{ "ticker": { "uuid": "51c0e8ac-ec71-4898-acf5-29b956a153dc", "symbol": "DSGR", "name": "Distribution Solutions Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/51c0e8ac-ec71-4898-acf5-29b956a153dc/", "api_url": "https://sharemaestro.com/factors/api/tickers/51c0e8ac-ec71-4898-acf5-29b956a153dc/" }, "ticker_metadata": { "id": 5726, "uuid": "51c0e8ac-ec71-4898-acf5-29b956a153dc", "symbol": "DSGR", "name": "Distribution Solutions Group Inc", "asset_type": "equity", "market_cap": 1247269000, "stock_exchange_id": 2, "industry": "Industrial Distribution", "sector": "Industrials", "description": "Lawson Products, Inc. sells and distributes specialty products for the industrial, commercial, institutional and government maintenance, repair and operations market. The company is headquartered in Chicago, Illinois.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "51c0e8ac-ec71-4898-acf5-29b956a153dc", "symbol": "DSGR", "name": "Distribution Solutions Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/51c0e8ac-ec71-4898-acf5-29b956a153dc/", "api_url": "https://sharemaestro.com/factors/api/tickers/51c0e8ac-ec71-4898-acf5-29b956a153dc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.02, "value": 0.09, "quality": 0.2, "momentum": 0.22, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 27.41, "market_cap": 1289099974.8, "pe_ratio": 235.8397, "earnings_yield": 0.0042, "ebitda_to_ev": 0.0747, "shareholder_yield": 0, "roe": 0.0084, "piotroski_f_score": 7, "momentum_12_1": -0.008, "volatility_252d": 0.5288 }, "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": "2026-06-07T06:47:17.832322+00:00", "batch_id": "" }, "size": { "price_close": 27.41, "market_cap": 1289099974.8, "market_cap_usd": 1289099974.8, "enterprise_value": 1989373974.8, "shares_outstanding": 47030280, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 235.8397, "pb_ratio": 1.989, "ptbv_ratio": 36.822, "ps_ratio": 0.6452, "pcf_ratio": 18.8874, "pfcf_ratio": 12.4426, "ev_ebitda": 13.3887, "ev_ebit": 29.2719, "ev_sales": 0.9957, "ev_fcf": 19.2017, "earnings_yield": 0.0042, "fcf_yield": 0.0521, "price_to_sales": 0.6452, "price_to_book": 1.989, "price_to_cashflow": 18.8874, "ebitda_to_ev": 0.0747, "sales_yield": 1.0043 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3252, "operating_margin": 0.034, "net_margin": 0.0027, "ebitda_margin": 0.0744, "fcf_margin": 0.0519, "roe": 0.0084, "roa": 0.0031, "roic": 0.0188, "roc_greenblatt": null, "asset_turnover": 1.1162, "cash_conversion": 18.9543, "accruals_ratio": -0.0351, "sbc_to_revenue": 0.0036, "piotroski_f_score": 7, "altman_z_score": 2.2211, "earnings_stability_5y": 16.272, "revenue_stability_5y": 0.6304, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.363, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7619, "net_debt_to_ebitda": 4.7129, "debt_to_assets": 0.4207, "interest_coverage": 1.2749, "current_ratio": 2.6268, "quick_ratio": 1.3863, "net_debt": 700274000, "local_beta": -0.0004, "volatility_252d": 0.5288, "volatility_60d": 1.3111, "max_drawdown_12m": -0.4194, "risk_adjusted_momentum": -0.0151 }, "growth": { "revenue_growth_1y": 0.0707, "revenue_growth_3y_cagr": 0.1981, "revenue_growth_5y_cagr": 0.4129, "eps_growth_1y": 3.7407, "eps_growth_3y_cagr": 0.0406, "eps_growth_5y_cagr": -0.112, "fcf_growth_1y": 0.5372, "book_value_growth_1y": 0.0146, "revenue_growth": 0.0707, "earnings_growth": 3.7407 }, "momentum": { "price_return_1m": 0.0004, "price_return_3m": 0.2408, "price_return_6m": -0.0018, "price_return_9m": -0.1429, "price_return_12m": -0.0076, "price_return_12m_ex1m": -0.008, "momentum_6m": -0.0018, "momentum_12m": -0.0076, "momentum_12_1": -0.008, "distance_from_52w_high": -0.1759, "distance_from_52w_low": 0.4195, "relative_strength": -0.1655 }, "raw_ttm": { "revenue_ttm": 1997989000, "gross_profit_ttm": 649747000, "ebit_ttm": 67962000, "ebitda_ttm": 148586000, "net_income_ttm": 5466000, "eps_diluted_ttm": 0.1162, "operating_cash_flow_ttm": 68252000, "capital_expenditure_ttm": 35352000, "fcf_ttm": 103604000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53308000, "cash_and_equivalents": 52729000, "total_current_assets": 790908000, "total_current_liabilities": 301094000, "net_ppe": null, "total_assets": 1790004000, "total_debt": 753003000, "total_equity": 648107000, "net_working_capital": 493420000, "book_value_per_share": 13.7806, "retained_earnings": -33312000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 35009000, "tangible_book_per_share": 0.7444 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 98, "rank_pb": 49, "rank_ptbv": 95, "rank_ps": 18, "rank_pcf": 74, "rank_ev_ebitda": 57, "rank_ev_ebit": 82, "rank_earnings_yield": 98, "rank_fcf_yield": 67, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 69, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 67, "rank_fcf_margin": 79, "rank_piotroski": 11, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 68 }, "composites": { "value_composite": 91, "quality_composite": 80, "momentum_composite": 78, "growth_composite": 30, "yield_composite": 77, "svqf_composite": 99, "vc1_composite": 77, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 98, "quality_value_composite": 0.1342, "os_score": 0.02, "value_percentile": 0.09, "quality_percentile": 0.2, "momentum_percentile": 0.22, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 77, "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": 916, "ticker_id": 5726, "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": "2026-06-07T06:47:17.832322+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.41, "market_cap": 1289099974.8, "market_cap_usd": 1289099974.8, "enterprise_value": 1989373974.8, "shares_outstanding": 47030280, "fx_rate_to_usd": null, "pe_ratio": 235.83973194, "pb_ratio": 1.98902338, "ptbv_ratio": 36.82195935, "ps_ratio": 0.64519873, "pcf_ratio": 18.88735824, "pfcf_ratio": 12.44256954, "ev_ebitda": 13.38870402, "ev_ebit": 29.27185743, "ev_sales": 0.99568815, "ev_fcf": 19.20171012, "earnings_yield": 0.00424017, "fcf_yield": 0.05207869, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.32520049, "operating_margin": 0.0340152, "net_margin": 0.00273575, "ebitda_margin": 0.07436778, "fcf_margin": 0.05185414, "roe": 0.00843379, "roa": 0.00305362, "roic": 0.01880039, "roc_greenblatt": null, "asset_turnover": 1.11619248, "cash_conversion": 18.95426271, "accruals_ratio": -0.0350759, "sbc_to_revenue": 0.0035776, "debt_to_equity": 1.7618958, "net_debt_to_ebitda": 4.71292046, "debt_to_assets": 0.42067113, "interest_coverage": 1.27489307, "current_ratio": 2.62678101, "quick_ratio": 1.38626475, "net_debt": 700274000, "revenue_growth_1y": 0.07070669, "revenue_growth_3y_cagr": 0.19806001, "revenue_growth_5y_cagr": 0.41294903, "eps_growth_1y": 3.7406765, "eps_growth_3y_cagr": 0.04059295, "eps_growth_5y_cagr": -0.11199557, "fcf_growth_1y": 0.53719695, "book_value_growth_1y": 0.01457084, "piotroski_f_score": 7, "altman_z_score": 2.22114399, "earnings_stability_5y": 16.272045, "revenue_stability_5y": 0.630402, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00036496, "price_return_3m": 0.24083296, "price_return_6m": -0.00182083, "price_return_9m": -0.14290181, "price_return_12m": -0.00760319, "price_return_12m_ex1m": -0.00796524, "distance_from_52w_high": -0.17588695, "distance_from_52w_low": 0.41947178, "relative_strength": -0.16554424, "local_beta": -0.0004, "volatility_252d": 0.528752, "volatility_60d": 1.311062, "max_drawdown_12m": -0.41942273, "revenue_ttm": 1997989000, "gross_profit_ttm": 649747000, "ebit_ttm": 67962000, "ebitda_ttm": 148586000, "net_income_ttm": 5466000, "eps_diluted_ttm": 0.116223, "operating_cash_flow_ttm": 68252000, "capital_expenditure_ttm": 35352000, "fcf_ttm": 103604000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53308000, "cash_and_equivalents": 52729000, "total_current_assets": 790908000, "total_current_liabilities": 301094000, "net_ppe": null, "total_assets": 1790004000, "total_debt": 753003000, "total_equity": 648107000, "net_working_capital": 493420000, "book_value_per_share": 13.78063239, "retained_earnings": -33312000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 35009000, "tangible_book_per_share": 0.74439276, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 98, "rank_pb": 49, "rank_ptbv": 95, "rank_ps": 18, "rank_pcf": 74, "rank_ev_ebitda": 57, "rank_ev_ebit": 82, "rank_earnings_yield": 98, "rank_fcf_yield": 67, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 69, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 67, "rank_fcf_margin": 79, "rank_piotroski": 11, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 68, "value_composite": 91, "quality_composite": 80, "momentum_composite": 78, "growth_composite": 30, "yield_composite": 77, "svqf_composite": 99, "vc1_composite": 77, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 77, "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": 27.41, "os": 0.02, "value": 0.09, "quality": 0.2, "momentum": 0.22, "confidence": 1, "coverage": 1, "pe_ratio": 235.8397, "earnings_yield": 0.0042, "shareholder_yield": 0, "roe": 0.0084, "momentum_12_1": -0.008, "complete_fields": { "id": 916, "ticker_id": 5726, "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": "2026-06-07T06:47:17.832322+00:00", "batch_id": "", "os_score_delta": null, "price_close": 27.41, "market_cap": 1289099974.8, "market_cap_usd": 1289099974.8, "enterprise_value": 1989373974.8, "shares_outstanding": 47030280, "fx_rate_to_usd": null, "pe_ratio": 235.83973194, "pb_ratio": 1.98902338, "ptbv_ratio": 36.82195935, "ps_ratio": 0.64519873, "pcf_ratio": 18.88735824, "pfcf_ratio": 12.44256954, "ev_ebitda": 13.38870402, "ev_ebit": 29.27185743, "ev_sales": 0.99568815, "ev_fcf": 19.20171012, "earnings_yield": 0.00424017, "fcf_yield": 0.05207869, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.32520049, "operating_margin": 0.0340152, "net_margin": 0.00273575, "ebitda_margin": 0.07436778, "fcf_margin": 0.05185414, "roe": 0.00843379, "roa": 0.00305362, "roic": 0.01880039, "roc_greenblatt": null, "asset_turnover": 1.11619248, "cash_conversion": 18.95426271, "accruals_ratio": -0.0350759, "sbc_to_revenue": 0.0035776, "debt_to_equity": 1.7618958, "net_debt_to_ebitda": 4.71292046, "debt_to_assets": 0.42067113, "interest_coverage": 1.27489307, "current_ratio": 2.62678101, "quick_ratio": 1.38626475, "net_debt": 700274000, "revenue_growth_1y": 0.07070669, "revenue_growth_3y_cagr": 0.19806001, "revenue_growth_5y_cagr": 0.41294903, "eps_growth_1y": 3.7406765, "eps_growth_3y_cagr": 0.04059295, "eps_growth_5y_cagr": -0.11199557, "fcf_growth_1y": 0.53719695, "book_value_growth_1y": 0.01457084, "piotroski_f_score": 7, "altman_z_score": 2.22114399, "earnings_stability_5y": 16.272045, "revenue_stability_5y": 0.630402, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.00036496, "price_return_3m": 0.24083296, "price_return_6m": -0.00182083, "price_return_9m": -0.14290181, "price_return_12m": -0.00760319, "price_return_12m_ex1m": -0.00796524, "distance_from_52w_high": -0.17588695, "distance_from_52w_low": 0.41947178, "relative_strength": -0.16554424, "local_beta": -0.0004, "volatility_252d": 0.528752, "volatility_60d": 1.311062, "max_drawdown_12m": -0.41942273, "revenue_ttm": 1997989000, "gross_profit_ttm": 649747000, "ebit_ttm": 67962000, "ebitda_ttm": 148586000, "net_income_ttm": 5466000, "eps_diluted_ttm": 0.116223, "operating_cash_flow_ttm": 68252000, "capital_expenditure_ttm": 35352000, "fcf_ttm": 103604000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 53308000, "cash_and_equivalents": 52729000, "total_current_assets": 790908000, "total_current_liabilities": 301094000, "net_ppe": null, "total_assets": 1790004000, "total_debt": 753003000, "total_equity": 648107000, "net_working_capital": 493420000, "book_value_per_share": 13.78063239, "retained_earnings": -33312000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 35009000, "tangible_book_per_share": 0.74439276, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 98, "rank_pb": 49, "rank_ptbv": 95, "rank_ps": 18, "rank_pcf": 74, "rank_ev_ebitda": 57, "rank_ev_ebit": 82, "rank_earnings_yield": 98, "rank_fcf_yield": 67, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 69, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 67, "rank_fcf_margin": 79, "rank_piotroski": 11, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 89, "rank_revenue_growth_1y": 50, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 66, "rank_relative_strength": 68, "value_composite": 91, "quality_composite": 80, "momentum_composite": 78, "growth_composite": 30, "yield_composite": 77, "svqf_composite": 99, "vc1_composite": 77, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 77, "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 1980023000, "cost_of_revenue": 1317985000, "gross_profit": 662038000, "ebit": 74763000, "ebitda": 155642000, "pretax_income": 19411000, "tax_provision": 11066000, "net_income": 8345000, "net_income_to_common": 8345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61753000, "total_current_assets": 746924000, "total_assets": 1748621000, "short_term_debt": 56094000, "long_term_debt": 664196000, "total_debt": 720290000, "total_liabilities": 1099274000, "total_equity": 649347000, "shares_outstanding": 47166469, "goodwill_and_intangibles": 611408000 }, "cash_flow": { "operating_cash_flow": 83849000, "capital_expenditure": 40495000, "free_cash_flow": 124344000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59190, "ticker_id": 5726, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74763000", "ebitda": "155642000", "netIncome": "8345000", "grossProfit": "662038000", "depreciation": "None", "totalRevenue": "1980023000", "costOfRevenue": "1317985000", "interestIncome": "None", "incomeBeforeTax": "19411000", "interestExpense": "55352000", "operatingIncome": "78263000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11066000", "reportedCurrency": "USD", "netInterestIncome": "-55352000", "nonInterestIncome": "None", "operatingExpenses": "583775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1317985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80879000", "sellingGeneralAndAdministrative": "583775000", "netIncomeFromContinuingOperations": "8345000" }, "balance": { "goodwill": "467905000", "inventory": "353374000", "commonStock": "46180000", "currentDebt": "None", "investments": "None", "totalAssets": "1748621000", "longTermDebt": "664196000", "shortTermDebt": "56094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "143503000", "reportedCurrency": "USD", "retainedEarnings": "-33694000", "totalLiabilities": "1099274000", "otherCurrentAssets": "60466000", "totalCurrentAssets": "746924000", "currentLongTermDebt": "35470000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "271331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1001697000", "currentAccountsPayable": "151234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "819111000", "totalShareholderEquity": "649347000", "capitalLeaseObligations": "119445000", "otherCurrentLiabilities": "84137000", "totalCurrentLiabilities": "291465000", "otherNonCurrentLiabilities": "4891000", "totalNonCurrentLiabilities": "807809000", "cashAndShortTermInvestments": "61753000", "commonStockSharesOutstanding": "47166469", "intangibleAssetsExcludingGoodwill": "143503000", "cashAndCashEquivalentsAtCarryingValue": "61753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8345000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7239000", "operatingCashflow": "83849000", "capitalExpenditures": "40495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64266000", "cashflowFromInvestment": "-29492000", "stockBasedCompensation": "6672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24367000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1980023000, "cost_of_revenue": 1317985000, "gross_profit": 662038000, "research_and_development": null, "selling_general_admin": 583775000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74763000, "depreciation_amortisation": 80879000, "ebitda": 155642000, "interest_expense": 55352000, "interest_income": null, "other_non_operating": null, "pretax_income": 19411000, "tax_provision": 11066000, "effective_tax_rate": null, "net_income": 8345000, "net_income_continuing_ops": 8345000, "net_income_to_common": 8345000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61753000, "short_term_investments": null, "net_receivables": 271331000, "inventory": 353374000, "other_current_assets": null, "total_current_assets": 746924000, "net_ppe": null, "goodwill": 467905000, "intangible_assets": 143503000, "goodwill_and_intangibles": 611408000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1001697000, "total_assets": 1748621000, "short_term_debt": 56094000, "accounts_payable": 151234000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 291465000, "long_term_debt": 664196000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 807809000, "total_liabilities": 1099274000, "total_debt": 720290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33694000, "total_equity": 649347000, "shares_outstanding": 47166469, "operating_cash_flow": 83849000, "stock_based_compensation": 6672000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40495000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29492000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64266000, "free_cash_flow": 124344000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74763000", "ebitda": "155642000", "netIncome": "8345000", "grossProfit": "662038000", "depreciation": "None", "totalRevenue": "1980023000", "costOfRevenue": "1317985000", "interestIncome": "None", "incomeBeforeTax": "19411000", "interestExpense": "55352000", "operatingIncome": "78263000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11066000", "reportedCurrency": "USD", "netInterestIncome": "-55352000", "nonInterestIncome": "None", "operatingExpenses": "583775000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1317985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80879000", "sellingGeneralAndAdministrative": "583775000", "netIncomeFromContinuingOperations": "8345000" }, "balance": { "goodwill": "467905000", "inventory": "353374000", "commonStock": "46180000", "currentDebt": "None", "investments": "None", "totalAssets": "1748621000", "longTermDebt": "664196000", "shortTermDebt": "56094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "143503000", "reportedCurrency": "USD", "retainedEarnings": "-33694000", "totalLiabilities": "1099274000", "otherCurrentAssets": "60466000", "totalCurrentAssets": "746924000", "currentLongTermDebt": "35470000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "271331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1001697000", "currentAccountsPayable": "151234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "819111000", "totalShareholderEquity": "649347000", "capitalLeaseObligations": "119445000", "otherCurrentLiabilities": "84137000", "totalCurrentLiabilities": "291465000", "otherNonCurrentLiabilities": "4891000", "totalNonCurrentLiabilities": "807809000", "cashAndShortTermInvestments": "61753000", "commonStockSharesOutstanding": "47166469", "intangibleAssetsExcludingGoodwill": "143503000", "cashAndCashEquivalentsAtCarryingValue": "61753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8345000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7239000", "operatingCashflow": "83849000", "capitalExpenditures": "40495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64266000", "cashflowFromInvestment": "-29492000", "stockBasedCompensation": "6672000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24367000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80879000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 