profit": 79241000, "ebit": 33517000, "ebitda": 52459000, "pretax_income": 14807000, "tax_provision": 3664000, "net_income": 11143000, "net_income_to_common": 11143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94882000, "total_current_assets": 335087000, "total_assets": 2298355000, "short_term_debt": 8378000, "long_term_debt": 943346000, "total_debt": 951724000, "total_liabilities": 1118447000, "total_equity": 1179908000, "shares_outstanding": 95651000, "goodwill_and_intangibles": 1838746000 }, "cash_flow": { "operating_cash_flow": 26115000, "capital_expenditure": 4108000, "free_cash_flow": 30223000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290556, "ticker_id": 2505, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33517000", "ebitda": "52459000", "netIncome": "11143000", "grossProfit": "79241000", "depreciation": "None", "totalRevenue": "156088000", "costOfRevenue": "76847000", "interestIncome": "None", "incomeBeforeTax": "14807000", "interestExpense": "18710000", "operatingIncome": "34969000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3664000", "reportedCurrency": "USD", "netInterestIncome": "-18710000", "nonInterestIncome": "None", "operatingExpenses": "44272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4424000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18942000", "sellingGeneralAndAdministrative": "27884000", "netIncomeFromContinuingOperations": "11143000" }, "balance": { "goodwill": "1081154000", "inventory": "122557000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "2298355000", "longTermDebt": "943346000", "shortTermDebt": "8378000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "757592000", "reportedCurrency": "USD", "retainedEarnings": "62729000", "totalLiabilities": "1118447000", "otherCurrentAssets": "16961000", "totalCurrentAssets": "335087000", "currentLongTermDebt": "6720000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1963268000", "currentAccountsPayable": "23885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16937000", "totalShareholderEquity": "1179908000", "capitalLeaseObligations": "10217000", "otherCurrentLiabilities": "38684000", "totalCurrentLiabilities": "73480000", "otherNonCurrentLiabilities": "18593000", "totalNonCurrentLiabilities": "1044967000", "cashAndShortTermInvestments": "94882000", "commonStockSharesOutstanding": "95651000", "intangibleAssetsExcludingGoodwill": "757592000", "cashAndCashEquivalentsAtCarryingValue": "94882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11143000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6146000", "operatingCashflow": "26115000", "capitalExpenditures": "4108000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238274000", "cashflowFromInvestment": "-253976000", "stockBasedCompensation": "4392000", "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": "18942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 156088000, "cost_of_revenue": 76847000, "gross_profit": 79241000, "research_and_development": 4424000, "selling_general_admin": 27884000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33517000, "depreciation_amortisation": 18942000, "ebitda": 52459000, "interest_expense": 18710000, "interest_income": null, "other_non_operating": null, "pretax_income": 14807000, "tax_provision": 3664000, "effective_tax_rate": null, "net_income": 11143000, "net_income_continuing_ops": 11143000, "net_income_to_common": 11143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94882000, "short_term_investments": null, "net_receivables": 100687000, "inventory": 122557000, "other_current_assets": null, "total_current_assets": 335087000, "net_ppe": null, "goodwill": 1081154000, "intangible_assets": 757592000, "goodwill_and_intangibles": 1838746000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1963268000, "total_assets": 2298355000, "short_term_debt": 8378000, "accounts_payable": 23885000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73480000, "long_term_debt": 943346000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1044967000, "total_liabilities": 1118447000, "total_debt": 951724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 62729000, "total_equity": 1179908000, "shares_outstanding": 95651000, "operating_cash_flow": 26115000, "stock_based_compensation": 4392000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4108000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -253976000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 238274000, "free_cash_flow": 30223000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33517000", "ebitda": "52459000", "netIncome": "11143000", "grossProfit": "79241000", "depreciation": "None", "totalRevenue": "156088000", "costOfRevenue": "76847000", "interestIncome": "None", "incomeBeforeTax": "14807000", "interestExpense": "18710000", "operatingIncome": "34969000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3664000", "reportedCurrency": "USD", "netInterestIncome": "-18710000", "nonInterestIncome": "None", "operatingExpenses": "44272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4424000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18942000", "sellingGeneralAndAdministrative": "27884000", "netIncomeFromContinuingOperations": "11143000" }, "balance": { "goodwill": "1081154000", "inventory": "122557000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "2298355000", "longTermDebt": "943346000", "shortTermDebt": "8378000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "757592000", "reportedCurrency": "USD", "retainedEarnings": "62729000", "totalLiabilities": "1118447000", "otherCurrentAssets": "16961000", "totalCurrentAssets": "335087000", "currentLongTermDebt": "6720000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "100687000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1963268000", "currentAccountsPayable": "23885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "16937000", "totalShareholderEquity": "1179908000", "capitalLeaseObligations": "10217000", "otherCurrentLiabilities": "38684000", "totalCurrentLiabilities": "73480000", "otherNonCurrentLiabilities": "18593000", "totalNonCurrentLiabilities": "1044967000", "cashAndShortTermInvestments": "94882000", "commonStockSharesOutstanding": "95651000", "intangibleAssetsExcludingGoodwill": "757592000", "cashAndCashEquivalentsAtCarryingValue": "94882000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11143000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6146000", "operatingCashflow": "26115000", "capitalExpenditures": "4108000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "238274000", "cashflowFromInvestment": "-253976000", "stockBasedCompensation": "4392000", "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": "18942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 131750000, "cost_of_revenue": 63108000, "gross_profit": 68642000, "ebit": 23762000, "ebitda": 36828000, "pretax_income": 17049000, "tax_provision": 4538000, "net_income": 12511000, "net_income_to_common": 12511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84827000, "total_current_assets": 298498000, "total_assets": 2029875000, "short_term_debt": 5459000, "long_term_debt": 711338000, "total_debt": 716797000, "total_liabilities": 855122000, "total_equity": 1174753000, "shares_outstanding": 95813000, "goodwill_and_intangibles": 1614783000 }, "cash_flow": { "operating_cash_flow": 30423000, "capital_expenditure": 5530000, "free_cash_flow": 35953000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290557, "ticker_id": 2505, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23762000", "ebitda": "36828000", "netIncome": "12511000", "grossProfit": "68642000", "depreciation": "None", "totalRevenue": "131750000", "costOfRevenue": "63108000", "interestIncome": "None", "incomeBeforeTax": "17049000", "interestExpense": "6713000", "operatingIncome": "31055000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4538000", "reportedCurrency": "USD", "netInterestIncome": "-6713000", "nonInterestIncome": "None", "operatingExpenses": "37587000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3588000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13066000", "sellingGeneralAndAdministrative": "25317000", "netIncomeFromContinuingOperations": "12511000" }, "balance": { "goodwill": "1008377000", "inventory": "109036000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "2029875000", "longTermDebt": "711338000", "shortTermDebt": "5459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "606406000", "reportedCurrency": "USD", "retainedEarnings": "51586000", "totalLiabilities": "855122000", "otherCurrentAssets": "16609000", "totalCurrentAssets": "298498000", "currentLongTermDebt": "4362000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1731377000", "currentAccountsPayable": "18606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13955000", "totalShareholderEquity": "1174753000", "capitalLeaseObligations": "9593000", "otherCurrentLiabilities": "36419000", "totalCurrentLiabilities": "63506000", "otherNonCurrentLiabilities": "3405000", "totalNonCurrentLiabilities": "791616000", "cashAndShortTermInvestments": "84827000", "commonStockSharesOutstanding": "95813000", "intangibleAssetsExcludingGoodwill": "606406000", "cashAndCashEquivalentsAtCarryingValue": "84827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2681000", "operatingCashflow": "30423000", "capitalExpenditures": "5530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "436041000", "cashflowFromInvestment": "-480571000", "stockBasedCompensation": "4314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13066000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 