1804104000, "cost_of_revenue": 1190329000, "gross_profit": 613775000, "ebit": 54609000, "ebitda": 128985000, "pretax_income": -536000, "tax_provision": 6796000, "net_income": -7332000, "net_income_to_common": -7332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66479000, "total_current_assets": 712174000, "total_assets": 1727255000, "short_term_debt": 59427000, "long_term_debt": 693903000, "total_debt": 753330000, "total_liabilities": 1086712000, "total_equity": 640543000, "shares_outstanding": 47204912, "goodwill_and_intangibles": 732552000 }, "cash_flow": { "operating_cash_flow": 56453000, "capital_expenditure": 23193000, "free_cash_flow": 79646000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59195, "ticker_id": 5726, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54609000", "ebitda": "128985000", "netIncome": "-7332000", "grossProfit": "613775000", "depreciation": "None", "totalRevenue": "1804104000", "costOfRevenue": "1190329000", "interestIncome": "None", "incomeBeforeTax": "-536000", "interestExpense": "55145000", "operatingIncome": "55955000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6796000", "reportedCurrency": "USD", "netInterestIncome": "-55145000", "nonInterestIncome": "None", "operatingExpenses": "557820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1190329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74376000", "sellingGeneralAndAdministrative": "1200000", "netIncomeFromContinuingOperations": "-7332000" }, "balance": { "goodwill": "462789000", "inventory": "348226000", "commonStock": "46856000", "currentDebt": "None", "investments": "None", "totalAssets": "1727255000", "longTermDebt": "693903000", "shortTermDebt": "59427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "269763000", "reportedCurrency": "USD", "retainedEarnings": "-42039000", "totalLiabilities": "1086712000", "otherCurrentAssets": "46752000", "totalCurrentAssets": "712174000", "currentLongTermDebt": "40476000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "250717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1015081000", "currentAccountsPayable": "125575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "831088000", "totalShareholderEquity": "640543000", "capitalLeaseObligations": "96709000", "otherCurrentLiabilities": "65651000", "totalCurrentLiabilities": "266261000", "otherNonCurrentLiabilities": "7534000", "totalNonCurrentLiabilities": "820451000", "cashAndShortTermInvestments": "66479000", "commonStockSharesOutstanding": "47204912", "intangibleAssetsExcludingGoodwill": "269763000", "cashAndCashEquivalentsAtCarryingValue": "66479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7332000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9227000", "operatingCashflow": "56453000", "capitalExpenditures": "23193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "159301000", "cashflowFromInvestment": "-229683000", "stockBasedCompensation": "5233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1804104000, "cost_of_revenue": 1190329000, "gross_profit": 613775000, "research_and_development": null, "selling_general_admin": 1200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54609000, "depreciation_amortisation": 74376000, "ebitda": 128985000, "interest_expense": 55145000, "interest_income": null, "other_non_operating": null, "pretax_income": -536000, "tax_provision": 6796000, "effective_tax_rate": null, "net_income": -7332000, "net_income_continuing_ops": -7332000, "net_income_to_common": -7332000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66479000, "short_term_investments": null, "net_receivables": 250717000, "inventory": 348226000, "other_current_assets": null, "total_current_assets": 712174000, "net_ppe": null, "goodwill": 462789000, "intangible_assets": 269763000, "goodwill_and_intangibles": 732552000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1015081000, "total_assets": 1727255000, "short_term_debt": 59427000, "accounts_payable": 125575000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266261000, "long_term_debt": 693903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 820451000, "total_liabilities": 1086712000, "total_debt": 753330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42039000, "total_equity": 640543000, "shares_outstanding": 47204912, "operating_cash_flow": 56453000, "stock_based_compensation": 5233000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23193000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -229683000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 159301000, "free_cash_flow": 79646000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54609000", "ebitda": "128985000", "netIncome": "-7332000", "grossProfit": "613775000", "depreciation": "None", "totalRevenue": "1804104000", "costOfRevenue": "1190329000", "interestIncome": "None", "incomeBeforeTax": "-536000", "interestExpense": "55145000", "operatingIncome": "55955000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6796000", "reportedCurrency": "USD", "netInterestIncome": "-55145000", "nonInterestIncome": "None", "operatingExpenses": "557820000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1190329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74376000", "sellingGeneralAndAdministrative": "1200000", "netIncomeFromContinuingOperations": "-7332000" }, "balance": { "goodwill": "462789000", "inventory": "348226000", "commonStock": "46856000", "currentDebt": "None", "investments": "None", "totalAssets": "1727255000", "longTermDebt": "693903000", "shortTermDebt": "59427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "269763000", "reportedCurrency": "USD", "retainedEarnings": "-42039000", "totalLiabilities": "1086712000", "otherCurrentAssets": "46752000", "totalCurrentAssets": "712174000", "currentLongTermDebt": "40476000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "250717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1015081000", "currentAccountsPayable": "125575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "831088000", "totalShareholderEquity": "640543000", "capitalLeaseObligations": "96709000", "otherCurrentLiabilities": "65651000", "totalCurrentLiabilities": "266261000", "otherNonCurrentLiabilities": "7534000", "totalNonCurrentLiabilities": "820451000", "cashAndShortTermInvestments": "66479000", "commonStockSharesOutstanding": "47204912", "intangibleAssetsExcludingGoodwill": "269763000", "cashAndCashEquivalentsAtCarryingValue": "66479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7332000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9227000", "operatingCashflow": "56453000", "capitalExpenditures": "23193000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "159301000", "cashflowFromInvestment": "-229683000", "stockBasedCompensation": "5233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74376000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 1570402000, "cost_of_revenue": 1014945000, "gross_profit": 555457000, "ebit": 82800000, "ebitda": 143746000, "pretax_income": -2007000, "tax_provision": 6960000, "net_income": -8967000, "net_income_to_common": -8967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83931000, "total_current_assets": 657330000, "total_assets": 1550331000, "short_term_debt": 46100000, "long_term_debt": 535881000, "total_debt": 581981000, "total_liabilities": 888730000, "total_equity": 661601000, "shares_outstanding": 44868862, "goodwill_and_intangibles": 653759000 }, "cash_flow": { "operating_cash_flow": 102286000, "capital_expenditure": 24678000, "free_cash_flow": 126964000, "dividends_paid": 307180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59200, "ticker_id": 5726, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82800000", "ebitda": "143746000", "netIncome": "-8967000", "grossProfit": "555457000", "depreciation": "None", "totalRevenue": "1570402000", "costOfRevenue": "1014945000", "interestIncome": "None", "incomeBeforeTax": "-2007000", "interestExpense": "42774000", "operatingIncome": "42991000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6960000", "reportedCurrency": "USD", "netInterestIncome": "-37654000", "nonInterestIncome": "None", "operatingExpenses": "512466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1014945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60946000", "sellingGeneralAndAdministrative": "600000", "netIncomeFromContinuingOperations": "5480000" }, "balance": { "goodwill": "399925000", "inventory": "315984000", "commonStock": "46758000", "currentDebt": "None", "investments": "None", "totalAssets": "1550331000", "longTermDebt": "535881000", "shortTermDebt": "46100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "253834000", "reportedCurrency": "USD", "retainedEarnings": "-34707000", "totalLiabilities": "888730000", "otherCurrentAssets": "43967000", "totalCurrentAssets": "657330000", "currentLongTermDebt": "32551000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "213448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "893001000", "currentAccountsPayable": "98674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649046000", "totalShareholderEquity": "661601000", "capitalLeaseObligations": "80614000", "otherCurrentLiabilities": "94437000", "totalCurrentLiabilities": "242015000", "otherNonCurrentLiabilities": "14402000", "totalNonCurrentLiabilities": "646715000", "cashAndShortTermInvestments": "83931000", "commonStockSharesOutstanding": "44868862", "intangibleAssetsExcludingGoodwill": "253834000", "cashAndCashEquivalentsAtCarryingValue": "83931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8967000", "profitLoss": "None", "dividendPayout": "307180000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3582000", "operatingCashflow": "102286000", "capitalExpenditures": "24678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250406000", "cashflowFromInvestment": "-278523000", "stockBasedCompensation": "8367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "307180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3906000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63588000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1570402000, "cost_of_revenue": 1014945000, "gross_profit": 555457000, "research_and_development": null, "selling_general_admin": 600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82800000, "depreciation_amortisation": 60946000, "ebitda": 143746000, "interest_expense": 42774000, "interest_income": null, "other_non_operating": null, "pretax_income": -2007000, "tax_provision": 6960000, "effective_tax_rate": null, "net_income": -8967000, "net_income_continuing_ops": 5480000, "net_income_to_common": -8967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83931000, "short_term_investments": null, "net_receivables": 213448000, "inventory": 315984000, "other_current_assets": null, "total_current_assets": 657330000, "net_ppe": null, "goodwill": 399925000, "intangible_assets": 253834000, "goodwill_and_intangibles": 653759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 893001000, "total_assets": 1550331000, "short_term_debt": 46100000, "accounts_payable": 98674000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 242015000, "long_term_debt": 535881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 646715000, "total_liabilities": 888730000, "total_debt": 581981000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34707000, "total_equity": 661601000, "shares_outstanding": 44868862, "operating_cash_flow": 102286000, "stock_based_compensation": 8367000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24678000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278523000, "dividends_paid": 307180000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 250406000, "free_cash_flow": 126964000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82800000", "ebitda": "143746000", "netIncome": "-8967000", "grossProfit": "555457000", "depreciation": "None", "totalRevenue": "1570402000", "costOfRevenue": "1014945000", "interestIncome": "None", "incomeBeforeTax": "-2007000", "interestExpense": "42774000", "operatingIncome": "42991000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6960000", "reportedCurrency": "USD", "netInterestIncome": "-37654000", "nonInterestIncome": "None", "operatingExpenses": "512466000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1014945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60946000", "sellingGeneralAndAdministrative": "600000", "netIncomeFromContinuingOperations": "5480000" }, "balance": { "goodwill": "399925000", "inventory": "315984000", "commonStock": "46758000", "currentDebt": "None", "investments": "None", "totalAssets": "1550331000", "longTermDebt": "535881000", "shortTermDebt": "46100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "253834000", "reportedCurrency": "USD", "retainedEarnings": "-34707000", "totalLiabilities": "888730000", "otherCurrentAssets": "43967000", "totalCurrentAssets": "657330000", "currentLongTermDebt": "32551000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "213448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "893001000", "currentAccountsPayable": "98674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649046000", "totalShareholderEquity": "661601000", "capitalLeaseObligations": "80614000", "otherCurrentLiabilities": "94437000", "totalCurrentLiabilities": "242015000", "otherNonCurrentLiabilities": "14402000", "totalNonCurrentLiabilities": "646715000", "cashAndShortTermInvestments": "83931000", "commonStockSharesOutstanding": "44868862", "intangibleAssetsExcludingGoodwill": "253834000", "cashAndCashEquivalentsAtCarryingValue": "83931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8967000", "profitLoss": "None", "dividendPayout": "307180000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3582000", "operatingCashflow": "102286000", "capitalExpenditures": "24678000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "250406000", "cashflowFromInvestment": "-278523000", "stockBasedCompensation": "8367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "307180000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3906000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63588000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 1151422000, "cost_of_revenue": 760524000, "gross_profit": 390898000, "ebit": 37238000, "ebitda": 82424000, "pretax_income": 12937000, "tax_provision": 5531000, "net_income": 7406000, "net_income_to_common": 7406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24554000, "total_current_assets": 478188000, "total_assets": 1215610000, "short_term_debt": 36280000, "long_term_debt": 395825000, "total_debt": 432105000, "total_liabilities": 652615000, "total_equity": 562995000, "shares_outstanding": 35086592, "goodwill_and_intangibles": 576042000 }, "cash_flow": { "operating_cash_flow": -11029000, "capital_expenditure": 20101000, "free_cash_flow": 9072000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59205, "ticker_id": 5726, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37238000", "ebitda": "82424000", "netIncome": "7406000", "grossProfit": "390898000", "depreciation": "None", "totalRevenue": "1151422000", "costOfRevenue": "760524000", "interestIncome": "None", "incomeBeforeTax": "12937000", "interestExpense": "24301000", "operatingIncome": "41786000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5531000", "reportedCurrency": "USD", "netInterestIncome": "-24301000", "nonInterestIncome": "None", "operatingExpenses": "349112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4548000", "costofGoodsAndServicesSold": "760524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45186000", "sellingGeneralAndAdministrative": "700000", "netIncomeFromContinuingOperations": "7406000" }, "balance": { "goodwill": "348048000", "inventory": "264374000", "commonStock": "19417000", "currentDebt": "None", "investments": "None", "totalAssets": "1215610000", "longTermDebt": "395825000", "shortTermDebt": "36280000", "treasuryStock": "-12526000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "227994000", "reportedCurrency": "USD", "retainedEarnings": "-25736000", "totalLiabilities": "652615000", "otherCurrentAssets": "22959000", "totalCurrentAssets": "478188000", "currentLongTermDebt": "16352000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "737422000", "currentAccountsPayable": "80486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27139000", "shortLongTermDebtTotal": "471933000", "totalShareholderEquity": "562995000", "capitalLeaseObligations": "49792000", "otherCurrentLiabilities": "44784000", "totalCurrentLiabilities": "169479000", "otherNonCurrentLiabilities": "4036000", "totalNonCurrentLiabilities": "483136000", "cashAndShortTermInvestments": "24554000", "commonStockSharesOutstanding": "35086592", "intangibleAssetsExcludingGoodwill": "227994000", "cashAndCashEquivalentsAtCarryingValue": "24554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7406000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-42404000", "operatingCashflow": "-11029000", "capitalExpenditures": "20101000", "changeInReceivables": "-21771000", "changeInExchangeRate": "None", "cashflowFromFinancing": "148461000", "cashflowFromInvestment": "-126688000", "stockBasedCompensation": "2448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10744000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2460000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1151422000, "cost_of_revenue": 760524000, "gross_profit": 390898000, "research_and_development": null, "selling_general_admin": 700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37238000, "depreciation_amortisation": 45186000, "ebitda": 82424000, "interest_expense": 24301000, "interest_income": null, "other_non_operating": null, "pretax_income": 12937000, "tax_provision": 5531000, "effective_tax_rate": null, "net_income": 7406000, "net_income_continuing_ops": 7406000, "net_income_to_common": 7406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24554000, "short_term_investments": null, "net_receivables": 166301000, "inventory": 264374000, "other_current_assets": null, "total_current_assets": 478188000, "net_ppe": null, "goodwill": 348048000, "intangible_assets": 227994000, "goodwill_and_intangibles": 576042000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 737422000, "total_assets": 1215610000, "short_term_debt": 36280000, "accounts_payable": 80486000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169479000, "long_term_debt": 395825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 483136000, "total_liabilities": 652615000, "total_debt": 432105000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25736000, "total_equity": 562995000, "shares_outstanding": 35086592, "operating_cash_flow": -11029000, "stock_based_compensation": 2448000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126688000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 148461000, "free_cash_flow": 9072000, "net_change_in_cash": 10744000 }, "raw_data": { "income": { "ebit": "37238000", "ebitda": "82424000", "netIncome": "7406000", "grossProfit": "390898000", "depreciation": "None", "totalRevenue": "1151422000", "costOfRevenue": "760524000", "interestIncome": "None", "incomeBeforeTax": "12937000", "interestExpense": "24301000", "operatingIncome": "41786000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5531000", "reportedCurrency": "USD", "netInterestIncome": "-24301000", "nonInterestIncome": "None", "operatingExpenses": "349112000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-4548000", "costofGoodsAndServicesSold": "760524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45186000", "sellingGeneralAndAdministrative": "700000", "netIncomeFromContinuingOperations": "7406000" }, "balance": { "goodwill": "348048000", "inventory": "264374000", "commonStock": "19417000", "currentDebt": "None", "investments": "None", "totalAssets": "1215610000", "longTermDebt": "395825000", "shortTermDebt": "36280000", "treasuryStock": "-12526000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "227994000", "reportedCurrency": "USD", "retainedEarnings": "-25736000", "totalLiabilities": "652615000", "otherCurrentAssets": "22959000", "totalCurrentAssets": "478188000", "currentLongTermDebt": "16352000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166301000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "737422000", "currentAccountsPayable": "80486000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27139000", "shortLongTermDebtTotal": "471933000", "totalShareholderEquity": "562995000", "capitalLeaseObligations": "49792000", "otherCurrentLiabilities": "44784000", "totalCurrentLiabilities": "169479000", "otherNonCurrentLiabilities": "4036000", "totalNonCurrentLiabilities": "483136000", "cashAndShortTermInvestments": "24554000", "commonStockSharesOutstanding": "35086592", "intangibleAssetsExcludingGoodwill": "227994000", "cashAndCashEquivalentsAtCarryingValue": "24554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7406000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-42404000", "operatingCashflow": "-11029000", "capitalExpenditures": "20101000", "changeInReceivables": "-21771000", "changeInExchangeRate": "None", "cashflowFromFinancing": "148461000", "cashflowFromInvestment": "-126688000", "stockBasedCompensation": "2448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10744000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2460000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 520290000, "cost_of_revenue": 390012000, "gross_profit": 130278000, "ebit": 11998000, "ebitda": 30681000, "pretax_income": -4739000, "tax_provision": 313000, "net_income": -5052000, "net_income_to_common": -5052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14671000, "total_current_assets": 236060000, "total_assets": 491360000, "short_term_debt": 139046000, "long_term_debt": 11900000, "total_debt": 150946000, "total_liabilities": 325591000, "total_equity": 165769000, "shares_outstanding": 20492588, "goodwill_and_intangibles": 200819000 }, "cash_flow": { "operating_cash_flow": 10320000, "capital_expenditure": 13781000, "free_cash_flow": 24101000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59210, "ticker_id": 5726, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11998000", "ebitda": "30681000", "netIncome": "-5052000", "grossProfit": "130278000", "depreciation": "None", "totalRevenue": "520290000", "costOfRevenue": "390012000", "interestIncome": "None", "incomeBeforeTax": "-4739000", "interestExpense": "16737000", "operatingIncome": "11421000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "313000", "reportedCurrency": "USD", "netInterestIncome": "-869000", "nonInterestIncome": "None", "operatingExpenses": "118857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "801000", "costofGoodsAndServicesSold": "390012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18683000", "sellingGeneralAndAdministrative": "110605000", "netIncomeFromContinuingOperations": "9406000" }, "balance": { "goodwill": "104211000", "inventory": "132717000", "commonStock": "10318000", "currentDebt": "None", "investments": "None", "totalAssets": "491360000", "longTermDebt": "11900000", "shortTermDebt": "139046000", "treasuryStock": "-10033000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "96608000", "reportedCurrency": "USD", "retainedEarnings": "-33142000", "totalLiabilities": "325591000", "otherCurrentAssets": "8098000", "totalCurrentAssets": "236060000", "currentLongTermDebt": "134405000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255300000", "currentAccountsPayable": "47958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32873000", "shortLongTermDebtTotal": "248312000", "totalShareholderEquity": "165769000", "capitalLeaseObligations": "15308000", "otherCurrentLiabilities": "22404000", "totalCurrentLiabilities": "214943000", "otherNonCurrentLiabilities": "25373000", "totalNonCurrentLiabilities": "110648000", "cashAndShortTermInvestments": "14671000", "commonStockSharesOutstanding": "20492588", "intangibleAssetsExcludingGoodwill": "96608000", "cashAndCashEquivalentsAtCarryingValue": "14671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5052000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5059000", "operatingCashflow": "10320000", "capitalExpenditures": "13781000", "changeInReceivables": "-2966000", "changeInExchangeRate": "72000", "cashflowFromFinancing": "34668000", "cashflowFromInvestment": "-41376000", "stockBasedCompensation": "4838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25012000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1018000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 520290000, "cost_of_revenue": 390012000, "gross_profit": 130278000, "research_and_development": null, "selling_general_admin": 110605000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11998000, "depreciation_amortisation": 18683000, "ebitda": 30681000, "interest_expense": 16737000, "interest_income": null, "other_non_operating": null, "pretax_income": -4739000, "tax_provision": 313000, "effective_tax_rate": null, "net_income": -5052000, "net_income_continuing_ops": 9406000, "net_income_to_common": -5052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14671000, "short_term_investments": null, "net_receivables": 80574000, "inventory": 132717000, "other_current_assets": null, "total_current_assets": 236060000, "net_ppe": null, "goodwill": 104211000, "intangible_assets": 96608000, "goodwill_and_intangibles": 200819000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 255300000, "total_assets": 491360000, "short_term_debt": 139046000, "accounts_payable": 47958000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214943000, "long_term_debt": 11900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 110648000, "total_liabilities": 325591000, "total_debt": 150946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33142000, "total_equity": 165769000, "shares_outstanding": 20492588, "operating_cash_flow": 10320000, "stock_based_compensation": 4838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13781000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41376000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34668000, "free_cash_flow": 24101000, "net_change_in_cash": -25012000 }, "raw_data": { "income": { "ebit": "11998000", "ebitda": "30681000", "netIncome": "-5052000", "grossProfit": "130278000", "depreciation": "None", "totalRevenue": "520290000", "costOfRevenue": "390012000", "interestIncome": "None", "incomeBeforeTax": "-4739000", "interestExpense": "16737000", "operatingIncome": "11421000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "313000", "reportedCurrency": "USD", "netInterestIncome": "-869000", "nonInterestIncome": "None", "operatingExpenses": "118857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "801000", "costofGoodsAndServicesSold": "390012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18683000", "sellingGeneralAndAdministrative": "110605000", "netIncomeFromContinuingOperations": "9406000" }, "balance": { "goodwill": "104211000", "inventory": "132717000", "commonStock": "10318000", "currentDebt": "None", "investments": "None", "totalAssets": "491360000", "longTermDebt": "11900000", "shortTermDebt": "139046000", "treasuryStock": "-10033000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "96608000", "reportedCurrency": "USD", "retainedEarnings": "-33142000", "totalLiabilities": "325591000", "otherCurrentAssets": "8098000", "totalCurrentAssets": "236060000", "currentLongTermDebt": "134405000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "255300000", "currentAccountsPayable": "47958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "32873000", "shortLongTermDebtTotal": "248312000", "totalShareholderEquity": "165769000", "capitalLeaseObligations": "15308000", "otherCurrentLiabilities": "22404000", "totalCurrentLiabilities": "214943000", "otherNonCurrentLiabilities": "25373000", "totalNonCurrentLiabilities": "110648000", "cashAndShortTermInvestments": "14671000", "commonStockSharesOutstanding": "20492588", "intangibleAssetsExcludingGoodwill": "96608000", "cashAndCashEquivalentsAtCarryingValue": "14671000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5052000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5059000", "operatingCashflow": "10320000", "capitalExpenditures": "13781000", "changeInReceivables": "-2966000", "changeInExchangeRate": "72000", "cashflowFromFinancing": "34668000", "cashflowFromInvestment": "-41376000", "stockBasedCompensation": "4838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25012000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1018000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 351591000, "cost_of_revenue": 165053000, "gross_profit": 186538000, "ebit": 21439000, "ebitda": 28140000, "pretax_income": 20785000, "tax_provision": 5672000, "net_income": 15113000, "net_income_to_common": 15113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28393000, "total_current_assets": 143062000, "total_assets": 256304000, "short_term_debt": 4568000, "long_term_debt": null, "total_debt": 4568000, "total_liabilities": 133882000, "total_equity": 122422000, "shares_outstanding": 18662000, "goodwill_and_intangibles": 53679000 }, "cash_flow": { "operating_cash_flow": 32528000, "capital_expenditure": 1687000, "free_cash_flow": 34215000, "dividends_paid": 15000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59215, "ticker_id": 5726, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21439000", "ebitda": "28140000", "netIncome": "15113000", "grossProfit": "186538000", "depreciation": "None", "totalRevenue": "351591000", "costOfRevenue": "165053000", "interestIncome": "None", "incomeBeforeTax": "20785000", "interestExpense": "654000", "operatingIncome": "20550000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5672000", "reportedCurrency": "USD", "netInterestIncome": "-654000", "nonInterestIncome": "None", "operatingExpenses": "165988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "889000", "costofGoodsAndServicesSold": "165053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6701000", "sellingGeneralAndAdministrative": "89213000", "netIncomeFromContinuingOperations": "15113000" }, "balance": { "goodwill": "35176000", "inventory": "61867000", "commonStock": "9288000", "currentDebt": "None", "investments": "None", "totalAssets": "256304000", "longTermDebt": "None", "shortTermDebt": "4568000", "treasuryStock": "-9015000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "18503000", "reportedCurrency": "USD", "retainedEarnings": "101609000", "totalLiabilities": "133882000", "otherCurrentAssets": "998000", "totalCurrentAssets": "143062000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "113242000", "currentAccountsPayable": "22262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15800000", "shortLongTermDebtTotal": "10306000", "totalShareholderEquity": "122422000", "capitalLeaseObligations": "10306000", "otherCurrentLiabilities": "66555000", "totalCurrentLiabilities": "97995000", "otherNonCurrentLiabilities": "22585000", "totalNonCurrentLiabilities": "35887000", "cashAndShortTermInvestments": "28393000", "commonStockSharesOutstanding": "18662000", "intangibleAssetsExcludingGoodwill": "18503000", "cashAndCashEquivalentsAtCarryingValue": "28393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15113000", "profitLoss": "None", "dividendPayout": "15000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2100000", "operatingCashflow": "32528000", "capitalExpenditures": "1687000", "changeInReceivables": "1762000", "changeInExchangeRate": "320000", "cashflowFromFinancing": "-5767000", "cashflowFromInvestment": "-3987000", "stockBasedCompensation": "1479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23094000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3254000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 351591000, "cost_of_revenue": 165053000, "gross_profit": 186538000, "research_and_development": null, "selling_general_admin": 89213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21439000, "depreciation_amortisation": 6701000, "ebitda": 28140000, "interest_expense": 654000, "interest_income": null, "other_non_operating": null, "pretax_income": 20785000, "tax_provision": 5672000, "effective_tax_rate": null, "net_income": 15113000, "net_income_continuing_ops": 15113000, "net_income_to_common": 15113000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28393000, "short_term_investments": null, "net_receivables": 51804000, "inventory": 61867000, "other_current_assets": null, "total_current_assets": 143062000, "net_ppe": null, "goodwill": 35176000, "intangible_assets": 18503000, "goodwill_and_intangibles": 53679000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 113242000, "total_assets": 256304000, "short_term_debt": 4568000, "accounts_payable": 22262000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97995000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 35887000, "total_liabilities": 133882000, "total_debt": 4568000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 101609000, "total_equity": 122422000, "shares_outstanding": 18662000, "operating_cash_flow": 32528000, "stock_based_compensation": 1479000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3987000, "dividends_paid": 15000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5767000, "free_cash_flow": 34215000, "net_change_in_cash": 23094000 }, "raw_data": { "income": { "ebit": "21439000", "ebitda": "28140000", "netIncome": "15113000", "grossProfit": "186538000", "depreciation": "None", "totalRevenue": "351591000", "costOfRevenue": "165053000", "interestIncome": "None", "incomeBeforeTax": "20785000", "interestExpense": "654000", "operatingIncome": "20550000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5672000", "reportedCurrency": "USD", "netInterestIncome": "-654000", "nonInterestIncome": "None", "operatingExpenses": "165988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "889000", "costofGoodsAndServicesSold": "165053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6701000", "sellingGeneralAndAdministrative": "89213000", "netIncomeFromContinuingOperations": "15113000" }, "balance": { "goodwill": "35176000", "inventory": "61867000", "commonStock": "9288000", "currentDebt": "None", "investments": "None", "totalAssets": "256304000", "longTermDebt": "None", "shortTermDebt": "4568000", "treasuryStock": "-9015000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "18503000", "reportedCurrency": "USD", "retainedEarnings": "101609000", "totalLiabilities": "133882000", "otherCurrentAssets": "998000", "totalCurrentAssets": "143062000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "113242000", "currentAccountsPayable": "22262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "15800000", "shortLongTermDebtTotal": "10306000", "totalShareholderEquity": "122422000", "capitalLeaseObligations": "10306000", "otherCurrentLiabilities": "66555000", "totalCurrentLiabilities": "97995000", "otherNonCurrentLiabilities": "22585000", "totalNonCurrentLiabilities": "35887000", "cashAndShortTermInvestments": "28393000", "commonStockSharesOutstanding": "18662000", "intangibleAssetsExcludingGoodwill": "18503000", "cashAndCashEquivalentsAtCarryingValue": "28393000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15113000", "profitLoss": "None", "dividendPayout": "15000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2100000", "operatingCashflow": "32528000", "capitalExpenditures": "1687000", "changeInReceivables": "1762000", "changeInExchangeRate": "320000", "cashflowFromFinancing": "-5767000", "cashflowFromInvestment": "-3987000", "stockBasedCompensation": "1479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23094000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3254000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6701000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 370785000, "cost_of_revenue": 173431000, "gross_profit": 197354000, "ebit": 10277000, "ebitda": 16170000, "pretax_income": 9674000, "tax_provision": 2453000, "net_income": 7221000, "net_income_to_common": 7221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5495000, "total_current_assets": 106422000, "total_assets": 204429000, "short_term_debt": 3830000, "long_term_debt": 11775000, "total_debt": 15605000, "total_liabilities": 96428000, "total_equity": 108001000, "shares_outstanding": 8952913, "goodwill_and_intangibles": 33258000 }, "cash_flow": { "operating_cash_flow": 9196000, "capital_expenditure": 2028000, "free_cash_flow": 11224000, "dividends_paid": 33000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59220, "ticker_id": 