131750000, "cost_of_revenue": 63108000, "gross_profit": 68642000, "research_and_development": 3588000, "selling_general_admin": 25317000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23762000, "depreciation_amortisation": 13066000, "ebitda": 36828000, "interest_expense": 6713000, "interest_income": null, "other_non_operating": null, "pretax_income": 17049000, "tax_provision": 4538000, "effective_tax_rate": null, "net_income": 12511000, "net_income_continuing_ops": 12511000, "net_income_to_common": 12511000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84827000, "short_term_investments": null, "net_receivables": 88026000, "inventory": 109036000, "other_current_assets": null, "total_current_assets": 298498000, "net_ppe": null, "goodwill": 1008377000, "intangible_assets": 606406000, "goodwill_and_intangibles": 1614783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1731377000, "total_assets": 2029875000, "short_term_debt": 5459000, "accounts_payable": 18606000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 63506000, "long_term_debt": 711338000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 791616000, "total_liabilities": 855122000, "total_debt": 716797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 51586000, "total_equity": 1174753000, "shares_outstanding": 95813000, "operating_cash_flow": 30423000, "stock_based_compensation": 4314000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5530000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -480571000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 436041000, "free_cash_flow": 35953000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23762000", "ebitda": "36828000", "netIncome": "12511000", "grossProfit": "68642000", "depreciation": "None", "totalRevenue": "131750000", "costOfRevenue": "63108000", "interestIncome": "None", "incomeBeforeTax": "17049000", "interestExpense": "6713000", "operatingIncome": "31055000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4538000", "reportedCurrency": "USD", "netInterestIncome": "-6713000", "nonInterestIncome": "None", "operatingExpenses": "37587000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3588000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "63108000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13066000", "sellingGeneralAndAdministrative": "25317000", "netIncomeFromContinuingOperations": "12511000" }, "balance": { "goodwill": "1008377000", "inventory": "109036000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "2029875000", "longTermDebt": "711338000", "shortTermDebt": "5459000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "606406000", "reportedCurrency": "USD", "retainedEarnings": "51586000", "totalLiabilities": "855122000", "otherCurrentAssets": "16609000", "totalCurrentAssets": "298498000", "currentLongTermDebt": "4362000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88026000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1731377000", "currentAccountsPayable": "18606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "13955000", "totalShareholderEquity": "1174753000", "capitalLeaseObligations": "9593000", "otherCurrentLiabilities": "36419000", "totalCurrentLiabilities": "63506000", "otherNonCurrentLiabilities": "3405000", "totalNonCurrentLiabilities": "791616000", "cashAndShortTermInvestments": "84827000", "commonStockSharesOutstanding": "95813000", "intangibleAssetsExcludingGoodwill": "606406000", "cashAndCashEquivalentsAtCarryingValue": "84827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12511000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2681000", "operatingCashflow": "30423000", "capitalExpenditures": "5530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "436041000", "cashflowFromInvestment": "-480571000", "stockBasedCompensation": "4314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13066000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 126751000, "cost_of_revenue": 59973000, "gross_profit": 66778000, "ebit": 29020000, "ebitda": 41809000, "pretax_income": 23008000, "tax_provision": -4598000, "net_income": 27606000, "net_income_to_common": 27606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98955000, "total_current_assets": 295476000, "total_assets": 1534046000, "short_term_debt": 960000, "long_term_debt": 279357000, "total_debt": 280317000, "total_liabilities": 373850000, "total_equity": 1160196000, "shares_outstanding": 95875000, "goodwill_and_intangibles": 1130040000 }, "cash_flow": { "operating_cash_flow": 29694000, "capital_expenditure": 2775000, "free_cash_flow": 32469000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290559, "ticker_id": 2505, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29020000", "ebitda": "41809000", "netIncome": "27606000", "grossProfit": "66778000", "depreciation": "None", "totalRevenue": "126751000", "costOfRevenue": "59973000", "interestIncome": "None", "incomeBeforeTax": "23008000", "interestExpense": "6012000", "operatingIncome": "31301000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4598000", "reportedCurrency": "USD", "netInterestIncome": "-6012000", "nonInterestIncome": "None", "operatingExpenses": "35477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2943000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12789000", "sellingGeneralAndAdministrative": "23771000", "netIncomeFromContinuingOperations": "27606000" }, "balance": { "goodwill": "705581000", "inventory": "105471000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "1534046000", "longTermDebt": "279357000", "shortTermDebt": "960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "424459000", "reportedCurrency": "USD", "retainedEarnings": "39075000", "totalLiabilities": "373850000", "otherCurrentAssets": "10891000", "totalCurrentAssets": "295476000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1238570000", "currentAccountsPayable": "17653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288631000", "totalShareholderEquity": "1160196000", "capitalLeaseObligations": "9274000", "otherCurrentLiabilities": "27575000", "totalCurrentLiabilities": "49883000", "otherNonCurrentLiabilities": "1935000", "totalNonCurrentLiabilities": "323967000", "cashAndShortTermInvestments": "98955000", "commonStockSharesOutstanding": "95875000", "intangibleAssetsExcludingGoodwill": "424459000", "cashAndCashEquivalentsAtCarryingValue": "98955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3361000", "operatingCashflow": "29694000", "capitalExpenditures": "2775000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1437000", "cashflowFromInvestment": "-35588000", "stockBasedCompensation": "3878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 126751000, "cost_of_revenue": 59973000, "gross_profit": 66778000, "research_and_development": 2943000, "selling_general_admin": 23771000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29020000, "depreciation_amortisation": 12789000, "ebitda": 41809000, "interest_expense": 6012000, "interest_income": null, "other_non_operating": null, "pretax_income": 23008000, "tax_provision": -4598000, "effective_tax_rate": null, "net_income": 27606000, "net_income_continuing_ops": 27606000, "net_income_to_common": 27606000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98955000, "short_term_investments": null, "net_receivables": 80159000, "inventory": 105471000, "other_current_assets": null, "total_current_assets": 295476000, "net_ppe": null, "goodwill": 705581000, "intangible_assets": 424459000, "goodwill_and_intangibles": 1130040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1238570000, "total_assets": 1534046000, "short_term_debt": 960000, "accounts_payable": 17653000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49883000, "long_term_debt": 279357000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 323967000, "total_liabilities": 373850000, "total_debt": 280317000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 39075000, "total_equity": 1160196000, "shares_outstanding": 95875000, "operating_cash_flow": 29694000, "stock_based_compensation": 3878000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2775000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35588000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1437000, "free_cash_flow": 