5726, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10277000", "ebitda": "16170000", "netIncome": "7221000", "grossProfit": "197354000", "depreciation": "None", "totalRevenue": "370785000", "costOfRevenue": "173431000", "interestIncome": "603000", "incomeBeforeTax": "9674000", "interestExpense": "603000", "operatingIncome": "9066000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2453000", "reportedCurrency": "USD", "netInterestIncome": "-603000", "nonInterestIncome": "None", "operatingExpenses": "188288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1211000", "costofGoodsAndServicesSold": "173431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5893000", "sellingGeneralAndAdministrative": "102946000", "netIncomeFromContinuingOperations": "7221000" }, "balance": { "goodwill": "20923000", "inventory": "55905000", "commonStock": "9190000", "currentDebt": "None", "investments": "None", "totalAssets": "204429000", "longTermDebt": "11775000", "shortTermDebt": "3830000", "treasuryStock": "-5761000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "12335000", "reportedCurrency": "USD", "retainedEarnings": "86496000", "totalLiabilities": "96428000", "otherCurrentAssets": "802000", "totalCurrentAssets": "106422000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98007000", "currentAccountsPayable": "13789000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16546000", "shortLongTermDebtTotal": "15605000", "totalShareholderEquity": "108001000", "capitalLeaseObligations": "13334000", "otherCurrentLiabilities": "34276000", "totalCurrentLiabilities": "56930000", "otherNonCurrentLiabilities": "15165000", "totalNonCurrentLiabilities": "39498000", "cashAndShortTermInvestments": "5495000", "commonStockSharesOutstanding": "8952913", "intangibleAssetsExcludingGoodwill": "12335000", "cashAndCashEquivalentsAtCarryingValue": "5495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7221000", "profitLoss": "None", "dividendPayout": "33000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2308000", "operatingCashflow": "9196000", "capitalExpenditures": "2028000", "changeInReceivables": "-1380000", "changeInExchangeRate": "336000", "cashflowFromFinancing": "-13890000", "cashflowFromInvestment": "-2028000", "stockBasedCompensation": "4054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6386000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4527000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370785000, "cost_of_revenue": 173431000, "gross_profit": 197354000, "research_and_development": null, "selling_general_admin": 102946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10277000, "depreciation_amortisation": 5893000, "ebitda": 16170000, "interest_expense": 603000, "interest_income": null, "other_non_operating": null, "pretax_income": 9674000, "tax_provision": 2453000, "effective_tax_rate": null, "net_income": 7221000, "net_income_continuing_ops": 7221000, "net_income_to_common": 7221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5495000, "short_term_investments": null, "net_receivables": 44220000, "inventory": 55905000, "other_current_assets": null, "total_current_assets": 106422000, "net_ppe": null, "goodwill": 20923000, "intangible_assets": 12335000, "goodwill_and_intangibles": 33258000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 98007000, "total_assets": 204429000, "short_term_debt": 3830000, "accounts_payable": 13789000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56930000, "long_term_debt": 11775000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 39498000, "total_liabilities": 96428000, "total_debt": 15605000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 86496000, "total_equity": 108001000, "shares_outstanding": 8952913, "operating_cash_flow": 9196000, "stock_based_compensation": 4054000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2028000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2028000, "dividends_paid": 33000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13890000, "free_cash_flow": 11224000, "net_change_in_cash": -6386000 }, "raw_data": { "income": { "ebit": "10277000", "ebitda": "16170000", "netIncome": "7221000", "grossProfit": "197354000", "depreciation": "None", "totalRevenue": "370785000", "costOfRevenue": "173431000", "interestIncome": "603000", "incomeBeforeTax": "9674000", "interestExpense": "603000", "operatingIncome": "9066000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "2453000", "reportedCurrency": "USD", "netInterestIncome": "-603000", "nonInterestIncome": "None", "operatingExpenses": "188288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1211000", "costofGoodsAndServicesSold": "173431000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5893000", "sellingGeneralAndAdministrative": "102946000", "netIncomeFromContinuingOperations": "7221000" }, "balance": { "goodwill": "20923000", "inventory": "55905000", "commonStock": "9190000", "currentDebt": "None", "investments": "None", "totalAssets": "204429000", "longTermDebt": "11775000", "shortTermDebt": "3830000", "treasuryStock": "-5761000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "12335000", "reportedCurrency": "USD", "retainedEarnings": "86496000", "totalLiabilities": "96428000", "otherCurrentAssets": "802000", "totalCurrentAssets": "106422000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "44220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "98007000", "currentAccountsPayable": "13789000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "16546000", "shortLongTermDebtTotal": "15605000", "totalShareholderEquity": "108001000", "capitalLeaseObligations": "13334000", "otherCurrentLiabilities": "34276000", "totalCurrentLiabilities": "56930000", "otherNonCurrentLiabilities": "15165000", "totalNonCurrentLiabilities": "39498000", "cashAndShortTermInvestments": "5495000", "commonStockSharesOutstanding": "8952913", "intangibleAssetsExcludingGoodwill": "12335000", "cashAndCashEquivalentsAtCarryingValue": "5495000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7221000", "profitLoss": "None", "dividendPayout": "33000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-2308000", "operatingCashflow": "9196000", "capitalExpenditures": "2028000", "changeInReceivables": "-1380000", "changeInExchangeRate": "336000", "cashflowFromFinancing": "-13890000", "cashflowFromInvestment": "-2028000", "stockBasedCompensation": "4054000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6386000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4527000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5893000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 349637000, "cost_of_revenue": 160097000, "gross_profit": 189540000, "ebit": 7872000, "ebitda": 14727000, "pretax_income": 6863000, "tax_provision": 649000, "net_income": 6214000, "net_income_to_common": 6214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11883000, "total_current_assets": 106905000, "total_assets": 197142000, "short_term_debt": 12030000, "long_term_debt": 5213000, "total_debt": 17243000, "total_liabilities": 97969000, "total_equity": 99173000, "shares_outstanding": 9329096, "goodwill_and_intangibles": 33191000 }, "cash_flow": { "operating_cash_flow": 20299000, "capital_expenditure": 2524000, "free_cash_flow": 22823000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59225, "ticker_id": 5726, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7872000", "ebitda": "14727000", "netIncome": "6214000", "grossProfit": "189540000", "depreciation": "None", "totalRevenue": "349637000", "costOfRevenue": "160097000", "interestIncome": "1009000", "incomeBeforeTax": "6863000", "interestExpense": "1009000", "operatingIncome": "9210000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "649000", "reportedCurrency": "USD", "netInterestIncome": "-1009000", "nonInterestIncome": "None", "operatingExpenses": "180330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1338000", "costofGoodsAndServicesSold": "160097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6855000", "sellingGeneralAndAdministrative": "92688000", "netIncomeFromContinuingOperations": "6214000" }, "balance": { "goodwill": "20079000", "inventory": "52887000", "commonStock": "9006000", "currentDebt": "None", "investments": "None", "totalAssets": "197142000", "longTermDebt": "5213000", "shortTermDebt": "12030000", "treasuryStock": "-1234000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "13112000", "reportedCurrency": "USD", "retainedEarnings": "77338000", "totalLiabilities": "97969000", "otherCurrentAssets": "4453000", "totalCurrentAssets": "106905000", "currentLongTermDebt": "10823000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90237000", "currentAccountsPayable": "15207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23548000", "shortLongTermDebtTotal": "16036000", "totalShareholderEquity": "99173000", "capitalLeaseObligations": "6420000", "otherCurrentLiabilities": "36605000", "totalCurrentLiabilities": "66209000", "otherNonCurrentLiabilities": "16519000", "totalNonCurrentLiabilities": "31760000", "cashAndShortTermInvestments": "11883000", "commonStockSharesOutstanding": "9329096", "intangibleAssetsExcludingGoodwill": "13112000", "cashAndCashEquivalentsAtCarryingValue": "11883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6214000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2915000", "operatingCashflow": "20299000", "capitalExpenditures": "2524000", "changeInReceivables": "193000", "changeInExchangeRate": "-511000", "cashflowFromFinancing": "-4490000", "cashflowFromInvestment": "-7831000", "stockBasedCompensation": "7508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7467000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6855000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 349637000, "cost_of_revenue": 160097000, "gross_profit": 189540000, "research_and_development": 0, "selling_general_admin": 92688000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7872000, "depreciation_amortisation": 6855000, "ebitda": 14727000, "interest_expense": 1009000, "interest_income": null, "other_non_operating": null, "pretax_income": 6863000, "tax_provision": 649000, "effective_tax_rate": null, "net_income": 6214000, "net_income_continuing_ops": 6214000, "net_income_to_common": 6214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11883000, "short_term_investments": null, "net_receivables": 41335000, "inventory": 52887000, "other_current_assets": null, "total_current_assets": 106905000, "net_ppe": null, "goodwill": 20079000, "intangible_assets": 13112000, "goodwill_and_intangibles": 33191000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 90237000, "total_assets": 197142000, "short_term_debt": 12030000, "accounts_payable": 15207000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66209000, "long_term_debt": 5213000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31760000, "total_liabilities": 97969000, "total_debt": 17243000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 77338000, "total_equity": 99173000, "shares_outstanding": 9329096, "operating_cash_flow": 20299000, "stock_based_compensation": 7508000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2524000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4490000, "free_cash_flow": 22823000, "net_change_in_cash": 7467000 }, "raw_data": { "income": { "ebit": "7872000", "ebitda": "14727000", "netIncome": "6214000", "grossProfit": "189540000", "depreciation": "None", "totalRevenue": "349637000", "costOfRevenue": "160097000", "interestIncome": "1009000", "incomeBeforeTax": "6863000", "interestExpense": "1009000", "operatingIncome": "9210000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "649000", "reportedCurrency": "USD", "netInterestIncome": "-1009000", "nonInterestIncome": "None", "operatingExpenses": "180330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-1338000", "costofGoodsAndServicesSold": "160097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6855000", "sellingGeneralAndAdministrative": "92688000", "netIncomeFromContinuingOperations": "6214000" }, "balance": { "goodwill": "20079000", "inventory": "52887000", "commonStock": "9006000", "currentDebt": "None", "investments": "None", "totalAssets": "197142000", "longTermDebt": "5213000", "shortTermDebt": "12030000", "treasuryStock": "-1234000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "13112000", "reportedCurrency": "USD", "retainedEarnings": "77338000", "totalLiabilities": "97969000", "otherCurrentAssets": "4453000", "totalCurrentAssets": "106905000", "currentLongTermDebt": "10823000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "41335000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "90237000", "currentAccountsPayable": "15207000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "23548000", "shortLongTermDebtTotal": "16036000", "totalShareholderEquity": "99173000", "capitalLeaseObligations": "6420000", "otherCurrentLiabilities": "36605000", "totalCurrentLiabilities": "66209000", "otherNonCurrentLiabilities": "16519000", "totalNonCurrentLiabilities": "31760000", "cashAndShortTermInvestments": "11883000", "commonStockSharesOutstanding": "9329096", "intangibleAssetsExcludingGoodwill": "13112000", "cashAndCashEquivalentsAtCarryingValue": "11883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6214000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-2915000", "operatingCashflow": "20299000", "capitalExpenditures": "2524000", "changeInReceivables": "193000", "changeInExchangeRate": "-511000", "cashflowFromFinancing": "-4490000", "cashflowFromInvestment": "-7831000", "stockBasedCompensation": "7508000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7467000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6855000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 495995000, "cost_of_revenue": 332656000, "gross_profit": 163339000, "ebit": 12928000, "ebitda": 32652000, "pretax_income": 757000, "tax_provision": 375000, "net_income": 382000, "net_income_to_common": 382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52729000, "total_current_assets": 790908000, "total_assets": 1790004000, "short_term_debt": 56335000, "long_term_debt": 696668000, "total_debt": 753003000, "total_liabilities": 1141897000, "total_equity": 648107000, "shares_outstanding": 47030280, "goodwill_and_intangibles": 613098000 }, "cash_flow": { "operating_cash_flow": -20359000, "capital_expenditure": 3364000, "free_cash_flow": -16995000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59188, "ticker_id": 5726, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12928000", "ebitda": "32652000", "netIncome": "382000", "grossProfit": "163339000", "depreciation": "None", "totalRevenue": "495995000", "costOfRevenue": "332656000", "interestIncome": "None", "incomeBeforeTax": "757000", "interestExpense": "12171000", "operatingIncome": "13630000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "375000", "reportedCurrency": "USD", "netInterestIncome": "-12171000", "nonInterestIncome": "None", "operatingExpenses": "149709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19724000", "sellingGeneralAndAdministrative": "149709000", "netIncomeFromContinuingOperations": "382000" }, "balance": { "goodwill": "474529000", "inventory": "373512000", "commonStock": "46192000", "currentDebt": "None", "investments": "None", "totalAssets": "1790004000", "longTermDebt": "696668000", "shortTermDebt": "56335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "138569000", "reportedCurrency": "USD", "retainedEarnings": "-33312000", "totalLiabilities": "1141897000", "otherCurrentAssets": "57967000", "totalCurrentAssets": "790908000", "currentLongTermDebt": "35422000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "999096000", "currentAccountsPayable": "167929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "849415000", "totalShareholderEquity": "648107000", "capitalLeaseObligations": "117325000", "otherCurrentLiabilities": "76830000", "totalCurrentLiabilities": "301094000", "otherNonCurrentLiabilities": "5660000", "totalNonCurrentLiabilities": "840803000", "cashAndShortTermInvestments": "52729000", "commonStockSharesOutstanding": "47030280", "intangibleAssetsExcludingGoodwill": "138569000", "cashAndCashEquivalentsAtCarryingValue": "52729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "382000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-21251000", "operatingCashflow": "-20359000", "capitalExpenditures": "3364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32046000", "cashflowFromInvestment": "-21824000", "stockBasedCompensation": "2424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19724000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 495995000, "cost_of_revenue": 332656000, "gross_profit": 163339000, "research_and_development": null, "selling_general_admin": 149709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12928000, "depreciation_amortisation": 19724000, "ebitda": 32652000, "interest_expense": 12171000, "interest_income": null, "other_non_operating": null, "pretax_income": 757000, "tax_provision": 375000, "effective_tax_rate": null, "net_income": 382000, "net_income_continuing_ops": 382000, "net_income_to_common": 382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52729000, "short_term_investments": null, "net_receivables": 306700000, "inventory": 373512000, "other_current_assets": null, "total_current_assets": 790908000, "net_ppe": null, "goodwill": 474529000, "intangible_assets": 138569000, "goodwill_and_intangibles": 613098000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 999096000, "total_assets": 1790004000, "short_term_debt": 56335000, "accounts_payable": 167929000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301094000, "long_term_debt": 696668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 840803000, "total_liabilities": 1141897000, "total_debt": 753003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33312000, "total_equity": 648107000, "shares_outstanding": 47030280, "operating_cash_flow": -20359000, "stock_based_compensation": 2424000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21824000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32046000, "free_cash_flow": -16995000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12928000", "ebitda": "32652000", "netIncome": "382000", "grossProfit": "163339000", "depreciation": "None", "totalRevenue": "495995000", "costOfRevenue": "332656000", "interestIncome": "None", "incomeBeforeTax": "757000", "interestExpense": "12171000", "operatingIncome": "13630000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "375000", "reportedCurrency": "USD", "netInterestIncome": "-12171000", "nonInterestIncome": "None", "operatingExpenses": "149709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "332656000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19724000", "sellingGeneralAndAdministrative": "149709000", "netIncomeFromContinuingOperations": "382000" }, "balance": { "goodwill": "474529000", "inventory": "373512000", "commonStock": "46192000", "currentDebt": "None", "investments": "None", "totalAssets": "1790004000", "longTermDebt": "696668000", "shortTermDebt": "56335000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "138569000", "reportedCurrency": "USD", "retainedEarnings": "-33312000", "totalLiabilities": "1141897000", "otherCurrentAssets": "57967000", "totalCurrentAssets": "790908000", "currentLongTermDebt": "35422000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "999096000", "currentAccountsPayable": "167929000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "849415000", "totalShareholderEquity": "648107000", "capitalLeaseObligations": "117325000", "otherCurrentLiabilities": "76830000", "totalCurrentLiabilities": "301094000", "otherNonCurrentLiabilities": "5660000", "totalNonCurrentLiabilities": "840803000", "cashAndShortTermInvestments": "52729000", "commonStockSharesOutstanding": "47030280", "intangibleAssetsExcludingGoodwill": "138569000", "cashAndCashEquivalentsAtCarryingValue": "52729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "382000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-21251000", "operatingCashflow": "-20359000", "capitalExpenditures": "3364000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32046000", "cashflowFromInvestment": "-21824000", "stockBasedCompensation": "2424000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19724000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 481599000, "cost_of_revenue": 323951000, "gross_profit": 157648000, "ebit": 6598000, "ebitda": 27118000, "pretax_income": -6346000, "tax_provision": 25000, "net_income": -6371000, "net_income_to_common": -6371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61753000, "total_current_assets": 746924000, "total_assets": 1748621000, "short_term_debt": 56094000, "long_term_debt": 664196000, "total_debt": 720290000, "total_liabilities": 1099274000, "total_equity": 649347000, "shares_outstanding": 46198828, "goodwill_and_intangibles": 611408000 }, "cash_flow": { "operating_cash_flow": 16943000, "capital_expenditure": 11850000, "free_cash_flow": 28793000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59189, "ticker_id": 5726, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6598000", "ebitda": "27118000", "netIncome": "-6371000", "grossProfit": "157648000", "depreciation": "None", "totalRevenue": "481599000", "costOfRevenue": "323951000", "interestIncome": "None", "incomeBeforeTax": "-6346000", "interestExpense": "12944000", "operatingIncome": "7721000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25000", "reportedCurrency": "USD", "netInterestIncome": "-12944000", "nonInterestIncome": "None", "operatingExpenses": "149927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "323951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20520000", "sellingGeneralAndAdministrative": "149927000", "netIncomeFromContinuingOperations": "-6371000" }, "balance": { "goodwill": "467905000", "inventory": "353374000", "commonStock": "46180000", "currentDebt": "None", "investments": "None", "totalAssets": "1748621000", "longTermDebt": "664196000", "shortTermDebt": "56094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "143503000", "reportedCurrency": "USD", "retainedEarnings": "-33694000", "totalLiabilities": "1099274000", "otherCurrentAssets": "60466000", "totalCurrentAssets": "746924000", "currentLongTermDebt": "35470000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "271331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1001697000", "currentAccountsPayable": "151234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "819111000", "totalShareholderEquity": "649347000", "capitalLeaseObligations": "119445000", "otherCurrentLiabilities": "84137000", "totalCurrentLiabilities": "291465000", "otherNonCurrentLiabilities": "4891000", "totalNonCurrentLiabilities": "807809000", "cashAndShortTermInvestments": "61753000", "commonStockSharesOutstanding": "46198828", "intangibleAssetsExcludingGoodwill": "143503000", "cashAndCashEquivalentsAtCarryingValue": "61753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8345000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8709000", "operatingCashflow": "16943000", "capitalExpenditures": "11850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15821000", "cashflowFromInvestment": "-9028000", "stockBasedCompensation": "1074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20520000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 481599000, "cost_of_revenue": 323951000, "gross_profit": 157648000, "research_and_development": null, "selling_general_admin": 149927000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6598000, "depreciation_amortisation": 20520000, "ebitda": 27118000, "interest_expense": 12944000, "interest_income": null, "other_non_operating": null, "pretax_income": -6346000, "tax_provision": 25000, "effective_tax_rate": null, "net_income": -6371000, "net_income_continuing_ops": -6371000, "net_income_to_common": -6371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61753000, "short_term_investments": null, "net_receivables": 271331000, "inventory": 353374000, "other_current_assets": null, "total_current_assets": 746924000, "net_ppe": null, "goodwill": 467905000, "intangible_assets": 143503000, "goodwill_and_intangibles": 611408000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1001697000, "total_assets": 1748621000, "short_term_debt": 56094000, "accounts_payable": 151234000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 291465000, "long_term_debt": 664196000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 807809000, "total_liabilities": 1099274000, "total_debt": 720290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33694000, "total_equity": 649347000, "shares_outstanding": 46198828, "operating_cash_flow": 16943000, "stock_based_compensation": 1074000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11850000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9028000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15821000, "free_cash_flow": 28793000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6598000", "ebitda": "27118000", "netIncome": "-6371000", "grossProfit": "157648000", "depreciation": "None", "totalRevenue": "481599000", "costOfRevenue": "323951000", "interestIncome": "None", "incomeBeforeTax": "-6346000", "interestExpense": "12944000", "operatingIncome": "7721000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25000", "reportedCurrency": "USD", "netInterestIncome": "-12944000", "nonInterestIncome": "None", "operatingExpenses": "149927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "323951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20520000", "sellingGeneralAndAdministrative": "149927000", "netIncomeFromContinuingOperations": "-6371000" }, "balance": { "goodwill": "467905000", "inventory": "353374000", "commonStock": "46180000", "currentDebt": "None", "investments": "None", "totalAssets": "1748621000", "longTermDebt": "664196000", "shortTermDebt": "56094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "143503000", "reportedCurrency": "USD", "retainedEarnings": "-33694000", "totalLiabilities": "1099274000", "otherCurrentAssets": "60466000", "totalCurrentAssets": "746924000", "currentLongTermDebt": "35470000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "271331000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1001697000", "currentAccountsPayable": "151234000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "819111000", "totalShareholderEquity": "649347000", "capitalLeaseObligations": "119445000", "otherCurrentLiabilities": "84137000", "totalCurrentLiabilities": "291465000", "otherNonCurrentLiabilities": "4891000", "totalNonCurrentLiabilities": "807809000", "cashAndShortTermInvestments": "61753000", "commonStockSharesOutstanding": "46198828", "intangibleAssetsExcludingGoodwill": "143503000", "cashAndCashEquivalentsAtCarryingValue": "61753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8345000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8709000", "operatingCashflow": "16943000", "capitalExpenditures": "11850000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15821000", "cashflowFromInvestment": "-9028000", "stockBasedCompensation": "1074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3863000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20520000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 517958000, "cost_of_revenue": 347632000, "gross_profit": 170326000, "ebit": 22336000, "ebitda": 42378000, "pretax_income": 8381000, "tax_provision": 1929000, "net_income": 6452000, "net_income_to_common": 6452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69214000, "total_current_assets": 766392000, "total_assets": 1766526000, "short_term_debt": 62708000, "long_term_debt": 665539000, "total_debt": 728247000, "total_liabilities": 1112652000, "total_equity": 653874000, "shares_outstanding": 47060025, "goodwill_and_intangibles": 704251000 }, "cash_flow": { "operating_cash_flow": 38370000, "capital_expenditure": 11179000, "free_cash_flow": 49549000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59191, "ticker_id": 5726, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22336000", "ebitda": "42378000", "netIncome": "6452000", "grossProfit": "170326000", "depreciation": "None", "totalRevenue": "517958000", "costOfRevenue": "347632000", "interestIncome": "None", "incomeBeforeTax": "8381000", "interestExpense": "13955000", "operatingIncome": "23619000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1929000", "reportedCurrency": "USD", "netInterestIncome": "-13955000", "nonInterestIncome": "None", "operatingExpenses": "146707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20042000", "sellingGeneralAndAdministrative": "146707000", "netIncomeFromContinuingOperations": "6452000" }, "balance": { "goodwill": "467024000", "inventory": "345206000", "commonStock": "46286000", "currentDebt": "None", "investments": "None", "totalAssets": "1766526000", "longTermDebt": "665539000", "shortTermDebt": "62708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "237227000", "reportedCurrency": "USD", "retainedEarnings": "-27323000", "totalLiabilities": "1112652000", "otherCurrentAssets": "56516000", "totalCurrentAssets": "766392000", "currentLongTermDebt": "42452000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "295456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1000134000", "currentAccountsPayable": "155036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "821240000", "totalShareholderEquity": "653874000", "capitalLeaseObligations": "113249000", "otherCurrentLiabilities": "67119000", "totalCurrentLiabilities": "305963000", "otherNonCurrentLiabilities": "4877000", "totalNonCurrentLiabilities": "806689000", "cashAndShortTermInvestments": "69214000", "commonStockSharesOutstanding": "47060025", "intangibleAssetsExcludingGoodwill": "237227000", "cashAndCashEquivalentsAtCarryingValue": "69214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6452000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2940000", "operatingCashflow": "38370000", "capitalExpenditures": "11179000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9387000", "cashflowFromInvestment": "-8475000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 517958000, "cost_of_revenue": 347632000, "gross_profit": 170326000, "research_and_development": null, "selling_general_admin": 146707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22336000, "depreciation_amortisation": 20042000, "ebitda": 42378000, "interest_expense": 13955000, "interest_income": null, "other_non_operating": null, "pretax_income": 8381000, "tax_provision": 1929000, "effective_tax_rate": null, "net_income": 6452000, "net_income_continuing_ops": 6452000, "net_income_to_common": 6452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69214000, "short_term_investments": null, "net_receivables": 295456000, "inventory": 345206000, "other_current_assets": null, "total_current_assets": 766392000, "net_ppe": null, "goodwill": 467024000, "intangible_assets": 237227000, "goodwill_and_intangibles": 704251000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1000134000, "total_assets": 1766526000, "short_term_debt": 62708000, "accounts_payable": 155036000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305963000, "long_term_debt": 665539000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 806689000, "total_liabilities": 1112652000, "total_debt": 728247000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -27323000, "total_equity": 653874000, "shares_outstanding": 47060025, "operating_cash_flow": 38370000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11179000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8475000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9387000, "free_cash_flow": 49549000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22336000", "ebitda": "42378000", "netIncome": "6452000", "grossProfit": "170326000", "depreciation": "None", "totalRevenue": "517958000", "costOfRevenue": "347632000", "interestIncome": "None", "incomeBeforeTax": "8381000", "interestExpense": "13955000", "operatingIncome": "23619000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1929000", "reportedCurrency": "USD", "netInterestIncome": "-13955000", "nonInterestIncome": "None", "operatingExpenses": "146707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "347632000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20042000", "sellingGeneralAndAdministrative": "146707000", "netIncomeFromContinuingOperations": "6452000" }, "balance": { "goodwill": "467024000", "inventory": "345206000", "commonStock": "46286000", "currentDebt": "None", "investments": "None", "totalAssets": "1766526000", "longTermDebt": "665539000", "shortTermDebt": "62708000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "237227000", "reportedCurrency": "USD", "retainedEarnings": "-27323000", "totalLiabilities": "1112652000", "otherCurrentAssets": "56516000", "totalCurrentAssets": "766392000", "currentLongTermDebt": "42452000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "295456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1000134000", "currentAccountsPayable": "155036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "821240000", "totalShareholderEquity": "653874000", "capitalLeaseObligations": "113249000", "otherCurrentLiabilities": "67119000", "totalCurrentLiabilities": "305963000", "otherNonCurrentLiabilities": "4877000", "totalNonCurrentLiabilities": "806689000", "cashAndShortTermInvestments": "69214000", "commonStockSharesOutstanding": "47060025", "intangibleAssetsExcludingGoodwill": "237227000", "cashAndCashEquivalentsAtCarryingValue": "69214000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6452000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2940000", "operatingCashflow": "38370000", "capitalExpenditures": "11179000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9387000", "cashflowFromInvestment": "-8475000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20042000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 502437000, "cost_of_revenue": 344003000, "gross_profit": 158434000, "ebit": 26100000, "ebitda": 46438000, "pretax_income": 11862000, "tax_provision": 6859000, "net_income": 5003000, "net_income_to_common": 5003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47430000, "total_current_assets": 740906000, "total_assets": 1751983000, "short_term_debt": 60509000, "long_term_debt": 674994000, "total_debt": 735503000, "total_liabilities": 1102608000, "total_equity": 649375000, "shares_outstanding": 46562690, "goodwill_and_intangibles": 718135000 }, "cash_flow": { "operating_cash_flow": 33298000, "capital_expenditure": 8959000, "free_cash_flow": 42257000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59192, "ticker_id": 5726, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26100000", "ebitda": "46438000", "netIncome": "5003000", "grossProfit": "158434000", "depreciation": "None", "totalRevenue": "502437000", "costOfRevenue": "344003000", "interestIncome": "None", "incomeBeforeTax": "11862000", "interestExpense": "14238000", "operatingIncome": "26826000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6859000", "reportedCurrency": "USD", "netInterestIncome": "-14238000", "nonInterestIncome": "None", "operatingExpenses": "131461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20338000", "sellingGeneralAndAdministrative": "400000", "netIncomeFromContinuingOperations": "5003000" }, "balance": { "goodwill": "468573000", "inventory": "350303000", "commonStock": "46275000", "currentDebt": "None", "investments": "None", "totalAssets": "1751983000", "longTermDebt": "674994000", "shortTermDebt": "60509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "249562000", "reportedCurrency": "USD", "retainedEarnings": "-33775000", "totalLiabilities": "1102608000", "otherCurrentAssets": "59706000", "totalCurrentAssets": "740906000", "currentLongTermDebt": "41378000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1011077000", "currentAccountsPayable": "143262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "827207000", "totalShareholderEquity": "649375000", "capitalLeaseObligations": "110835000", "otherCurrentLiabilities": "62041000", "totalCurrentLiabilities": "286300000", "otherNonCurrentLiabilities": "6172000", "totalNonCurrentLiabilities": "816308000", "cashAndShortTermInvestments": "47430000", "commonStockSharesOutstanding": "46562690", "intangibleAssetsExcludingGoodwill": "249562000", "cashAndCashEquivalentsAtCarryingValue": "47430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5003000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "352000", "operatingCashflow": "33298000", "capitalExpenditures": "8959000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46691000", "cashflowFromInvestment": "-6936000", "stockBasedCompensation": "1250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9098000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20338000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 502437000, "cost_of_revenue": 344003000, "gross_profit": 158434000, "research_and_development": null, "selling_general_admin": 400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26100000, "depreciation_amortisation": 20338000, "ebitda": 46438000, "interest_expense": 14238000, "interest_income": null, "other_non_operating": null, "pretax_income": 11862000, "tax_provision": 6859000, "effective_tax_rate": null, "net_income": 5003000, "net_income_continuing_ops": 5003000, "net_income_to_common": 5003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47430000, "short_term_investments": null, "net_receivables": 283467000, "inventory": 350303000, "other_current_assets": null, "total_current_assets": 740906000, "net_ppe": null, "goodwill": 468573000, "intangible_assets": 249562000, "goodwill_and_intangibles": 718135000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1011077000, "total_assets": 1751983000, "short_term_debt": 60509000, "accounts_payable": 143262000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286300000, "long_term_debt": 674994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 816308000, "total_liabilities": 1102608000, "total_debt": 735503000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33775000, "total_equity": 649375000, "shares_outstanding": 46562690, "operating_cash_flow": 33298000, "stock_based_compensation": 1250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8959000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6936000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46691000, "free_cash_flow": 