32469000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29020000", "ebitda": "41809000", "netIncome": "27606000", "grossProfit": "66778000", "depreciation": "None", "totalRevenue": "126751000", "costOfRevenue": "59973000", "interestIncome": "None", "incomeBeforeTax": "23008000", "interestExpense": "6012000", "operatingIncome": "31301000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-4598000", "reportedCurrency": "USD", "netInterestIncome": "-6012000", "nonInterestIncome": "None", "operatingExpenses": "35477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2943000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12789000", "sellingGeneralAndAdministrative": "23771000", "netIncomeFromContinuingOperations": "27606000" }, "balance": { "goodwill": "705581000", "inventory": "105471000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "1534046000", "longTermDebt": "279357000", "shortTermDebt": "960000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "424459000", "reportedCurrency": "USD", "retainedEarnings": "39075000", "totalLiabilities": "373850000", "otherCurrentAssets": "10891000", "totalCurrentAssets": "295476000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80159000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1238570000", "currentAccountsPayable": "17653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288631000", "totalShareholderEquity": "1160196000", "capitalLeaseObligations": "9274000", "otherCurrentLiabilities": "27575000", "totalCurrentLiabilities": "49883000", "otherNonCurrentLiabilities": "1935000", "totalNonCurrentLiabilities": "323967000", "cashAndShortTermInvestments": "98955000", "commonStockSharesOutstanding": "95875000", "intangibleAssetsExcludingGoodwill": "424459000", "cashAndCashEquivalentsAtCarryingValue": "98955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27606000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3361000", "operatingCashflow": "29694000", "capitalExpenditures": "2775000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1437000", "cashflowFromInvestment": "-35588000", "stockBasedCompensation": "3878000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12789000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 123123000, "cost_of_revenue": 64444000, "gross_profit": 58679000, "ebit": 27317000, "ebitda": 40003000, "pretax_income": 20836000, "tax_provision": 4123000, "net_income": 16713000, "net_income_to_common": 16713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103342000, "total_current_assets": 286022000, "total_assets": 1498223000, "short_term_debt": 923000, "long_term_debt": 277669000, "total_debt": 278592000, "total_liabilities": 369490000, "total_equity": 1128733000, "shares_outstanding": 96113000, "goodwill_and_intangibles": 1108520000 }, "cash_flow": { "operating_cash_flow": 23803000, "capital_expenditure": 2871000, "free_cash_flow": 26674000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290560, "ticker_id": 2505, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27317000", "ebitda": "40003000", "netIncome": "16713000", "grossProfit": "58679000", "depreciation": "None", "totalRevenue": "123123000", "costOfRevenue": "64444000", "interestIncome": "None", "incomeBeforeTax": "20836000", "interestExpense": "6481000", "operatingIncome": "30781000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4123000", "reportedCurrency": "USD", "netInterestIncome": "-6481000", "nonInterestIncome": "None", "operatingExpenses": "27898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3605000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12686000", "sellingGeneralAndAdministrative": "24293000", "netIncomeFromContinuingOperations": "16713000" }, "balance": { "goodwill": "688051000", "inventory": "99883000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "1498223000", "longTermDebt": "277669000", "shortTermDebt": "923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "420469000", "reportedCurrency": "USD", "retainedEarnings": "11469000", "totalLiabilities": "369490000", "otherCurrentAssets": "10457000", "totalCurrentAssets": "286022000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1212201000", "currentAccountsPayable": "16244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287100000", "totalShareholderEquity": "1128733000", "capitalLeaseObligations": "9431000", "otherCurrentLiabilities": "22706000", "totalCurrentLiabilities": "46473000", "otherNonCurrentLiabilities": "1949000", "totalNonCurrentLiabilities": "323017000", "cashAndShortTermInvestments": "103342000", "commonStockSharesOutstanding": "96113000", "intangibleAssetsExcludingGoodwill": "420469000", "cashAndCashEquivalentsAtCarryingValue": "103342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16713000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2664000", "operatingCashflow": "23803000", "capitalExpenditures": "2871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1804000", "cashflowFromInvestment": "-2871000", "stockBasedCompensation": "3650000", "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": "12686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 123123000, "cost_of_revenue": 64444000, "gross_profit": 58679000, "research_and_development": 3605000, "selling_general_admin": 24293000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27317000, "depreciation_amortisation": 12686000, "ebitda": 40003000, "interest_expense": 6481000, "interest_income": null, "other_non_operating": null, "pretax_income": 20836000, "tax_provision": 4123000, "effective_tax_rate": null, "net_income": 16713000, "net_income_continuing_ops": 16713000, "net_income_to_common": 16713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 103342000, "short_term_investments": null, "net_receivables": 72340000, "inventory": 99883000, "other_current_assets": null, "total_current_assets": 286022000, "net_ppe": null, "goodwill": 688051000, "intangible_assets": 420469000, "goodwill_and_intangibles": 1108520000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1212201000, "total_assets": 1498223000, "short_term_debt": 923000, "accounts_payable": 16244000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 46473000, "long_term_debt": 277669000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 323017000, "total_liabilities": 369490000, "total_debt": 278592000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11469000, "total_equity": 1128733000, "shares_outstanding": 96113000, "operating_cash_flow": 23803000, "stock_based_compensation": 3650000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2871000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1804000, "free_cash_flow": 26674000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27317000", "ebitda": "40003000", "netIncome": "16713000", "grossProfit": "58679000", "depreciation": "None", "totalRevenue": "123123000", "costOfRevenue": "64444000", "interestIncome": "None", "incomeBeforeTax": "20836000", "interestExpense": "6481000", "operatingIncome": "30781000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "4123000", "reportedCurrency": "USD", "netInterestIncome": "-6481000", "nonInterestIncome": "None", "operatingExpenses": "27898000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3605000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12686000", "sellingGeneralAndAdministrative": "24293000", "netIncomeFromContinuingOperations": "16713000" }, "balance": { "goodwill": "688051000", "inventory": "99883000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "1498223000", "longTermDebt": "277669000", "shortTermDebt": "923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "420469000", "reportedCurrency": "USD", "retainedEarnings": "11469000", "totalLiabilities": "369490000", "otherCurrentAssets": "10457000", "totalCurrentAssets": "286022000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72340000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1212201000", "currentAccountsPayable": "16244000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287100000", "totalShareholderEquity": "1128733000", "capitalLeaseObligations": "9431000", "otherCurrentLiabilities": "22706000", "totalCurrentLiabilities": "46473000", "otherNonCurrentLiabilities": "1949000", "totalNonCurrentLiabilities": "323017000", "cashAndShortTermInvestments": "103342000", "commonStockSharesOutstanding": "96113000", "intangibleAssetsExcludingGoodwill": "420469000", "cashAndCashEquivalentsAtCarryingValue": "103342000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16713000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2664000", "operatingCashflow": "23803000", "capitalExpenditures": "2871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1804000", "cashflowFromInvestment": "-2871000", "stockBasedCompensation": "3650000", "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": "12686000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 114659000, "cost_of_revenue": 54953000, "gross_profit": 59706000, "ebit": 26144000, "ebitda": 38603000, "pretax_income": 19685000, "tax_provision": 4369000, "net_income": 15316000, "net_income_to_common": 15316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80498000, "total_current_assets": 258111000, "total_assets": 1478805000, "short_term_debt": 897000, "long_term_debt": 277487000, "total_debt": 278384000, "total_liabilities": 372151000, "total_equity": 1106654000, "shares_outstanding": 95771000, "goodwill_and_intangibles": 1118655000 }, "cash_flow": { "operating_cash_flow": 28360000, "capital_expenditure": 1847000, "free_cash_flow": 30207000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290561, "ticker_id": 