42257000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26100000", "ebitda": "46438000", "netIncome": "5003000", "grossProfit": "158434000", "depreciation": "None", "totalRevenue": "502437000", "costOfRevenue": "344003000", "interestIncome": "None", "incomeBeforeTax": "11862000", "interestExpense": "14238000", "operatingIncome": "26826000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6859000", "reportedCurrency": "USD", "netInterestIncome": "-14238000", "nonInterestIncome": "None", "operatingExpenses": "131461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "344003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20338000", "sellingGeneralAndAdministrative": "400000", "netIncomeFromContinuingOperations": "5003000" }, "balance": { "goodwill": "468573000", "inventory": "350303000", "commonStock": "46275000", "currentDebt": "None", "investments": "None", "totalAssets": "1751983000", "longTermDebt": "674994000", "shortTermDebt": "60509000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "249562000", "reportedCurrency": "USD", "retainedEarnings": "-33775000", "totalLiabilities": "1102608000", "otherCurrentAssets": "59706000", "totalCurrentAssets": "740906000", "currentLongTermDebt": "41378000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "283467000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1011077000", "currentAccountsPayable": "143262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "827207000", "totalShareholderEquity": "649375000", "capitalLeaseObligations": "110835000", "otherCurrentLiabilities": "62041000", "totalCurrentLiabilities": "286300000", "otherNonCurrentLiabilities": "6172000", "totalNonCurrentLiabilities": "816308000", "cashAndShortTermInvestments": "47430000", "commonStockSharesOutstanding": "46562690", "intangibleAssetsExcludingGoodwill": "249562000", "cashAndCashEquivalentsAtCarryingValue": "47430000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5003000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "352000", "operatingCashflow": "33298000", "capitalExpenditures": "8959000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46691000", "cashflowFromInvestment": "-6936000", "stockBasedCompensation": "1250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9098000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20338000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 478029000, "cost_of_revenue": 314049000, "gross_profit": 163980000, "ebit": 19729000, "ebitda": 20097000, "pretax_income": 5514000, "tax_provision": 2253000, "net_income": 3261000, "net_income_to_common": 3261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65442000, "total_current_assets": 744802000, "total_assets": 1762912000, "short_term_debt": 59404000, "long_term_debt": 712370000, "total_debt": 771774000, "total_liabilities": 1126199000, "total_equity": 636713000, "shares_outstanding": 47400378, "goodwill_and_intangibles": 722778000 }, "cash_flow": { "operating_cash_flow": -4762000, "capital_expenditure": 8507000, "free_cash_flow": 3745000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59193, "ticker_id": 5726, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19729000", "ebitda": "20097000", "netIncome": "3261000", "grossProfit": "163980000", "depreciation": "None", "totalRevenue": "478029000", "costOfRevenue": "314049000", "interestIncome": "None", "incomeBeforeTax": "5514000", "interestExpense": "14215000", "operatingIncome": "20097000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2253000", "reportedCurrency": "USD", "netInterestIncome": "-14215000", "nonInterestIncome": "None", "operatingExpenses": "143883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368000", "sellingGeneralAndAdministrative": "200000", "netIncomeFromContinuingOperations": "3261000" }, "balance": { "goodwill": "464098000", "inventory": "349354000", "commonStock": "46567000", "currentDebt": "None", "investments": "None", "totalAssets": "1762912000", "longTermDebt": "712370000", "shortTermDebt": "59404000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "258680000", "reportedCurrency": "USD", "retainedEarnings": "-38778000", "totalLiabilities": "1126199000", "otherCurrentAssets": "49613000", "totalCurrentAssets": "744802000", "currentLongTermDebt": "40740000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1018110000", "currentAccountsPayable": "134206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "865831000", "totalShareholderEquity": "636713000", "capitalLeaseObligations": "112721000", "otherCurrentLiabilities": "78628000", "totalCurrentLiabilities": "272238000", "otherNonCurrentLiabilities": "6175000", "totalNonCurrentLiabilities": "853961000", "cashAndShortTermInvestments": "65442000", "commonStockSharesOutstanding": "47400378", "intangibleAssetsExcludingGoodwill": "258680000", "cashAndCashEquivalentsAtCarryingValue": "65442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1822000", "operatingCashflow": "-4762000", "capitalExpenditures": "8507000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7633000", "cashflowFromInvestment": "-5053000", "stockBasedCompensation": "974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19979000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 478029000, "cost_of_revenue": 314049000, "gross_profit": 163980000, "research_and_development": null, "selling_general_admin": 200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19729000, "depreciation_amortisation": 368000, "ebitda": 20097000, "interest_expense": 14215000, "interest_income": null, "other_non_operating": null, "pretax_income": 5514000, "tax_provision": 2253000, "effective_tax_rate": null, "net_income": 3261000, "net_income_continuing_ops": 3261000, "net_income_to_common": 3261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65442000, "short_term_investments": null, "net_receivables": 280393000, "inventory": 349354000, "other_current_assets": null, "total_current_assets": 744802000, "net_ppe": null, "goodwill": 464098000, "intangible_assets": 258680000, "goodwill_and_intangibles": 722778000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1018110000, "total_assets": 1762912000, "short_term_debt": 59404000, "accounts_payable": 134206000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 272238000, "long_term_debt": 712370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 853961000, "total_liabilities": 1126199000, "total_debt": 771774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38778000, "total_equity": 636713000, "shares_outstanding": 47400378, "operating_cash_flow": -4762000, "stock_based_compensation": 974000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8507000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5053000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7633000, "free_cash_flow": 3745000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19729000", "ebitda": "20097000", "netIncome": "3261000", "grossProfit": "163980000", "depreciation": "None", "totalRevenue": "478029000", "costOfRevenue": "314049000", "interestIncome": "None", "incomeBeforeTax": "5514000", "interestExpense": "14215000", "operatingIncome": "20097000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2253000", "reportedCurrency": "USD", "netInterestIncome": "-14215000", "nonInterestIncome": "None", "operatingExpenses": "143883000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "368000", "sellingGeneralAndAdministrative": "200000", "netIncomeFromContinuingOperations": "3261000" }, "balance": { "goodwill": "464098000", "inventory": "349354000", "commonStock": "46567000", "currentDebt": "None", "investments": "None", "totalAssets": "1762912000", "longTermDebt": "712370000", "shortTermDebt": "59404000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "258680000", "reportedCurrency": "USD", "retainedEarnings": "-38778000", "totalLiabilities": "1126199000", "otherCurrentAssets": "49613000", "totalCurrentAssets": "744802000", "currentLongTermDebt": "40740000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "280393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1018110000", "currentAccountsPayable": "134206000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "865831000", "totalShareholderEquity": "636713000", "capitalLeaseObligations": "112721000", "otherCurrentLiabilities": "78628000", "totalCurrentLiabilities": "272238000", "otherNonCurrentLiabilities": "6175000", "totalNonCurrentLiabilities": "853961000", "cashAndShortTermInvestments": "65442000", "commonStockSharesOutstanding": "47400378", "intangibleAssetsExcludingGoodwill": "258680000", "cashAndCashEquivalentsAtCarryingValue": "65442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1822000", "operatingCashflow": "-4762000", "capitalExpenditures": "8507000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7633000", "cashflowFromInvestment": "-5053000", "stockBasedCompensation": "974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11203000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19979000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 480463000, "cost_of_revenue": 320472000, "gross_profit": 159991000, "ebit": 19500000, "ebitda": 39665000, "pretax_income": 4135000, "tax_provision": 30060000, "net_income": -25925000, "net_income_to_common": -25925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66479000, "total_current_assets": 712174000, "total_assets": 1727255000, "short_term_debt": 59427000, "long_term_debt": 693903000, "total_debt": 753330000, "total_liabilities": 1086712000, "total_equity": 640543000, "shares_outstanding": 46849000, "goodwill_and_intangibles": 732552000 }, "cash_flow": { "operating_cash_flow": 45717000, "capital_expenditure": 8399000, "free_cash_flow": 54116000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59194, "ticker_id": 5726, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19500000", "ebitda": "39665000", "netIncome": "-25925000", "grossProfit": "159991000", "depreciation": "None", "totalRevenue": "480463000", "costOfRevenue": "320472000", "interestIncome": "None", "incomeBeforeTax": "4135000", "interestExpense": "15365000", "operatingIncome": "20067000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30060000", "reportedCurrency": "USD", "netInterestIncome": "-15365000", "nonInterestIncome": "None", "operatingExpenses": "139924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20165000", "sellingGeneralAndAdministrative": "100000", "netIncomeFromContinuingOperations": "-25925000" }, "balance": { "goodwill": "462789000", "inventory": "348226000", "commonStock": "46856000", "currentDebt": "None", "investments": "None", "totalAssets": "1727255000", "longTermDebt": "693903000", "shortTermDebt": "59427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "269763000", "reportedCurrency": "USD", "retainedEarnings": "-42039000", "totalLiabilities": "1086712000", "otherCurrentAssets": "46752000", "totalCurrentAssets": "712174000", "currentLongTermDebt": "40476000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "250717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1015081000", "currentAccountsPayable": "125575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "831088000", "totalShareholderEquity": "640543000", "capitalLeaseObligations": "96709000", "otherCurrentLiabilities": "65651000", "totalCurrentLiabilities": "266261000", "otherNonCurrentLiabilities": "7534000", "totalNonCurrentLiabilities": "820451000", "cashAndShortTermInvestments": "66479000", "commonStockSharesOutstanding": "46849000", "intangibleAssetsExcludingGoodwill": "269763000", "cashAndCashEquivalentsAtCarryingValue": "66479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-8246000", "operatingCashflow": "45717000", "capitalExpenditures": "8399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12648000", "cashflowFromInvestment": "-24291000", "stockBasedCompensation": "910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20165000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 480463000, "cost_of_revenue": 320472000, "gross_profit": 159991000, "research_and_development": null, "selling_general_admin": 100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19500000, "depreciation_amortisation": 20165000, "ebitda": 39665000, "interest_expense": 15365000, "interest_income": null, "other_non_operating": null, "pretax_income": 4135000, "tax_provision": 30060000, "effective_tax_rate": null, "net_income": -25925000, "net_income_continuing_ops": -25925000, "net_income_to_common": -25925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66479000, "short_term_investments": null, "net_receivables": 250717000, "inventory": 348226000, "other_current_assets": null, "total_current_assets": 712174000, "net_ppe": null, "goodwill": 462789000, "intangible_assets": 269763000, "goodwill_and_intangibles": 732552000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1015081000, "total_assets": 1727255000, "short_term_debt": 59427000, "accounts_payable": 125575000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266261000, "long_term_debt": 693903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 820451000, "total_liabilities": 1086712000, "total_debt": 753330000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -42039000, "total_equity": 640543000, "shares_outstanding": 46849000, "operating_cash_flow": 45717000, "stock_based_compensation": 910000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24291000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12648000, "free_cash_flow": 54116000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19500000", "ebitda": "39665000", "netIncome": "-25925000", "grossProfit": "159991000", "depreciation": "None", "totalRevenue": "480463000", "costOfRevenue": "320472000", "interestIncome": "None", "incomeBeforeTax": "4135000", "interestExpense": "15365000", "operatingIncome": "20067000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "30060000", "reportedCurrency": "USD", "netInterestIncome": "-15365000", "nonInterestIncome": "None", "operatingExpenses": "139924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "320472000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20165000", "sellingGeneralAndAdministrative": "100000", "netIncomeFromContinuingOperations": "-25925000" }, "balance": { "goodwill": "462789000", "inventory": "348226000", "commonStock": "46856000", "currentDebt": "None", "investments": "None", "totalAssets": "1727255000", "longTermDebt": "693903000", "shortTermDebt": "59427000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "269763000", "reportedCurrency": "USD", "retainedEarnings": "-42039000", "totalLiabilities": "1086712000", "otherCurrentAssets": "46752000", "totalCurrentAssets": "712174000", "currentLongTermDebt": "40476000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "250717000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1015081000", "currentAccountsPayable": "125575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "831088000", "totalShareholderEquity": "640543000", "capitalLeaseObligations": "96709000", "otherCurrentLiabilities": "65651000", "totalCurrentLiabilities": "266261000", "otherNonCurrentLiabilities": "7534000", "totalNonCurrentLiabilities": "820451000", "cashAndShortTermInvestments": "66479000", "commonStockSharesOutstanding": "46849000", "intangibleAssetsExcludingGoodwill": "269763000", "cashAndCashEquivalentsAtCarryingValue": "66479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-8246000", "operatingCashflow": "45717000", "capitalExpenditures": "8399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12648000", "cashflowFromInvestment": "-24291000", "stockBasedCompensation": "910000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-79000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20165000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 468019000, "cost_of_revenue": 309171000, "gross_profit": 158848000, "ebit": 18074000, "ebitda": 36698000, "pretax_income": 2914000, "tax_provision": -19007000, "net_income": 21921000, "net_income_to_common": 21921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61344000, "total_current_assets": 770712000, "total_assets": 1784942000, "short_term_debt": 61365000, "long_term_debt": 704135000, "total_debt": 765500000, "total_liabilities": 1104180000, "total_equity": 680762000, "shares_outstanding": 47560000, "goodwill_and_intangibles": 747092000 }, "cash_flow": { "operating_cash_flow": -17273000, "capital_expenditure": 48000, "free_cash_flow": -17225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59196, "ticker_id": 5726, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18074000", "ebitda": "36698000", "netIncome": "21921000", "grossProfit": "158848000", "depreciation": "None", "totalRevenue": "468019000", "costOfRevenue": "309171000", "interestIncome": "None", "incomeBeforeTax": "2914000", "interestExpense": "15160000", "operatingIncome": "18947000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-19007000", "reportedCurrency": "USD", "netInterestIncome": "-15160000", "nonInterestIncome": "None", "operatingExpenses": "139901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18624000", "sellingGeneralAndAdministrative": "400000", "netIncomeFromContinuingOperations": "21921000" }, "balance": { "goodwill": "467320000", "inventory": "347018000", "commonStock": "46837000", "currentDebt": "None", "investments": "None", "totalAssets": "1784942000", "longTermDebt": "704135000", "shortTermDebt": "61365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "279772000", "reportedCurrency": "USD", "retainedEarnings": "-16114000", "totalLiabilities": "1104180000", "otherCurrentAssets": "81208000", "totalCurrentAssets": "770712000", "currentLongTermDebt": "42078000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "281142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1014230000", "currentAccountsPayable": "130659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "841398000", "totalShareholderEquity": "680762000", "capitalLeaseObligations": "95185000", "otherCurrentLiabilities": "65133000", "totalCurrentLiabilities": "274107000", "otherNonCurrentLiabilities": "4425000", "totalNonCurrentLiabilities": "830073000", "cashAndShortTermInvestments": "61344000", "commonStockSharesOutstanding": "47560000", "intangibleAssetsExcludingGoodwill": "279772000", "cashAndCashEquivalentsAtCarryingValue": "61344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21921000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3396000", "operatingCashflow": "-17273000", "capitalExpenditures": "48000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138741000", "cashflowFromInvestment": "-103022000", "stockBasedCompensation": "2432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18624000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 468019000, "cost_of_revenue": 309171000, "gross_profit": 158848000, "research_and_development": null, "selling_general_admin": 400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18074000, "depreciation_amortisation": 18624000, "ebitda": 36698000, "interest_expense": 15160000, "interest_income": null, "other_non_operating": null, "pretax_income": 2914000, "tax_provision": -19007000, "effective_tax_rate": null, "net_income": 21921000, "net_income_continuing_ops": 21921000, "net_income_to_common": 21921000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61344000, "short_term_investments": null, "net_receivables": 281142000, "inventory": 347018000, "other_current_assets": null, "total_current_assets": 770712000, "net_ppe": null, "goodwill": 467320000, "intangible_assets": 279772000, "goodwill_and_intangibles": 747092000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1014230000, "total_assets": 1784942000, "short_term_debt": 61365000, "accounts_payable": 130659000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 274107000, "long_term_debt": 704135000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 830073000, "total_liabilities": 1104180000, "total_debt": 765500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16114000, "total_equity": 680762000, "shares_outstanding": 47560000, "operating_cash_flow": -17273000, "stock_based_compensation": 2432000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103022000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 138741000, "free_cash_flow": -17225000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18074000", "ebitda": "36698000", "netIncome": "21921000", "grossProfit": "158848000", "depreciation": "None", "totalRevenue": "468019000", "costOfRevenue": "309171000", "interestIncome": "None", "incomeBeforeTax": "2914000", "interestExpense": "15160000", "operatingIncome": "18947000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-19007000", "reportedCurrency": "USD", "netInterestIncome": "-15160000", "nonInterestIncome": "None", "operatingExpenses": "139901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309171000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18624000", "sellingGeneralAndAdministrative": "400000", "netIncomeFromContinuingOperations": "21921000" }, "balance": { "goodwill": "467320000", "inventory": "347018000", "commonStock": "46837000", "currentDebt": "None", "investments": "None", "totalAssets": "1784942000", "longTermDebt": "704135000", "shortTermDebt": "61365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "279772000", "reportedCurrency": "USD", "retainedEarnings": "-16114000", "totalLiabilities": "1104180000", "otherCurrentAssets": "81208000", "totalCurrentAssets": "770712000", "currentLongTermDebt": "42078000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "281142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1014230000", "currentAccountsPayable": "130659000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "841398000", "totalShareholderEquity": "680762000", "capitalLeaseObligations": "95185000", "otherCurrentLiabilities": "65133000", "totalCurrentLiabilities": "274107000", "otherNonCurrentLiabilities": "4425000", "totalNonCurrentLiabilities": "830073000", "cashAndShortTermInvestments": "61344000", "commonStockSharesOutstanding": "47560000", "intangibleAssetsExcludingGoodwill": "279772000", "cashAndCashEquivalentsAtCarryingValue": "61344000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21921000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "3396000", "operatingCashflow": "-17273000", "capitalExpenditures": "48000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "138741000", "cashflowFromInvestment": "-103022000", "stockBasedCompensation": "2432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18624000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 439536000, "cost_of_revenue": 288009000, "gross_profit": 151527000, "ebit": 14509000, "ebitda": 32996000, "pretax_income": 1716000, "tax_provision": -180000, "net_income": 1896000, "net_income_to_common": 1896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46786000, "total_current_assets": 660356000, "total_assets": 1607552000, "short_term_debt": 48244000, "long_term_debt": 573654000, "total_debt": 621898000, "total_liabilities": 954248000, "total_equity": 653304000, "shares_outstanding": 47623712, "goodwill_and_intangibles": 705204000 }, "cash_flow": { "operating_cash_flow": 21394000, "capital_expenditure": 5368000, "free_cash_flow": 26762000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59197, "ticker_id": 5726, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14509000", "ebitda": "32996000", "netIncome": "1896000", "grossProfit": "151527000", "depreciation": "None", "totalRevenue": "439536000", "costOfRevenue": "288009000", "interestIncome": "None", "incomeBeforeTax": "1716000", "interestExpense": "12793000", "operatingIncome": "14158000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-180000", "reportedCurrency": "USD", "netInterestIncome": "-12793000", "nonInterestIncome": "None", "operatingExpenses": "137369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18487000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "1896000" }, "balance": { "goodwill": "428308000", "inventory": "320748000", "commonStock": "46786000", "currentDebt": "None", "investments": "None", "totalAssets": "1607552000", "longTermDebt": "573654000", "shortTermDebt": "48244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "276896000", "reportedCurrency": "USD", "retainedEarnings": "-38035000", "totalLiabilities": "954248000", "otherCurrentAssets": "57020000", "totalCurrentAssets": "660356000", "currentLongTermDebt": "31367000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "947196000", "currentAccountsPayable": "108184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "695378000", "totalShareholderEquity": "653304000", "capitalLeaseObligations": "90357000", "otherCurrentLiabilities": "95676000", "totalCurrentLiabilities": "264544000", "otherNonCurrentLiabilities": "6660000", "totalNonCurrentLiabilities": "689704000", "cashAndShortTermInvestments": "46786000", "commonStockSharesOutstanding": "47623712", "intangibleAssetsExcludingGoodwill": "276896000", "cashAndCashEquivalentsAtCarryingValue": "46786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1896000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2684000", "operatingCashflow": "21394000", "capitalExpenditures": "5368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37159000", "cashflowFromInvestment": "-86362000", "stockBasedCompensation": "-307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 439536000, "cost_of_revenue": 288009000, "gross_profit": 151527000, "research_and_development": null, "selling_general_admin": 300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14509000, "depreciation_amortisation": 18487000, "ebitda": 32996000, "interest_expense": 12793000, "interest_income": null, "other_non_operating": null, "pretax_income": 1716000, "tax_provision": -180000, "effective_tax_rate": null, "net_income": 1896000, "net_income_continuing_ops": 1896000, "net_income_to_common": 1896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46786000, "short_term_investments": null, "net_receivables": 235802000, "inventory": 320748000, "other_current_assets": null, "total_current_assets": 660356000, "net_ppe": null, "goodwill": 428308000, "intangible_assets": 276896000, "goodwill_and_intangibles": 705204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 947196000, "total_assets": 1607552000, "short_term_debt": 48244000, "accounts_payable": 108184000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 264544000, "long_term_debt": 573654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 689704000, "total_liabilities": 954248000, "total_debt": 621898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -38035000, "total_equity": 653304000, "shares_outstanding": 47623712, "operating_cash_flow": 21394000, "stock_based_compensation": -307000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86362000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37159000, "free_cash_flow": 26762000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14509000", "ebitda": "32996000", "netIncome": "1896000", "grossProfit": "151527000", "depreciation": "None", "totalRevenue": "439536000", "costOfRevenue": "288009000", "interestIncome": "None", "incomeBeforeTax": "1716000", "interestExpense": "12793000", "operatingIncome": "14158000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-180000", "reportedCurrency": "USD", "netInterestIncome": "-12793000", "nonInterestIncome": "None", "operatingExpenses": "137369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18487000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "1896000" }, "balance": { "goodwill": "428308000", "inventory": "320748000", "commonStock": "46786000", "currentDebt": "None", "investments": "None", "totalAssets": "1607552000", "longTermDebt": "573654000", "shortTermDebt": "48244000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "276896000", "reportedCurrency": "USD", "retainedEarnings": "-38035000", "totalLiabilities": "954248000", "otherCurrentAssets": "57020000", "totalCurrentAssets": "660356000", "currentLongTermDebt": "31367000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235802000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "947196000", "currentAccountsPayable": "108184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "695378000", "totalShareholderEquity": "653304000", "capitalLeaseObligations": "90357000", "otherCurrentLiabilities": "95676000", "totalCurrentLiabilities": "264544000", "otherNonCurrentLiabilities": "6660000", "totalNonCurrentLiabilities": "689704000", "cashAndShortTermInvestments": "46786000", "commonStockSharesOutstanding": "47623712", "intangibleAssetsExcludingGoodwill": "276896000", "cashAndCashEquivalentsAtCarryingValue": "46786000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1896000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2684000", "operatingCashflow": "21394000", "capitalExpenditures": "5368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "37159000", "cashflowFromInvestment": "-86362000", "stockBasedCompensation": "-307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1772000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18535000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 416086000, "cost_of_revenue": 283377000, "gross_profit": 132709000, "ebit": 2526000, "ebitda": 19578000, "pretax_income": -9301000, "tax_provision": -4077000, "net_income": -5224000, "net_income_to_common": -5224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85602000, "total_current_assets": 655057000, "total_assets": 1543123000, "short_term_debt": 44888000, "long_term_debt": 535736000, "total_debt": 580624000, "total_liabilities": 888465000, "total_equity": 654658000, "shares_outstanding": 46777178, "goodwill_and_intangibles": 648770000 }, "cash_flow": { "operating_cash_flow": 6615000, "capital_expenditure": 3675000, "free_cash_flow": 10290000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59198, "ticker_id": 5726, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2526000", "ebitda": "19578000", "netIncome": "-5224000", "grossProfit": "132709000", "depreciation": "None", "totalRevenue": "416086000", "costOfRevenue": "283377000", "interestIncome": "None", "incomeBeforeTax": "-9301000", "interestExpense": "11827000", "operatingIncome": "16817000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4077000", "reportedCurrency": "USD", "netInterestIncome": "-11827000", "nonInterestIncome": "None", "operatingExpenses": "115892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17052000", "sellingGeneralAndAdministrative": "140626000", "netIncomeFromContinuingOperations": "-5224000" }, "balance": { "goodwill": "402009000", "inventory": "313820000", "commonStock": "46806000", "currentDebt": "None", "investments": "None", "totalAssets": "1543123000", "longTermDebt": "535736000", "shortTermDebt": "44888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "246761000", "reportedCurrency": "USD", "retainedEarnings": "-39931000", "totalLiabilities": "888465000", "otherCurrentAssets": "34382000", "totalCurrentAssets": "655057000", "currentLongTermDebt": "30250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "888066000", "currentAccountsPayable": "101719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649947000", "totalShareholderEquity": "654658000", "capitalLeaseObligations": "83961000", "otherCurrentLiabilities": "91855000", "totalCurrentLiabilities": "240490000", "otherNonCurrentLiabilities": "14507000", "totalNonCurrentLiabilities": "647975000", "cashAndShortTermInvestments": "85602000", "commonStockSharesOutstanding": "46777178", "intangibleAssetsExcludingGoodwill": "246761000", "cashAndCashEquivalentsAtCarryingValue": "85602000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5224000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1048000", "operatingCashflow": "6615000", "capitalExpenditures": "3675000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3951000", "cashflowFromInvestment": "-16008000", "stockBasedCompensation": "2198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-449000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 416086000, "cost_of_revenue": 283377000, "gross_profit": 132709000, "research_and_development": null, "selling_general_admin": 140626000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2526000, "depreciation_amortisation": 17052000, "ebitda": 19578000, "interest_expense": 11827000, "interest_income": null, "other_non_operating": null, "pretax_income": -9301000, "tax_provision": -4077000, "effective_tax_rate": null, "net_income": -5224000, "net_income_continuing_ops": -5224000, "net_income_to_common": -5224000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85602000, "short_term_investments": null, "net_receivables": 221253000, "inventory": 313820000, "other_current_assets": null, "total_current_assets": 655057000, "net_ppe": null, "goodwill": 402009000, "intangible_assets": 246761000, "goodwill_and_intangibles": 648770000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 888066000, "total_assets": 1543123000, "short_term_debt": 44888000, "accounts_payable": 101719000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 240490000, "long_term_debt": 535736000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 647975000, "total_liabilities": 888465000, "total_debt": 580624000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -39931000, "total_equity": 654658000, "shares_outstanding": 46777178, "operating_cash_flow": 6615000, "stock_based_compensation": 2198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3675000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16008000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3951000, "free_cash_flow": 10290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2526000", "ebitda": "19578000", "netIncome": "-5224000", "grossProfit": "132709000", "depreciation": "None", "totalRevenue": "416086000", "costOfRevenue": "283377000", "interestIncome": "None", "incomeBeforeTax": "-9301000", "interestExpense": "11827000", "operatingIncome": "16817000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-4077000", "reportedCurrency": "USD", "netInterestIncome": "-11827000", "nonInterestIncome": "None", "operatingExpenses": "115892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283377000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17052000", "sellingGeneralAndAdministrative": "140626000", "netIncomeFromContinuingOperations": "-5224000" }, "balance": { "goodwill": "402009000", "inventory": "313820000", "commonStock": "46806000", "currentDebt": "None", "investments": "None", "totalAssets": "1543123000", "longTermDebt": "535736000", "shortTermDebt": "44888000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "246761000", "reportedCurrency": "USD", "retainedEarnings": "-39931000", "totalLiabilities": "888465000", "otherCurrentAssets": "34382000", "totalCurrentAssets": "655057000", "currentLongTermDebt": "30250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "221253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "888066000", "currentAccountsPayable": "101719000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649947000", "totalShareholderEquity": "654658000", "capitalLeaseObligations": "83961000", "otherCurrentLiabilities": "91855000", "totalCurrentLiabilities": "240490000", "otherNonCurrentLiabilities": "14507000", "totalNonCurrentLiabilities": "647975000", "cashAndShortTermInvestments": "85602000", "commonStockSharesOutstanding": "46777178", "intangibleAssetsExcludingGoodwill": "246761000", "cashAndCashEquivalentsAtCarryingValue": "85602000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5224000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1048000", "operatingCashflow": "6615000", "capitalExpenditures": "3675000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3951000", "cashflowFromInvestment": "-16008000", "stockBasedCompensation": "2198000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-449000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17052000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 405239000, "cost_of_revenue": 277955000, "gross_profit": 127284000, "ebit": -290000, "ebitda": 15982000, "pretax_income": -13007000, "tax_provision": 3323000, "net_income": -16330000, "net_income_to_common": -16330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83931000, "total_current_assets": 657330000, "total_assets": 1550331000, "short_term_debt": 46100000, "long_term_debt": 535881000, "total_debt": 581981000, "total_liabilities": 888730000, "total_equity": 661601000, "shares_outstanding": 46804556, "goodwill_and_intangibles": 653759000 }, "cash_flow": { "operating_cash_flow": 28233000, "capital_expenditure": 5763000, "free_cash_flow": 33996000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59199, "ticker_id": 5726, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-290000", "ebitda": "15982000", "netIncome": "-16330000", "grossProfit": "127284000", "depreciation": "None", "totalRevenue": "405239000", "costOfRevenue": "277955000", "interestIncome": "None", "incomeBeforeTax": "-13007000", "interestExpense": "12717000", "operatingIncome": "14325000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3323000", "reportedCurrency": "USD", "netInterestIncome": "-12717000", "nonInterestIncome": "None", "operatingExpenses": "112959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16272000", "sellingGeneralAndAdministrative": "600000", "netIncomeFromContinuingOperations": "-16330000" }, "balance": { "goodwill": "399925000", "inventory": "315984000", "commonStock": "46758000", "currentDebt": "None", "investments": "None", "totalAssets": "1550331000", "longTermDebt": "535881000", "shortTermDebt": "46100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "253834000", "reportedCurrency": "USD", "retainedEarnings": "-34707000", "totalLiabilities": "888730000", "otherCurrentAssets": "43967000", "totalCurrentAssets": "657330000", "currentLongTermDebt": "32551000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "213448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "893001000", "currentAccountsPayable": "98674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649046000", "totalShareholderEquity": "661601000", "capitalLeaseObligations": "80614000", "otherCurrentLiabilities": "94437000", "totalCurrentLiabilities": "242015000", "otherNonCurrentLiabilities": "14402000", "totalNonCurrentLiabilities": "646715000", "cashAndShortTermInvestments": "83931000", "commonStockSharesOutstanding": "46804556", "intangibleAssetsExcludingGoodwill": "253834000", "cashAndCashEquivalentsAtCarryingValue": "83931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16330000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10875000", "operatingCashflow": "28233000", "capitalExpenditures": "5763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18889000", "cashflowFromInvestment": "-11803000", "stockBasedCompensation": "2499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 