2505, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26144000", "ebitda": "38603000", "netIncome": "15316000", "grossProfit": "59706000", "depreciation": "None", "totalRevenue": "114659000", "costOfRevenue": "54953000", "interestIncome": "None", "incomeBeforeTax": "19685000", "interestExpense": "6459000", "operatingIncome": "26144000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4369000", "reportedCurrency": "USD", "netInterestIncome": "-6459000", "nonInterestIncome": "None", "operatingExpenses": "33562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12459000", "sellingGeneralAndAdministrative": "21335000", "netIncomeFromContinuingOperations": "15316000" }, "balance": { "goodwill": "691926000", "inventory": "96514000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "1478805000", "longTermDebt": "277487000", "shortTermDebt": "897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "426729000", "reportedCurrency": "USD", "retainedEarnings": "-5244000", "totalLiabilities": "372151000", "otherCurrentAssets": "9683000", "totalCurrentAssets": "258111000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1220694000", "currentAccountsPayable": "14087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286845000", "totalShareholderEquity": "1106654000", "capitalLeaseObligations": "9358000", "otherCurrentLiabilities": "26161000", "totalCurrentLiabilities": "50276000", "otherNonCurrentLiabilities": "1854000", "totalNonCurrentLiabilities": "321875000", "cashAndShortTermInvestments": "80498000", "commonStockSharesOutstanding": "95771000", "intangibleAssetsExcludingGoodwill": "426729000", "cashAndCashEquivalentsAtCarryingValue": "80498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15316000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3534000", "operatingCashflow": "28360000", "capitalExpenditures": "1847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55000", "cashflowFromInvestment": "-1847000", "stockBasedCompensation": "3089000", "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": "12459000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114659000, "cost_of_revenue": 54953000, "gross_profit": 59706000, "research_and_development": 2916000, "selling_general_admin": 21335000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26144000, "depreciation_amortisation": 12459000, "ebitda": 38603000, "interest_expense": 6459000, "interest_income": null, "other_non_operating": null, "pretax_income": 19685000, "tax_provision": 4369000, "effective_tax_rate": null, "net_income": 15316000, "net_income_continuing_ops": 15316000, "net_income_to_common": 15316000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80498000, "short_term_investments": null, "net_receivables": 71416000, "inventory": 96514000, "other_current_assets": null, "total_current_assets": 258111000, "net_ppe": null, "goodwill": 691926000, "intangible_assets": 426729000, "goodwill_and_intangibles": 1118655000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1220694000, "total_assets": 1478805000, "short_term_debt": 897000, "accounts_payable": 14087000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50276000, "long_term_debt": 277487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 321875000, "total_liabilities": 372151000, "total_debt": 278384000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -5244000, "total_equity": 1106654000, "shares_outstanding": 95771000, "operating_cash_flow": 28360000, "stock_based_compensation": 3089000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1847000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1847000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55000, "free_cash_flow": 30207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26144000", "ebitda": "38603000", "netIncome": "15316000", "grossProfit": "59706000", "depreciation": "None", "totalRevenue": "114659000", "costOfRevenue": "54953000", "interestIncome": "None", "incomeBeforeTax": "19685000", "interestExpense": "6459000", "operatingIncome": "26144000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "4369000", "reportedCurrency": "USD", "netInterestIncome": "-6459000", "nonInterestIncome": "None", "operatingExpenses": "33562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2916000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54953000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12459000", "sellingGeneralAndAdministrative": "21335000", "netIncomeFromContinuingOperations": "15316000" }, "balance": { "goodwill": "691926000", "inventory": "96514000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "1478805000", "longTermDebt": "277487000", "shortTermDebt": "897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "426729000", "reportedCurrency": "USD", "retainedEarnings": "-5244000", "totalLiabilities": "372151000", "otherCurrentAssets": "9683000", "totalCurrentAssets": "258111000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71416000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1220694000", "currentAccountsPayable": "14087000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286845000", "totalShareholderEquity": "1106654000", "capitalLeaseObligations": "9358000", "otherCurrentLiabilities": "26161000", "totalCurrentLiabilities": "50276000", "otherNonCurrentLiabilities": "1854000", "totalNonCurrentLiabilities": "321875000", "cashAndShortTermInvestments": "80498000", "commonStockSharesOutstanding": "95771000", "intangibleAssetsExcludingGoodwill": "426729000", "cashAndCashEquivalentsAtCarryingValue": "80498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15316000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3534000", "operatingCashflow": "28360000", "capitalExpenditures": "1847000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55000", "cashflowFromInvestment": "-1847000", "stockBasedCompensation": "3089000", "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": "12459000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 110441000, "cost_of_revenue": 56479000, "gross_profit": 53962000, "ebit": 16425000, "ebitda": 29063000, "pretax_income": 2645000, "tax_provision": -1040000, "net_income": 3685000, "net_income_to_common": 3685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54066000, "total_current_assets": 220670000, "total_assets": 1450618000, "short_term_debt": 835000, "long_term_debt": 277293000, "total_debt": 278128000, "total_liabilities": 362113000, "total_equity": 1088505000, "shares_outstanding": 93242000, "goodwill_and_intangibles": 1128199000 }, "cash_flow": { "operating_cash_flow": 20728000, "capital_expenditure": 2787000, "free_cash_flow": 23515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290562, "ticker_id": 2505, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16425000", "ebitda": "29063000", "netIncome": "3685000", "grossProfit": "53962000", "depreciation": "None", "totalRevenue": "110441000", "costOfRevenue": "56479000", "interestIncome": "None", "incomeBeforeTax": "2645000", "interestExpense": "13780000", "operatingIncome": "21239000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1040000", "reportedCurrency": "USD", "netInterestIncome": "-18594000", "nonInterestIncome": "None", "operatingExpenses": "32723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2050000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12638000", "sellingGeneralAndAdministrative": "21098000", "netIncomeFromContinuingOperations": "3685000" }, "balance": { "goodwill": "693537000", "inventory": "92639000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "1450618000", "longTermDebt": "277293000", "shortTermDebt": "835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "434662000", "reportedCurrency": "USD", "retainedEarnings": "-20560000", "totalLiabilities": "362113000", "otherCurrentAssets": "9499000", "totalCurrentAssets": "220670000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1229948000", "currentAccountsPayable": "12086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286434000", "totalShareholderEquity": "1088505000", "capitalLeaseObligations": "9141000", "otherCurrentLiabilities": "22742000", "totalCurrentLiabilities": "41806000", "otherNonCurrentLiabilities": "1816000", "totalNonCurrentLiabilities": "320307000", "cashAndShortTermInvestments": "54066000", "commonStockSharesOutstanding": "93242000", "intangibleAssetsExcludingGoodwill": "434662000", "cashAndCashEquivalentsAtCarryingValue": "54066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1643000", "operatingCashflow": "20728000", "capitalExpenditures": "2787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18492000", "cashflowFromInvestment": "-2825000", "stockBasedCompensation": "3535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110441000, "cost_of_revenue": 56479000, "gross_profit": 53962000, "research_and_development": 2050000, "selling_general_admin": 21098000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16425000, "depreciation_amortisation": 12638000, "ebitda": 29063000, "interest_expense": 13780000, "interest_income": null, "other_non_operating": null, "pretax_income": 2645000, "tax_provision": -1040000, "effective_tax_rate": null, "net_income": 3685000, "net_income_continuing_ops": 3685000, "net_income_to_common": 3685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54066000, "short_term_investments": null, "net_receivables": 64466000, "inventory": 92639000, "other_current_assets": null, "total_current_assets": 220670000, "net_ppe": null, "goodwill": 693537000, "intangible_assets": 434662000, "goodwill_and_intangibles": 1128199000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1229948000, "total_assets": 1450618000, "short_term_debt": 835000, "accounts_payable": 12086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41806000, "long_term_debt": 277293000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 320307000, "total_liabilities": 362113000, "total_debt": 278128000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -20560000, "total_equity": 1088505000, "shares_outstanding": 93242000, "operating_cash_flow": 20728000, "stock_based_compensation": 3535000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2787000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2825000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18492000, "free_cash_flow": 23515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16425000", "ebitda": "29063000", "netIncome": "3685000", "grossProfit": "53962000", "depreciation": "None", "totalRevenue": "110441000", "costOfRevenue": "56479000", "interestIncome": "None", "incomeBeforeTax": "2645000", "interestExpense": "13780000", "operatingIncome": "21239000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-1040000", "reportedCurrency": "USD", "netInterestIncome": "-18594000", "nonInterestIncome": "None", "operatingExpenses": "32723000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2050000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12638000", "sellingGeneralAndAdministrative": "21098000", "netIncomeFromContinuingOperations": "3685000" }, "balance": { "goodwill": "693537000", "inventory": "92639000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "1450618000", "longTermDebt": "277293000", "shortTermDebt": "835000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "434662000", "reportedCurrency": "USD", "retainedEarnings": "-20560000", "totalLiabilities": "362113000", "otherCurrentAssets": "9499000", "totalCurrentAssets": "220670000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1229948000", "currentAccountsPayable": "12086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "286434000", "totalShareholderEquity": "1088505000", "capitalLeaseObligations": "9141000", "otherCurrentLiabilities": "22742000", "totalCurrentLiabilities": "41806000", "otherNonCurrentLiabilities": "1816000", "totalNonCurrentLiabilities": "320307000", "cashAndShortTermInvestments": "54066000", "commonStockSharesOutstanding": "93242000", "intangibleAssetsExcludingGoodwill": "434662000", "cashAndCashEquivalentsAtCarryingValue": "54066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1643000", "operatingCashflow": "20728000", "capitalExpenditures": "2787000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18492000", "cashflowFromInvestment": "-2825000", "stockBasedCompensation": "3535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 103519000, "cost_of_revenue": 50615000, "gross_profit": 52904000, "ebit": 22848000, "ebitda": 33568000, "pretax_income": 12886000, "tax_provision": 4230000, "net_income": 8656000, "net_income_to_common": 8656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55179000, "total_current_assets": 231955000, "total_assets": 1472047000, "short_term_debt": 6861000, "long_term_debt": 596074000, "total_debt": 602935000, "total_liabilities": 702233000, "total_equity": 769814000, "shares_outstanding": 91931000, "goodwill_and_intangibles": 1138781000 }, "cash_flow": { "operating_cash_flow": 16348000, "capital_expenditure": 1632000, "free_cash_flow": 17980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290564, "ticker_id": 2505, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22848000", "ebitda": "33568000", "netIncome": "8656000", "grossProfit": "52904000", "depreciation": "None", "totalRevenue": "103519000", "costOfRevenue": "50615000", "interestIncome": "None", "incomeBeforeTax": "12886000", "interestExpense": "9962000", "operatingIncome": "22848000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4230000", "reportedCurrency": "USD", "netInterestIncome": "-9962000", "nonInterestIncome": "None", "operatingExpenses": "30056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2103000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10720000", "sellingGeneralAndAdministrative": "20703000", "netIncomeFromContinuingOperations": "8656000" }, "balance": { "goodwill": "691658000", "inventory": "97887000", "commonStock": "897000", "currentDebt": "None", "investments": "None", "totalAssets": "1472047000", "longTermDebt": "596074000", "shortTermDebt": "6861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "447123000", "reportedCurrency": "USD", "retainedEarnings": "-24245000", "totalLiabilities": "702233000", "otherCurrentAssets": "12152000", "totalCurrentAssets": "231955000", "currentLongTermDebt": "6028000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1240092000", "currentAccountsPayable": "16224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "611633000", "totalShareholderEquity": "769814000", "capitalLeaseObligations": "9531000", "otherCurrentLiabilities": "29334000", "totalCurrentLiabilities": "58684000", "otherNonCurrentLiabilities": "1957000", "totalNonCurrentLiabilities": "643549000", "cashAndShortTermInvestments": "55179000", "commonStockSharesOutstanding": "91931000", "intangibleAssetsExcludingGoodwill": "447123000", "cashAndCashEquivalentsAtCarryingValue": "55179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8656000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6493000", "operatingCashflow": "16348000", "capitalExpenditures": "1632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "350898000", "cashflowFromInvestment": "-385465000", "stockBasedCompensation": "3094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 103519000, "cost_of_revenue": 50615000, "gross_profit": 52904000, "research_and_development": 2103000, "selling_general_admin": 20703000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22848000, "depreciation_amortisation": 10720000, "ebitda": 33568000, "interest_expense": 9962000, "interest_income": null, "other_non_operating": null, "pretax_income": 12886000, "tax_provision": 4230000, "effective_tax_rate": null, "net_income": 8656000, "net_income_continuing_ops": 8656000, "net_income_to_common": 8656000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55179000, "short_term_investments": null, "net_receivables": 66737000, "inventory": 97887000, "other_current_assets": null, "total_current_assets": 231955000, "net_ppe": null, "goodwill": 691658000, "intangible_assets": 447123000, "goodwill_and_intangibles": 1138781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1240092000, "total_assets": 1472047000, "short_term_debt": 6861000, "accounts_payable": 16224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58684000, "long_term_debt": 596074000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 643549000, "total_liabilities": 702233000, "total_debt": 602935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24245000, "total_equity": 769814000, "shares_outstanding": 91931000, "operating_cash_flow": 16348000, "stock_based_compensation": 3094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -385465000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 350898000, "free_cash_flow": 17980000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22848000", "ebitda": "33568000", "netIncome": "8656000", "grossProfit": "52904000", "depreciation": "None", "totalRevenue": "103519000", "costOfRevenue": "50615000", "interestIncome": "None", "incomeBeforeTax": "12886000", "interestExpense": "9962000", "operatingIncome": "22848000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4230000", "reportedCurrency": "USD", "netInterestIncome": "-9962000", "nonInterestIncome": "None", "operatingExpenses": "30056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2103000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50615000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10720000", "sellingGeneralAndAdministrative": "20703000", "netIncomeFromContinuingOperations": "8656000" }, "balance": { "goodwill": "691658000", "inventory": "97887000", "commonStock": "897000", "currentDebt": "None", "investments": "None", "totalAssets": "1472047000", "longTermDebt": "596074000", "shortTermDebt": "6861000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "447123000", "reportedCurrency": "USD", "retainedEarnings": "-24245000", "totalLiabilities": "702233000", "otherCurrentAssets": "12152000", "totalCurrentAssets": "231955000", "currentLongTermDebt": "6028000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "66737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1240092000", "currentAccountsPayable": "16224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "611633000", "totalShareholderEquity": "769814000", "capitalLeaseObligations": "9531000", "otherCurrentLiabilities": "29334000", "totalCurrentLiabilities": "58684000", "otherNonCurrentLiabilities": "1957000", "totalNonCurrentLiabilities": "643549000", "cashAndShortTermInvestments": "55179000", "commonStockSharesOutstanding": "91931000", "intangibleAssetsExcludingGoodwill": "447123000", "cashAndCashEquivalentsAtCarryingValue": "55179000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8656000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6493000", "operatingCashflow": "16348000", "capitalExpenditures": "1632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "350898000", "cashflowFromInvestment": "-385465000", "stockBasedCompensation": "3094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 97015000, "cost_of_revenue": 49489000, "gross_profit": 47526000, "ebit": 20543000, "ebitda": 30312000, "pretax_income": 9907000, "tax_provision": 2266000, "net_income": 7641000, "net_income_to_common": 7641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73203000, "total_current_assets": 233585000, "total_assets": 1100325000, "short_term_debt": 3314000, "long_term_debt": 248159000, "total_debt": 251473000, "total_liabilities": 341885000, "total_equity": 758440000, "shares_outstanding": 89242000, "goodwill_and_intangibles": 773652000 }, "cash_flow": { "operating_cash_flow": 7082000, "capital_expenditure": 2051000, "free_cash_flow": 9133000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290565, "ticker_id": 2505, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20543000", "ebitda": "30312000", "netIncome": "7641000", "grossProfit": "47526000", "depreciation": "None", "totalRevenue": "97015000", "costOfRevenue": "49489000", "interestIncome": "None", "incomeBeforeTax": "9907000", "interestExpense": "10636000", "operatingIncome": "22188000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2266000", "reportedCurrency": "USD", "netInterestIncome": "-12281000", "nonInterestIncome": "None", "operatingExpenses": "25338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9769000", "sellingGeneralAndAdministrative": "18008000", "netIncomeFromContinuingOperations": "7641000" }, "balance": { "goodwill": "472589000", "inventory": "84944000", "commonStock": "897000", "currentDebt": "None", "investments": "None", "totalAssets": "1100325000", "longTermDebt": "248159000", "shortTermDebt": "3314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "301063000", "reportedCurrency": "USD", "retainedEarnings": "-32901000", "totalLiabilities": "341885000", "otherCurrentAssets": "14490000", "totalCurrentAssets": "233585000", "currentLongTermDebt": "2498000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "866740000", "currentAccountsPayable": "16116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "260254000", "totalShareholderEquity": "758440000", "capitalLeaseObligations": "9597000", "otherCurrentLiabilities": "22089000", "totalCurrentLiabilities": "48039000", "otherNonCurrentLiabilities": "2988000", "totalNonCurrentLiabilities": "293846000", "cashAndShortTermInvestments": "73203000", "commonStockSharesOutstanding": "89242000", "intangibleAssetsExcludingGoodwill": "301063000", "cashAndCashEquivalentsAtCarryingValue": "73203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7641000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2446000", "operatingCashflow": "7082000", "capitalExpenditures": "2051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39397000", "cashflowFromInvestment": "-1440000", "stockBasedCompensation": "4387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 97015000, "cost_of_revenue": 49489000, "gross_profit": 47526000, "research_and_development": 2596000, "selling_general_admin": 18008000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20543000, "depreciation_amortisation": 9769000, "ebitda": 30312000, "interest_expense": 10636000, "interest_income": null, "other_non_operating": null, "pretax_income": 9907000, "tax_provision": 2266000, "effective_tax_rate": null, "net_income": 7641000, "net_income_continuing_ops": 7641000, "net_income_to_common": 7641000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73203000, "short_term_investments": null, "net_receivables": 60948000, "inventory": 84944000, "other_current_assets": null, "total_current_assets": 233585000, "net_ppe": null, "goodwill": 472589000, "intangible_assets": 301063000, "goodwill_and_intangibles": 773652000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 866740000, "total_assets": 1100325000, "short_term_debt": 3314000, "accounts_payable": 16116000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 48039000, "long_term_debt": 248159000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 293846000, "total_liabilities": 341885000, "total_debt": 251473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32901000, "total_equity": 758440000, "shares_outstanding": 89242000, "operating_cash_flow": 7082000, "stock_based_compensation": 4387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2051000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1440000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39397000, "free_cash_flow": 9133000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20543000", "ebitda": "30312000", "netIncome": "7641000", "grossProfit": "47526000", "depreciation": "None", "totalRevenue": "97015000", "costOfRevenue": "49489000", "interestIncome": "None", "incomeBeforeTax": "9907000", "interestExpense": "10636000", "operatingIncome": "22188000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2266000", "reportedCurrency": "USD", "netInterestIncome": "-12281000", "nonInterestIncome": "None", "operatingExpenses": "25338000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2596000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9769000", "sellingGeneralAndAdministrative": "18008000", "netIncomeFromContinuingOperations": "7641000" }, "balance": { "goodwill": "472589000", "inventory": "84944000", "commonStock": "897000", "currentDebt": "None", "investments": "None", "totalAssets": "1100325000", "longTermDebt": "248159000", "shortTermDebt": "3314000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "301063000", "reportedCurrency": "USD", "retainedEarnings": "-32901000", "totalLiabilities": "341885000", "otherCurrentAssets": "14490000", "totalCurrentAssets": "233585000", "currentLongTermDebt": "2498000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "866740000", "currentAccountsPayable": "16116000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "260254000", "totalShareholderEquity": "758440000", "capitalLeaseObligations": "9597000", "otherCurrentLiabilities": "22089000", "totalCurrentLiabilities": "48039000", "otherNonCurrentLiabilities": "2988000", "totalNonCurrentLiabilities": "293846000", "cashAndShortTermInvestments": "73203000", "commonStockSharesOutstanding": "89242000", "intangibleAssetsExcludingGoodwill": "301063000", "cashAndCashEquivalentsAtCarryingValue": "73203000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7641000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2446000", "operatingCashflow": "7082000", "capitalExpenditures": "2051000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39397000", "cashflowFromInvestment": "-1440000", "stockBasedCompensation": "4387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9769000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 91844000, "cost_of_revenue": 47411000, "gross_profit": 44433000, "ebit": 21357000, "ebitda": 31300000, "pretax_income": 3623000, "tax_provision": 1374000, "net_income": 2249000, "net_income_to_common": 2249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28152000, "total_current_assets": 181631000, "total_assets": 1053960000, "short_term_debt": 7712000, "long_term_debt": 527298000, "total_debt": 535010000, "total_liabilities": 633315000, "total_equity": 420645000, "shares_outstanding": 88000000, "goodwill_and_intangibles": 780189000 }, "cash_flow": { "operating_cash_flow": 10813000, "capital_expenditure": 2401000, "free_cash_flow": 13214000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290566, "ticker_id": 2505, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21357000", "ebitda": "31300000", "netIncome": "2249000", "grossProfit": "44433000", "depreciation": "None", "totalRevenue": "91844000", "costOfRevenue": "47411000", "interestIncome": "None", "incomeBeforeTax": "3623000", "interestExpense": "17734000", "operatingIncome": "21357000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1374000", "reportedCurrency": "USD", "netInterestIncome": "-17734000", "nonInterestIncome": "None", "operatingExpenses": "23076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2029000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9943000", "sellingGeneralAndAdministrative": "13793000", "netIncomeFromContinuingOperations": "2249000" }, "balance": { "goodwill": "471792000", "inventory": "82570000", "commonStock": "420645000", "currentDebt": "None", "investments": "None", "totalAssets": "1053960000", "longTermDebt": "527298000", "shortTermDebt": "7712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "308397000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "633315000", "otherCurrentAssets": "14654000", "totalCurrentAssets": "181631000", "currentLongTermDebt": "6896000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "872329000", "currentAccountsPayable": "13884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543994000", "totalShareholderEquity": "420645000", "capitalLeaseObligations": "9800000", "otherCurrentLiabilities": "28701000", "totalCurrentLiabilities": "58823000", "otherNonCurrentLiabilities": "3047000", "totalNonCurrentLiabilities": "574492000", "cashAndShortTermInvestments": "28152000", "commonStockSharesOutstanding": "88000000", "intangibleAssetsExcludingGoodwill": "308397000", "cashAndCashEquivalentsAtCarryingValue": "28152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2249000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4755000", "operatingCashflow": "10813000", "capitalExpenditures": "2401000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1781000", "cashflowFromInvestment": "-2401000", "stockBasedCompensation": "87000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91844000, "cost_of_revenue": 47411000, "gross_profit": 44433000, "research_and_development": 2029000, "selling_general_admin": 13793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21357000, "depreciation_amortisation": 9943000, "ebitda": 31300000, "interest_expense": 17734000, "interest_income": null, "other_non_operating": null, "pretax_income": 3623000, "tax_provision": 1374000, "effective_tax_rate": null, "net_income": 2249000, "net_income_continuing_ops": 2249000, "net_income_to_common": 2249000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28152000, "short_term_investments": null, "net_receivables": 56255000, "inventory": 82570000, "other_current_assets": null, "total_current_assets": 181631000, "net_ppe": null, "goodwill": 471792000, "intangible_assets": 308397000, "goodwill_and_intangibles": 780189000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 872329000, "total_assets": 1053960000, "short_term_debt": 7712000, "accounts_payable": 13884000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58823000, "long_term_debt": 527298000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 574492000, "total_liabilities": 633315000, "total_debt": 535010000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 420645000, "shares_outstanding": 88000000, "operating_cash_flow": 10813000, "stock_based_compensation": 87000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2401000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2401000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1781000, "free_cash_flow": 13214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21357000", "ebitda": "31300000", "netIncome": "2249000", "grossProfit": "44433000", "depreciation": "None", "totalRevenue": "91844000", "costOfRevenue": "47411000", "interestIncome": "None", "incomeBeforeTax": "3623000", "interestExpense": "17734000", "operatingIncome": "21357000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1374000", "reportedCurrency": "USD", "netInterestIncome": "-17734000", "nonInterestIncome": "None", "operatingExpenses": "23076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2029000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9943000", "sellingGeneralAndAdministrative": "13793000", "netIncomeFromContinuingOperations": "2249000" }, "balance": { "goodwill": "471792000", "inventory": "82570000", "commonStock": "420645000", "currentDebt": "None", "investments": "None", "totalAssets": "1053960000", "longTermDebt": "527298000", "shortTermDebt": "7712000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "308397000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "633315000", "otherCurrentAssets": "14654000", "totalCurrentAssets": "181631000", "currentLongTermDebt": "6896000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56255000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "872329000", "currentAccountsPayable": "13884000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "543994000", "totalShareholderEquity": "420645000", "capitalLeaseObligations": "9800000", "otherCurrentLiabilities": "28701000", "totalCurrentLiabilities": "58823000", "otherNonCurrentLiabilities": "3047000", "totalNonCurrentLiabilities": "574492000", "cashAndShortTermInvestments": "28152000", "commonStockSharesOutstanding": "88000000", "intangibleAssetsExcludingGoodwill": "308397000", "cashAndCashEquivalentsAtCarryingValue": "28152000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2249000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-4755000", "operatingCashflow": "10813000", "capitalExpenditures": "2401000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1781000", "cashflowFromInvestment": "-2401000", "stockBasedCompensation": "87000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 86435000, "cost_of_revenue": 46309000, "gross_profit": 40126000, "ebit": 17706000, "ebitda": 27564000, "pretax_income": -223000, "tax_provision": 350000, "net_income": -573000, "net_income_to_common": -573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21489000, "total_current_assets": 170676000, "total_assets": 1050445000, "short_term_debt": 7695000, "long_term_debt": 528582000, "total_debt": 536277000, "total_liabilities": 632304000, "total_equity": 418141000, "shares_outstanding": 88000000, "goodwill_and_intangibles": 787430000 }, "cash_flow": { "operating_cash_flow": 12013000, "capital_expenditure": 4310000, "free_cash_flow": 16323000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290567, "ticker_id": 2505, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17706000", "ebitda": "27564000", "netIncome": "-573000", "grossProfit": "40126000", "depreciation": "None", "totalRevenue": "86435000", "costOfRevenue": "46309000", "interestIncome": "None", "incomeBeforeTax": "-223000", "interestExpense": "17929000", "operatingIncome": "17706000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "-17929000", "nonInterestIncome": "None", "operatingExpenses": "22420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1442000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9858000", "sellingGeneralAndAdministrative": "13396000", "netIncomeFromContinuingOperations": "-573000" }, "balance": { "goodwill": "470888000", "inventory": "77962000", "commonStock": "418141000", "currentDebt": "None", "investments": "None", "totalAssets": "1050445000", "longTermDebt": "528582000", "shortTermDebt": "7695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "316542000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "632304000", "otherCurrentAssets": "11830000", "totalCurrentAssets": "170676000", "currentLongTermDebt": "6896000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "879769000", "currentAccountsPayable": "12876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "545480000", "totalShareholderEquity": "418141000", "capitalLeaseObligations": "10002000", "otherCurrentLiabilities": "23300000", "totalCurrentLiabilities": "51480000", "otherNonCurrentLiabilities": "6254000", "totalNonCurrentLiabilities": "580824000", "cashAndShortTermInvestments": "21489000", "commonStockSharesOutstanding": "88000000", "intangibleAssetsExcludingGoodwill": "316542000", "cashAndCashEquivalentsAtCarryingValue": "21489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-573000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1472000", "operatingCashflow": "12013000", "capitalExpenditures": "4310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1795000", "cashflowFromInvestment": "-4444000", "stockBasedCompensation": "94000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86435000, "cost_of_revenue": 46309000, "gross_profit": 40126000, "research_and_development": 1442000, "selling_general_admin": 13396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17706000, "depreciation_amortisation": 9858000, "ebitda": 27564000, "interest_expense": 17929000, "interest_income": null, "other_non_operating": null, "pretax_income": -223000, "tax_provision": 350000, "effective_tax_rate": null, "net_income": -573000, "net_income_continuing_ops": -573000, "net_income_to_common": -573000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21489000, "short_term_investments": null, "net_receivables": 59395000, "inventory": 77962000, "other_current_assets": null, "total_current_assets": 170676000, "net_ppe": null, "goodwill": 470888000, "intangible_assets": 316542000, "goodwill_and_intangibles": 787430000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 879769000, "total_assets": 1050445000, "short_term_debt": 7695000, "accounts_payable": 12876000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51480000, "long_term_debt": 528582000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 580824000, "total_liabilities": 632304000, "total_debt": 536277000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 418141000, "shares_outstanding": 88000000, "operating_cash_flow": 12013000, "stock_based_compensation": 94000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4444000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1795000, "free_cash_flow": 16323000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17706000", "ebitda": "27564000", "netIncome": "-573000", "grossProfit": "40126000", "depreciation": "None", "totalRevenue": "86435000", "costOfRevenue": "46309000", "interestIncome": "None", "incomeBeforeTax": "-223000", "interestExpense": "17929000", "operatingIncome": "17706000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "350000", "reportedCurrency": "USD", "netInterestIncome": "-17929000", "nonInterestIncome": "None", "operatingExpenses": "22420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1442000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46309000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9858000", "sellingGeneralAndAdministrative": "13396000", "netIncomeFromContinuingOperations": "-573000" }, "balance": { "goodwill": "470888000", "inventory": "77962000", "commonStock": "418141000", "currentDebt": "None", "investments": "None", "totalAssets": "1050445000", "longTermDebt": "528582000", "shortTermDebt": "7695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "316542000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "632304000", "otherCurrentAssets": "11830000", "totalCurrentAssets": "170676000", "currentLongTermDebt": "6896000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "59395000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "879769000", "currentAccountsPayable": "12876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "545480000", "totalShareholderEquity": "418141000", "capitalLeaseObligations": "10002000", "otherCurrentLiabilities": "23300000", "totalCurrentLiabilities": "51480000", "otherNonCurrentLiabilities": "6254000", "totalNonCurrentLiabilities": "580824000", "cashAndShortTermInvestments": "21489000", "commonStockSharesOutstanding": "88000000", "intangibleAssetsExcludingGoodwill": "316542000", "cashAndCashEquivalentsAtCarryingValue": "21489000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-573000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1472000", "operatingCashflow": "12013000", "capitalExpenditures": "4310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1795000", "cashflowFromInvestment": "-4444000", "stockBasedCompensation": "94000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9858000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 82807000, "cost_of_revenue": 42176000, "gross_profit": 40631000, "ebit": 17102000, "ebitda": 26517000, "pretax_income": -53000, "tax_provision": -2907000, "net_income": 2854000, "net_income_to_common": 2854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 88000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1433000, "capital_expenditure": 3093000, "free_cash_flow": 4526000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290569, "ticker_id": 2505, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17102000", "ebitda": "26517000", "netIncome": "2854000", "grossProfit": "40631000", "depreciation": "None", "totalRevenue": "82807000", "costOfRevenue": "42176000", "interestIncome": "None", "incomeBeforeTax": "-53000", "interestExpense": "17155000", "operatingIncome": "17102000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2907000", "reportedCurrency": "USD", "netInterestIncome": "-17155000", "nonInterestIncome": "None", "operatingExpenses": "23529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1697000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9415000", "sellingGeneralAndAdministrative": "13429000", "netIncomeFromContinuingOperations": "2854000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "88000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2854000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3246000", "operatingCashflow": "1433000", "capitalExpenditures": "3093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30581000", "cashflowFromInvestment": "-63382000", "stockBasedCompensation": "92000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82807000, "cost_of_revenue": 42176000, "gross_profit": 40631000, "research_and_development": 1697000, "selling_general_admin": 13429000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17102000, "depreciation_amortisation": 9415000, "ebitda": 26517000, "interest_expense": 17155000, "interest_income": null, "other_non_operating": null, "pretax_income": -53000, "tax_provision": -2907000, "effective_tax_rate": null, "net_income": 2854000, "net_income_continuing_ops": 2854000, "net_income_to_common": 2854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 88000000, "operating_cash_flow": 1433000, "stock_based_compensation": 92000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63382000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30581000, "free_cash_flow": 4526000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17102000", "ebitda": "26517000", "netIncome": "2854000", "grossProfit": "40631000", "depreciation": "None", "totalRevenue": "82807000", "costOfRevenue": "42176000", "interestIncome": "None", "incomeBeforeTax": "-53000", "interestExpense": "17155000", "operatingIncome": "17102000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-2907000", "reportedCurrency": "USD", "netInterestIncome": "-17155000", "nonInterestIncome": "None", "operatingExpenses": "23529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1697000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "42176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9415000", "sellingGeneralAndAdministrative": "13429000", "netIncomeFromContinuingOperations": "2854000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "88000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2854000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-3246000", "operatingCashflow": "1433000", "capitalExpenditures": "3093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30581000", "cashflowFromInvestment": "-63382000", "stockBasedCompensation": "92000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "income_statement": { "revenue": 73989000, "cost_of_revenue": 36517000, "gross_profit": 37472000, "ebit": 17628000, "ebitda": 27053000, "pretax_income": 1060000, "tax_provision": 437000, "net_income": 623000, "net_income_to_common": 623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 88000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -3727000, "capital_expenditure": 2821000, "free_cash_flow": -906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 290570, "ticker_id": 2505, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:28:27.953327+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17628000", "ebitda": "27053000", "netIncome": "623000", "grossProfit": "37472000", "depreciation": "None", "totalRevenue": "73989000", "costOfRevenue": "36517000", "interestIncome": "None", "incomeBeforeTax": "1060000", "interestExpense": "16568000", "operatingIncome": "17628000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "437000", "reportedCurrency": "USD", "netInterestIncome": "-16568000", "nonInterestIncome": "None", "operatingExpenses": "19844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1712000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9425000", "sellingGeneralAndAdministrative": "11446000", "netIncomeFromContinuingOperations": "623000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "88000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "623000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5504000", "operatingCashflow": "-3727000", "capitalExpenditures": "2821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18240000", "cashflowFromInvestment": "-2821000", "stockBasedCompensation": "93000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 73989000, "cost_of_revenue": 36517000, "gross_profit": 37472000, "research_and_development": 1712000, "selling_general_admin": 11446000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17628000, "depreciation_amortisation": 9425000, "ebitda": 27053000, "interest_expense": 16568000, "interest_income": null, "other_non_operating": null, "pretax_income": 1060000, "tax_provision": 437000, "effective_tax_rate": null, "net_income": 623000, "net_income_continuing_ops": 623000, "net_income_to_common": 623000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 88000000, "operating_cash_flow": -3727000, "stock_based_compensation": 93000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2821000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2821000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18240000, "free_cash_flow": -906000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17628000", "ebitda": "27053000", "netIncome": "623000", "grossProfit": "37472000", "depreciation": "None", "totalRevenue": "73989000", "costOfRevenue": "36517000", "interestIncome": "None", "incomeBeforeTax": "1060000", "interestExpense": "16568000", "operatingIncome": "17628000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "437000", "reportedCurrency": "USD", "netInterestIncome": "-16568000", "nonInterestIncome": "None", "operatingExpenses": "19844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1712000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "36517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9425000", "sellingGeneralAndAdministrative": "11446000", "netIncomeFromContinuingOperations": "623000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "88000000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "623000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5504000", "operatingCashflow": "-3727000", "capitalExpenditures": "2821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18240000", "cashflowFromInvestment": "-2821000", "stockBasedCompensation": "93000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10314000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "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" ] } } }