405239000, "cost_of_revenue": 277955000, "gross_profit": 127284000, "research_and_development": null, "selling_general_admin": 600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -290000, "depreciation_amortisation": 16272000, "ebitda": 15982000, "interest_expense": 12717000, "interest_income": null, "other_non_operating": null, "pretax_income": -13007000, "tax_provision": 3323000, "effective_tax_rate": null, "net_income": -16330000, "net_income_continuing_ops": -16330000, "net_income_to_common": -16330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83931000, "short_term_investments": null, "net_receivables": 213448000, "inventory": 315984000, "other_current_assets": null, "total_current_assets": 657330000, "net_ppe": null, "goodwill": 399925000, "intangible_assets": 253834000, "goodwill_and_intangibles": 653759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 893001000, "total_assets": 1550331000, "short_term_debt": 46100000, "accounts_payable": 98674000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 242015000, "long_term_debt": 535881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 646715000, "total_liabilities": 888730000, "total_debt": 581981000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34707000, "total_equity": 661601000, "shares_outstanding": 46804556, "operating_cash_flow": 28233000, "stock_based_compensation": 2499000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11803000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18889000, "free_cash_flow": 33996000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-290000", "ebitda": "15982000", "netIncome": "-16330000", "grossProfit": "127284000", "depreciation": "None", "totalRevenue": "405239000", "costOfRevenue": "277955000", "interestIncome": "None", "incomeBeforeTax": "-13007000", "interestExpense": "12717000", "operatingIncome": "14325000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3323000", "reportedCurrency": "USD", "netInterestIncome": "-12717000", "nonInterestIncome": "None", "operatingExpenses": "112959000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277955000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16272000", "sellingGeneralAndAdministrative": "600000", "netIncomeFromContinuingOperations": "-16330000" }, "balance": { "goodwill": "399925000", "inventory": "315984000", "commonStock": "46758000", "currentDebt": "None", "investments": "None", "totalAssets": "1550331000", "longTermDebt": "535881000", "shortTermDebt": "46100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "253834000", "reportedCurrency": "USD", "retainedEarnings": "-34707000", "totalLiabilities": "888730000", "otherCurrentAssets": "43967000", "totalCurrentAssets": "657330000", "currentLongTermDebt": "32551000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "213448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "893001000", "currentAccountsPayable": "98674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "649046000", "totalShareholderEquity": "661601000", "capitalLeaseObligations": "80614000", "otherCurrentLiabilities": "94437000", "totalCurrentLiabilities": "242015000", "otherNonCurrentLiabilities": "14402000", "totalNonCurrentLiabilities": "646715000", "cashAndShortTermInvestments": "83931000", "commonStockSharesOutstanding": "46804556", "intangibleAssetsExcludingGoodwill": "253834000", "cashAndCashEquivalentsAtCarryingValue": "83931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16330000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10875000", "operatingCashflow": "28233000", "capitalExpenditures": "5763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18889000", "cashflowFromInvestment": "-11803000", "stockBasedCompensation": "2499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3735000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16272000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 438909000, "cost_of_revenue": 291462000, "gross_profit": 147447000, "ebit": 14839000, "ebitda": 31806000, "pretax_income": -578000, "tax_provision": 990000, "net_income": -1568000, "net_income_to_common": -1568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 80456000, "total_current_assets": 689577000, "total_assets": 1595968000, "short_term_debt": 45576000, "long_term_debt": 550526000, "total_debt": 596102000, "total_liabilities": 919859000, "total_equity": 676109000, "shares_outstanding": 46737443, "goodwill_and_intangibles": 663081000 }, "cash_flow": { "operating_cash_flow": 46589000, "capital_expenditure": 5129000, "free_cash_flow": 51718000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59201, "ticker_id": 5726, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14839000", "ebitda": "31806000", "netIncome": "-1568000", "grossProfit": "147447000", "depreciation": "None", "totalRevenue": "438909000", "costOfRevenue": "291462000", "interestIncome": "None", "incomeBeforeTax": "-578000", "interestExpense": "12895000", "operatingIncome": "12783000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "990000", "reportedCurrency": "USD", "netInterestIncome": "-12895000", "nonInterestIncome": "None", "operatingExpenses": "134664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16967000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "-1568000" }, "balance": { "goodwill": "397762000", "inventory": "313337000", "commonStock": "46845000", "currentDebt": "None", "investments": "None", "totalAssets": "1595968000", "longTermDebt": "550526000", "shortTermDebt": "45576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "265319000", "reportedCurrency": "USD", "retainedEarnings": "-18377000", "totalLiabilities": "919859000", "otherCurrentAssets": "57241000", "totalCurrentAssets": "689577000", "currentLongTermDebt": "32335000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "906391000", "currentAccountsPayable": "107140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "666455000", "totalShareholderEquity": "676109000", "capitalLeaseObligations": "83594000", "otherCurrentLiabilities": "86563000", "totalCurrentLiabilities": "249907000", "otherNonCurrentLiabilities": "13767000", "totalNonCurrentLiabilities": "669952000", "cashAndShortTermInvestments": "80456000", "commonStockSharesOutstanding": "46737443", "intangibleAssetsExcludingGoodwill": "265319000", "cashAndCashEquivalentsAtCarryingValue": "80456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4142000", "operatingCashflow": "46589000", "capitalExpenditures": "5129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5635000", "cashflowFromInvestment": "-3896000", "stockBasedCompensation": "1476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17010000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 438909000, "cost_of_revenue": 291462000, "gross_profit": 147447000, "research_and_development": null, "selling_general_admin": 300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14839000, "depreciation_amortisation": 16967000, "ebitda": 31806000, "interest_expense": 12895000, "interest_income": null, "other_non_operating": null, "pretax_income": -578000, "tax_provision": 990000, "effective_tax_rate": null, "net_income": -1568000, "net_income_continuing_ops": -1568000, "net_income_to_common": -1568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 80456000, "short_term_investments": null, "net_receivables": 238543000, "inventory": 313337000, "other_current_assets": null, "total_current_assets": 689577000, "net_ppe": null, "goodwill": 397762000, "intangible_assets": 265319000, "goodwill_and_intangibles": 663081000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 906391000, "total_assets": 1595968000, "short_term_debt": 45576000, "accounts_payable": 107140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249907000, "long_term_debt": 550526000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 669952000, "total_liabilities": 919859000, "total_debt": 596102000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -18377000, "total_equity": 676109000, "shares_outstanding": 46737443, "operating_cash_flow": 46589000, "stock_based_compensation": 1476000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5129000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5635000, "free_cash_flow": 51718000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14839000", "ebitda": "31806000", "netIncome": "-1568000", "grossProfit": "147447000", "depreciation": "None", "totalRevenue": "438909000", "costOfRevenue": "291462000", "interestIncome": "None", "incomeBeforeTax": "-578000", "interestExpense": "12895000", "operatingIncome": "12783000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "990000", "reportedCurrency": "USD", "netInterestIncome": "-12895000", "nonInterestIncome": "None", "operatingExpenses": "134664000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16967000", "sellingGeneralAndAdministrative": "300000", "netIncomeFromContinuingOperations": "-1568000" }, "balance": { "goodwill": "397762000", "inventory": "313337000", "commonStock": "46845000", "currentDebt": "None", "investments": "None", "totalAssets": "1595968000", "longTermDebt": "550526000", "shortTermDebt": "45576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "265319000", "reportedCurrency": "USD", "retainedEarnings": "-18377000", "totalLiabilities": "919859000", "otherCurrentAssets": "57241000", "totalCurrentAssets": "689577000", "currentLongTermDebt": "32335000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238543000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "906391000", "currentAccountsPayable": "107140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "666455000", "totalShareholderEquity": "676109000", "capitalLeaseObligations": "83594000", "otherCurrentLiabilities": "86563000", "totalCurrentLiabilities": "249907000", "otherNonCurrentLiabilities": "13767000", "totalNonCurrentLiabilities": "669952000", "cashAndShortTermInvestments": "80456000", "commonStockSharesOutstanding": "46737443", "intangibleAssetsExcludingGoodwill": "265319000", "cashAndCashEquivalentsAtCarryingValue": "80456000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "4142000", "operatingCashflow": "46589000", "capitalExpenditures": "5129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5635000", "cashflowFromInvestment": "-3896000", "stockBasedCompensation": "1476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17010000", "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": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "income_statement": { "revenue": 377984000, "cost_of_revenue": 241961000, "gross_profit": 136023000, "ebit": 13051000, "ebitda": 27635000, "pretax_income": 3559000, "tax_provision": 535000, "net_income": 3024000, "net_income_to_common": 3024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44244000, "total_current_assets": 662791000, "total_assets": 1570079000, "short_term_debt": 58058000, "long_term_debt": 558845000, "total_debt": 616903000, "total_liabilities": 894086000, "total_equity": 675993000, "shares_outstanding": 43995014, "goodwill_and_intangibles": 676200000 }, "cash_flow": { "operating_cash_flow": 13606000, "capital_expenditure": 6876000, "free_cash_flow": 20482000, "dividends_paid": 98469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59202, "ticker_id": 5726, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:32:03.740864+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13051000", "ebitda": "27635000", "netIncome": "3024000", "grossProfit": "136023000", "depreciation": "None", "totalRevenue": "377984000", "costOfRevenue": "241961000", "interestIncome": "None", "incomeBeforeTax": "3559000", "interestExpense": "9492000", "operatingIncome": "13776000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "535000", "reportedCurrency": "USD", "netInterestIncome": "-9492000", "nonInterestIncome": "None", "operatingExpenses": "122247000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-725000", "costofGoodsAndServicesSold": "241961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14584000", "sellingGeneralAndAdministrative": "122247000", "netIncomeFromContinuingOperations": "3024000" }, "balance": { "goodwill": "398663000", "inventory": "326236000", "commonStock": "23350000", "currentDebt": "None", "investments": "None", "totalAssets": "1570079000", "longTermDebt": "558845000", "shortTermDebt": "58058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "277537000", "reportedCurrency": "USD", "retainedEarnings": "-16809000", "totalLiabilities": "894086000", "otherCurrentAssets": "53606000", "totalCurrentAssets": "662791000", "currentLongTermDebt": "32386000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "907288000", "currentAccountsPayable": "88977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "207794000", "shortLongTermDebtTotal": "732373000", "totalShareholderEquity": "675993000", "capitalLeaseObligations": "70571000", "otherCurrentLiabilities": "70089000", "totalCurrentLiabilities": "227198000", "otherNonCurrentLiabilities": "57735000", "totalNonCurrentLiabilities": "666888000", "cashAndShortTermInvestments": "44244000", "commonStockSharesOutstanding": "43995014", "intangibleAssetsExcludingGoodwill": "277537000", "cashAndCashEquivalentsAtCarryingValue": "44244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3024000", "profitLoss": "None", "dividendPayout": "98469000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4667000", "operatingCashflow": "13606000", "capitalExpenditures": "6876000", "changeInReceivables": "1216000", "changeInExchangeRate": "None", "cashflowFromFinancing": "277324000", "cashflowFromInvestment": "-257730000", "stockBasedCompensation": "2188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 377984000, "cost_of_revenue": 241961000, "gross_profit": 136023000, "research_and_development": null, "selling_general_admin": 122247000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13051000, "depreciation_amortisation": 14584000, "ebitda": 27635000, "interest_expense": 9492000, "interest_income": null, "other_non_operating": null, "pretax_income": 3559000, "tax_provision": 535000, "effective_tax_rate": null, "net_income": 3024000, "net_income_continuing_ops": 3024000, "net_income_to_common": 3024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44244000, "short_term_investments": null, "net_receivables": 238705000, "inventory": 326236000, "other_current_assets": null, "total_current_assets": 662791000, "net_ppe": null, "goodwill": 398663000, "intangible_assets": 277537000, "goodwill_and_intangibles": 676200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 907288000, "total_assets": 1570079000, "short_term_debt": 58058000, "accounts_payable": 88977000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227198000, "long_term_debt": 558845000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 666888000, "total_liabilities": 894086000, "total_debt": 616903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -16809000, "total_equity": 675993000, "shares_outstanding": 43995014, "operating_cash_flow": 13606000, "stock_based_compensation": 2188000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6876000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -257730000, "dividends_paid": 98469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 277324000, "free_cash_flow": 20482000, "net_change_in_cash": 33200000 }, "raw_data": { "income": { "ebit": "13051000", "ebitda": "27635000", "netIncome": "3024000", "grossProfit": "136023000", "depreciation": "None", "totalRevenue": "377984000", "costOfRevenue": "241961000", "interestIncome": "None", "incomeBeforeTax": "3559000", "interestExpense": "9492000", "operatingIncome": "13776000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "535000", "reportedCurrency": "USD", "netInterestIncome": "-9492000", "nonInterestIncome": "None", "operatingExpenses": "122247000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-725000", "costofGoodsAndServicesSold": "241961000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14584000", "sellingGeneralAndAdministrative": "122247000", "netIncomeFromContinuingOperations": "3024000" }, "balance": { "goodwill": "398663000", "inventory": "326236000", "commonStock": "23350000", "currentDebt": "None", "investments": "None", "totalAssets": "1570079000", "longTermDebt": "558845000", "shortTermDebt": "58058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "277537000", "reportedCurrency": "USD", "retainedEarnings": "-16809000", "totalLiabilities": "894086000", "otherCurrentAssets": "53606000", "totalCurrentAssets": "662791000", "currentLongTermDebt": "32386000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "238705000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "907288000", "currentAccountsPayable": "88977000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "207794000", "shortLongTermDebtTotal": "732373000", "totalShareholderEquity": "675993000", "capitalLeaseObligations": "70571000", "otherCurrentLiabilities": "70089000", "totalCurrentLiabilities": "227198000", "otherNonCurrentLiabilities": "57735000", "totalNonCurrentLiabilities": "666888000", "cashAndShortTermInvestments": "44244000", "commonStockSharesOutstanding": "43995014", "intangibleAssetsExcludingGoodwill": "277537000", "cashAndCashEquivalentsAtCarryingValue": "44244000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3024000", "profitLoss": "None", "dividendPayout": "98469000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4667000", "operatingCashflow": "13606000", "capitalExpenditures": "6876000", "changeInReceivables": "1216000", "changeInExchangeRate": "None", "cashflowFromFinancing": "277324000", "cashflowFromInvestment": "-257730000", "stockBasedCompensation": "2188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "98469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "33200000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-54000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14584000", "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": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }