{ "ticker": { "uuid": "5238f433-e988-4076-98fa-96890a36df50", "symbol": "MAKO", "name": "Mako Mining Corp Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/5238f433-e988-4076-98fa-96890a36df50/", "api_url": "https://sharemaestro.com/factors/api/tickers/5238f433-e988-4076-98fa-96890a36df50/" }, "ticker_metadata": { "id": 7040, "uuid": "5238f433-e988-4076-98fa-96890a36df50", "symbol": "MAKO", "name": "Mako Mining Corp Common Stock", "asset_type": "equity", "market_cap": 752618000, "stock_exchange_id": 2, "industry": "Gold", "sector": "Basic Materials", "description": "Mako Mining Corp is a gold mining company focused on the acquisition, exploration, and development of mineral properties in the Americas. With a strong operational focus on its flagship San Albino gold project in Nicaragua, Mako aims to advance sustainable and efficient mining practices while delivering value to stakeholders. The company is committed to leveraging its expertise and innovative approaches to capitalize on favorable gold market conditions, positioning itself as a key player in the mid-tier mining sector. Mako Mining's strategic initiatives and growth potential make it an attractive investment opportunity for institutional investors seeking exposure in the gold mining industry.", "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": "5238f433-e988-4076-98fa-96890a36df50", "symbol": "MAKO", "name": "Mako Mining Corp Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/5238f433-e988-4076-98fa-96890a36df50/", "api_url": "https://sharemaestro.com/factors/api/tickers/5238f433-e988-4076-98fa-96890a36df50/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.85, "value": 0.68, "quality": 0.96, "momentum": 0.46, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 7.35, "market_cap": 656998125, "pe_ratio": 17.0127, "earnings_yield": 0.0588, "ebitda_to_ev": 0.1285, "shareholder_yield": 0, "roe": 0.2562, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": null }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:01.295070+00:00", "batch_id": "" }, "size": { "price_close": 7.35, "market_cap": 656998125, "market_cap_usd": 656998125, "enterprise_value": 579790125, "shares_outstanding": 89387500, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 17.0127, "pb_ratio": 4.3587, "ptbv_ratio": 4.3587, "ps_ratio": 3.9323, "pcf_ratio": 9.5579, "pfcf_ratio": 8.0771, "ev_ebitda": 7.7847, "ev_ebit": 8.8487, "ev_sales": 3.4702, "ev_fcf": 7.1279, "earnings_yield": 0.0588, "fcf_yield": 0.1403, "price_to_sales": 3.9323, "price_to_book": 4.3587, "price_to_cashflow": 9.5579, "ebitda_to_ev": 0.1285, "sales_yield": 0.2882 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.5278, "operating_margin": 0.3922, "net_margin": 0.2311, "ebitda_margin": 0.4458, "fcf_margin": 0.4868, "roe": 0.2562, "roa": 0.1853, "roic": 0.5343, "roc_greenblatt": null, "asset_turnover": 0.8015, "cash_conversion": 2.1063, "accruals_ratio": -0.1445, "sbc_to_revenue": 0.0159, "piotroski_f_score": 5, "altman_z_score": 8.939, "earnings_stability_5y": 0.5936, "revenue_stability_5y": 0.4274, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4231, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.3829, "net_debt_to_ebitda": -1.0367, "debt_to_assets": 0.0003, "interest_coverage": 58.8706, "current_ratio": 3.8728, "quick_ratio": 2.8613, "net_debt": -77208000, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.1552, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": 0.6125, "revenue_growth_3y_cagr": 0.3281, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.5603, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3796, "book_value_growth_1y": 0.7355, "revenue_growth": 0.6125, "earnings_growth": 0.5603 }, "momentum": { "price_return_1m": -0.0948, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.1552, "distance_from_52w_low": 0.0637, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 167078000, "gross_profit_ttm": 88183000, "ebit_ttm": 65523000, "ebitda_ttm": 74478000, "net_income_ttm": 38618000, "eps_diluted_ttm": 0.432, "operating_cash_flow_ttm": 68739000, "capital_expenditure_ttm": 12602000, "fcf_ttm": 81341000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1113000, "cash_and_equivalents": 77277000, "total_current_assets": 111722000, "total_current_liabilities": 28848000, "net_ppe": null, "total_assets": 208445000, "total_debt": 69000, "total_equity": 150733000, "net_working_capital": 5666000, "book_value_per_share": 1.6863, "retained_earnings": -30881000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.6863 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 45, "rank_pb": 74, "rank_ptbv": 65, "rank_ps": 73, "rank_pcf": 41, "rank_ev_ebitda": 25, "rank_ev_ebit": 37, "rank_earnings_yield": 45, "rank_fcf_yield": 27, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 72, "rank_roe": 13, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 42, "rank_fcf_margin": 16, "rank_piotroski": 52, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 32, "quality_composite": 4, "momentum_composite": 54, "growth_composite": 6, "yield_composite": 81, "svqf_composite": 23, "vc1_composite": 68, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 15, "quality_value_composite": 0.808, "os_score": 0.85, "value_percentile": 0.68, "quality_percentile": 0.96, "momentum_percentile": 0.46, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 70, "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": 1873, "ticker_id": 7040, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:01.295070+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.35, "market_cap": 656998125, "market_cap_usd": 656998125, "enterprise_value": 579790125, "shares_outstanding": 89387500, "fx_rate_to_usd": null, "pe_ratio": 17.01274341, "pb_ratio": 4.35868804, "ptbv_ratio": 4.35868804, "ps_ratio": 3.93228387, "pcf_ratio": 9.55786562, "pfcf_ratio": 8.07708443, "ev_ebitda": 7.78471663, "ev_ebit": 8.84865047, "ev_sales": 3.47017635, "ev_fcf": 7.12789522, "earnings_yield": 0.05877947, "fcf_yield": 0.14029387, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.5277954, "operating_margin": 0.39217012, "net_margin": 0.23113755, "ebitda_margin": 0.44576784, "fcf_margin": 0.48684447, "roe": 0.25620136, "roa": 0.1852671, "roic": 0.53431236, "roc_greenblatt": null, "asset_turnover": 0.80154477, "cash_conversion": 2.10629758, "accruals_ratio": -0.14450335, "sbc_to_revenue": 0.01592669, "debt_to_equity": 0.38287568, "net_debt_to_ebitda": -1.03665512, "debt_to_assets": 0.00033102, "interest_coverage": 58.87061995, "current_ratio": 3.87278148, "quick_ratio": 2.86134221, "net_debt": -77208000, "revenue_growth_1y": 0.61249403, "revenue_growth_3y_cagr": 0.32813492, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.56030722, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.37964039, "book_value_growth_1y": 0.73552671, "piotroski_f_score": 5, "altman_z_score": 8.93901149, "earnings_stability_5y": 0.593581, "revenue_stability_5y": 0.42743, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09482759, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.15517241, "distance_from_52w_low": 0.06367583, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.15517241, "revenue_ttm": 167078000, "gross_profit_ttm": 88183000, "ebit_ttm": 65523000, "ebitda_ttm": 74478000, "net_income_ttm": 38618000, "eps_diluted_ttm": 0.43202909, "operating_cash_flow_ttm": 68739000, "capital_expenditure_ttm": 12602000, "fcf_ttm": 81341000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1113000, "cash_and_equivalents": 77277000, "total_current_assets": 111722000, "total_current_liabilities": 28848000, "net_ppe": null, "total_assets": 208445000, "total_debt": 69000, "total_equity": 150733000, "net_working_capital": 5666000, "book_value_per_share": 1.68628723, "retained_earnings": -30881000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.68628723, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 45, "rank_pb": 74, "rank_ptbv": 65, "rank_ps": 73, "rank_pcf": 41, "rank_ev_ebitda": 25, "rank_ev_ebit": 37, "rank_earnings_yield": 45, "rank_fcf_yield": 27, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 72, "rank_roe": 13, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 42, "rank_fcf_margin": 16, "rank_piotroski": 52, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 32, "quality_composite": 4, "momentum_composite": 54, "growth_composite": 6, "yield_composite": 81, "svqf_composite": 23, "vc1_composite": 68, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 70, "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": 7.35, "os": 0.85, "value": 0.68, "quality": 0.96, "momentum": 0.46, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 17.0127, "earnings_yield": 0.0588, "shareholder_yield": 0, "roe": 0.2562, "momentum_12_1": null, "complete_fields": { "id": 1873, "ticker_id": 7040, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:01.295070+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.35, "market_cap": 656998125, "market_cap_usd": 656998125, "enterprise_value": 579790125, "shares_outstanding": 89387500, "fx_rate_to_usd": null, "pe_ratio": 17.01274341, "pb_ratio": 4.35868804, "ptbv_ratio": 4.35868804, "ps_ratio": 3.93228387, "pcf_ratio": 9.55786562, "pfcf_ratio": 8.07708443, "ev_ebitda": 7.78471663, "ev_ebit": 8.84865047, "ev_sales": 3.47017635, "ev_fcf": 7.12789522, "earnings_yield": 0.05877947, "fcf_yield": 0.14029387, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.5277954, "operating_margin": 0.39217012, "net_margin": 0.23113755, "ebitda_margin": 0.44576784, "fcf_margin": 0.48684447, "roe": 0.25620136, "roa": 0.1852671, "roic": 0.53431236, "roc_greenblatt": null, "asset_turnover": 0.80154477, "cash_conversion": 2.10629758, "accruals_ratio": -0.14450335, "sbc_to_revenue": 0.01592669, "debt_to_equity": 0.38287568, "net_debt_to_ebitda": -1.03665512, "debt_to_assets": 0.00033102, "interest_coverage": 58.87061995, "current_ratio": 3.87278148, "quick_ratio": 2.86134221, "net_debt": -77208000, "revenue_growth_1y": 0.61249403, "revenue_growth_3y_cagr": 0.32813492, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.56030722, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.37964039, "book_value_growth_1y": 0.73552671, "piotroski_f_score": 5, "altman_z_score": 8.93901149, "earnings_stability_5y": 0.593581, "revenue_stability_5y": 0.42743, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.09482759, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.15517241, "distance_from_52w_low": 0.06367583, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.15517241, "revenue_ttm": 167078000, "gross_profit_ttm": 88183000, "ebit_ttm": 65523000, "ebitda_ttm": 74478000, "net_income_ttm": 38618000, "eps_diluted_ttm": 0.43202909, "operating_cash_flow_ttm": 68739000, "capital_expenditure_ttm": 12602000, "fcf_ttm": 81341000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 1113000, "cash_and_equivalents": 77277000, "total_current_assets": 111722000, "total_current_liabilities": 28848000, "net_ppe": null, "total_assets": 208445000, "total_debt": 69000, "total_equity": 150733000, "net_working_capital": 5666000, "book_value_per_share": 1.68628723, "retained_earnings": -30881000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.68628723, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 45, "rank_pb": 74, "rank_ptbv": 65, "rank_ps": 73, "rank_pcf": 41, "rank_ev_ebitda": 25, "rank_ev_ebit": 37, "rank_earnings_yield": 45, "rank_fcf_yield": 27, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 72, "rank_roe": 13, "rank_roc": 50, "rank_roic": 4, "rank_gross_margin": 42, "rank_fcf_margin": 16, "rank_piotroski": 52, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 8, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 32, "quality_composite": 4, "momentum_composite": 54, "growth_composite": 6, "yield_composite": 81, "svqf_composite": 23, "vc1_composite": 68, "vc2_composite": 72, "vc3_composite": 72, "trending_value_composite": null, "overall_composite": 15, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 70, "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": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "income_statement": { "revenue": 148472000, "cost_of_revenue": 73455000, "gross_profit": 75017000, "ebit": 55708000, "ebitda": 63932000, "pretax_income": 54696000, "tax_provision": 20956000, "net_income": 33740000, "net_income_to_common": 33740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77277000, "total_current_assets": 111722000, "total_assets": 208445000, "short_term_debt": 69000, "long_term_debt": null, "total_debt": 69000, "total_liabilities": 57712000, "total_equity": 150733000, "shares_outstanding": 83226000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52977000, "capital_expenditure": 12320000, "free_cash_flow": 65297000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116233, "ticker_id": 7040, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55708000", "ebitda": "63932000", "netIncome": "33740000", "grossProfit": "75017000", "depreciation": "None", "totalRevenue": "148472000", "costOfRevenue": "73455000", "interestIncome": "566000", "incomeBeforeTax": "54696000", "interestExpense": "1012000", "operatingIncome": "54258000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20956000", "reportedCurrency": "USD", "netInterestIncome": "-446000", "nonInterestIncome": "None", "operatingExpenses": "20759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8224000", "sellingGeneralAndAdministrative": "10672000", "netIncomeFromContinuingOperations": "33740000" }, "balance": { "goodwill": "None", "inventory": "29178000", "commonStock": "162447000", "currentDebt": "None", "investments": "None", "totalAssets": "208445000", "longTermDebt": "None", "shortTermDebt": "69000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30881000", "totalLiabilities": "57712000", "otherCurrentAssets": "2843000", "totalCurrentAssets": "111722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "236000", "currentNetReceivables": "2188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "96723000", "currentAccountsPayable": "13722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69000", "totalShareholderEquity": "150733000", "capitalLeaseObligations": "69000", "otherCurrentLiabilities": "782000", "totalCurrentLiabilities": "28848000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28864000", "cashAndShortTermInvestments": "77277000", "commonStockSharesOutstanding": "83226000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33740000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8531000", "operatingCashflow": "52977000", "capitalExpenditures": "12320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30071000", "cashflowFromInvestment": "-20336000", "stockBasedCompensation": "1973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1357000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148472000, "cost_of_revenue": 73455000, "gross_profit": 75017000, "research_and_development": null, "selling_general_admin": 10672000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55708000, "depreciation_amortisation": 8224000, "ebitda": 63932000, "interest_expense": 1012000, "interest_income": null, "other_non_operating": null, "pretax_income": 54696000, "tax_provision": 20956000, "effective_tax_rate": null, "net_income": 33740000, "net_income_continuing_ops": 33740000, "net_income_to_common": 33740000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77277000, "short_term_investments": 236000, "net_receivables": 2188000, "inventory": 29178000, "other_current_assets": null, "total_current_assets": 111722000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 96723000, "total_assets": 208445000, "short_term_debt": 69000, "accounts_payable": 13722000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28848000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28864000, "total_liabilities": 57712000, "total_debt": 69000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30881000, "total_equity": 150733000, "shares_outstanding": 83226000, "operating_cash_flow": 52977000, "stock_based_compensation": 1973000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12320000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20336000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30071000, "free_cash_flow": 65297000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55708000", "ebitda": "63932000", "netIncome": "33740000", "grossProfit": "75017000", "depreciation": "None", "totalRevenue": "148472000", "costOfRevenue": "73455000", "interestIncome": "566000", "incomeBeforeTax": "54696000", "interestExpense": "1012000", "operatingIncome": "54258000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "20956000", "reportedCurrency": "USD", "netInterestIncome": "-446000", "nonInterestIncome": "None", "operatingExpenses": "20759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "73455000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8224000", "sellingGeneralAndAdministrative": "10672000", "netIncomeFromContinuingOperations": "33740000" }, "balance": { "goodwill": "None", "inventory": "29178000", "commonStock": "162447000", "currentDebt": "None", "investments": "None", "totalAssets": "208445000", "longTermDebt": "None", "shortTermDebt": "69000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30881000", "totalLiabilities": "57712000", "otherCurrentAssets": "2843000", "totalCurrentAssets": "111722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "236000", "currentNetReceivables": "2188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "96723000", "currentAccountsPayable": "13722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69000", "totalShareholderEquity": "150733000", "capitalLeaseObligations": "69000", "otherCurrentLiabilities": "782000", "totalCurrentLiabilities": "28848000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28864000", "cashAndShortTermInvestments": "77277000", "commonStockSharesOutstanding": "83226000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33740000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-8531000", "operatingCashflow": "52977000", "capitalExpenditures": "12320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30071000", "cashflowFromInvestment": "-20336000", "stockBasedCompensation": "1973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1357000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "income_statement": { "revenue": 92076000, "cost_of_revenue": 45691000, "gross_profit": 46385000, "ebit": 30126000, "ebitda": 37825000, "pretax_income": 29349000, "tax_provision": 10197000, "net_income": 19152000, "net_income_to_common": 19152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14521000, "total_current_assets": 27374000, "total_assets": 107082000, "short_term_debt": 97000, "long_term_debt": 4806000, "total_debt": 4903000, "total_liabilities": 30159000, "total_equity": 76923000, "shares_outstanding": 73712000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 34451000, "capital_expenditure": 12878000, "free_cash_flow": 47329000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116238, "ticker_id": 7040, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30126000", "ebitda": "37825000", "netIncome": "19152000", "grossProfit": "46385000", "depreciation": "None", "totalRevenue": "92076000", "costOfRevenue": "45691000", "interestIncome": "48000", "incomeBeforeTax": "29349000", "interestExpense": "777000", "operatingIncome": "46385000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10197000", "reportedCurrency": "USD", "netInterestIncome": "-729000", "nonInterestIncome": "None", "operatingExpenses": "12106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7699000", "sellingGeneralAndAdministrative": "8522000", "netIncomeFromContinuingOperations": "19152000" }, "balance": { "goodwill": "None", "inventory": "11087000", "commonStock": "121778000", "currentDebt": "None", "investments": "None", "totalAssets": "107082000", "longTermDebt": "4806000", "shortTermDebt": "97000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-64013000", "totalLiabilities": "30159000", "otherCurrentAssets": "1385000", "totalCurrentAssets": "27374000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79708000", "currentAccountsPayable": "10043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4972000", "totalShareholderEquity": "76923000", "capitalLeaseObligations": "166000", "otherCurrentLiabilities": "2115000", "totalCurrentLiabilities": "16601000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13558000", "cashAndShortTermInvestments": "14521000", "commonStockSharesOutstanding": "73712000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19152000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5845000", "operatingCashflow": "34451000", "capitalExpenditures": "12878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8233000", "cashflowFromInvestment": "-13185000", "stockBasedCompensation": "1022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92076000, "cost_of_revenue": 45691000, "gross_profit": 46385000, "research_and_development": null, "selling_general_admin": 8522000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30126000, "depreciation_amortisation": 7699000, "ebitda": 37825000, "interest_expense": 777000, "interest_income": null, "other_non_operating": null, "pretax_income": 29349000, "tax_provision": 10197000, "effective_tax_rate": null, "net_income": 19152000, "net_income_continuing_ops": 19152000, "net_income_to_common": 19152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14521000, "short_term_investments": 0, "net_receivables": 381000, "inventory": 11087000, "other_current_assets": null, "total_current_assets": 27374000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 79708000, "total_assets": 107082000, "short_term_debt": 97000, "accounts_payable": 10043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16601000, "long_term_debt": 4806000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13558000, "total_liabilities": 30159000, "total_debt": 4903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64013000, "total_equity": 76923000, "shares_outstanding": 73712000, "operating_cash_flow": 34451000, "stock_based_compensation": 1022000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12878000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13185000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8233000, "free_cash_flow": 47329000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30126000", "ebitda": "37825000", "netIncome": "19152000", "grossProfit": "46385000", "depreciation": "None", "totalRevenue": "92076000", "costOfRevenue": "45691000", "interestIncome": "48000", "incomeBeforeTax": "29349000", "interestExpense": "777000", "operatingIncome": "46385000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10197000", "reportedCurrency": "USD", "netInterestIncome": "-729000", "nonInterestIncome": "None", "operatingExpenses": "12106000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "45691000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7699000", "sellingGeneralAndAdministrative": "8522000", "netIncomeFromContinuingOperations": "19152000" }, "balance": { "goodwill": "None", "inventory": "11087000", "commonStock": "121778000", "currentDebt": "None", "investments": "None", "totalAssets": "107082000", "longTermDebt": "4806000", "shortTermDebt": "97000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-64013000", "totalLiabilities": "30159000", "otherCurrentAssets": "1385000", "totalCurrentAssets": "27374000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79708000", "currentAccountsPayable": "10043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4972000", "totalShareholderEquity": "76923000", "capitalLeaseObligations": "166000", "otherCurrentLiabilities": "2115000", "totalCurrentLiabilities": "16601000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13558000", "cashAndShortTermInvestments": "14521000", "commonStockSharesOutstanding": "73712000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19152000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5845000", "operatingCashflow": "34451000", "capitalExpenditures": "12878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8233000", "cashflowFromInvestment": "-13185000", "stockBasedCompensation": "1022000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4698000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "income_statement": { "revenue": 65948000, "cost_of_revenue": 41943000, "gross_profit": 24005000, "ebit": 9820000, "ebitda": 23307000, "pretax_income": 8883000, "tax_provision": 2084000, "net_income": 6799000, "net_income_to_common": 6799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1498000, "total_current_assets": 16714000, "total_assets": 41809000, "short_term_debt": 88000, "long_term_debt": 7516000, "total_debt": 7604000, "total_liabilities": 21181000, "total_equity": 20628000, "shares_outstanding": 66513000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12471000, "capital_expenditure": 4764000, "free_cash_flow": 17235000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116239, "ticker_id": 7040, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9820000", "ebitda": "23307000", "netIncome": "6799000", "grossProfit": "24005000", "depreciation": "None", "totalRevenue": "65948000", "costOfRevenue": "41943000", "interestIncome": "20000", "incomeBeforeTax": "8883000", "interestExpense": "937000", "operatingIncome": "22836000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2084000", "reportedCurrency": "USD", "netInterestIncome": "-1317000", "nonInterestIncome": "None", "operatingExpenses": "1169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13487000", "sellingGeneralAndAdministrative": "6638000", "netIncomeFromContinuingOperations": "6799000" }, "balance": { "goodwill": "None", "inventory": "13849000", "commonStock": "87869000", "currentDebt": "None", "investments": "None", "totalAssets": "41809000", "longTermDebt": "7516000", "shortTermDebt": "88000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-81117000", "totalLiabilities": "21181000", "otherCurrentAssets": "856000", "totalCurrentAssets": "16714000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25095000", "currentAccountsPayable": "5924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7772000", "totalShareholderEquity": "20628000", "capitalLeaseObligations": "256000", "otherCurrentLiabilities": "3375000", "totalCurrentLiabilities": "9658000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11523000", "cashAndShortTermInvestments": "1498000", "commonStockSharesOutstanding": "66513000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6799000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10098000", "operatingCashflow": "12471000", "capitalExpenditures": "4764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6752000", "cashflowFromInvestment": "-4764000", "stockBasedCompensation": "650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-413000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65948000, "cost_of_revenue": 41943000, "gross_profit": 24005000, "research_and_development": null, "selling_general_admin": 6638000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9820000, "depreciation_amortisation": 13487000, "ebitda": 23307000, "interest_expense": 937000, "interest_income": null, "other_non_operating": null, "pretax_income": 8883000, "tax_provision": 2084000, "effective_tax_rate": null, "net_income": 6799000, "net_income_continuing_ops": 6799000, "net_income_to_common": 6799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1498000, "short_term_investments": null, "net_receivables": 511000, "inventory": 13849000, "other_current_assets": null, "total_current_assets": 16714000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 25095000, "total_assets": 41809000, "short_term_debt": 88000, "accounts_payable": 5924000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9658000, "long_term_debt": 7516000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11523000, "total_liabilities": 21181000, "total_debt": 7604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -81117000, "total_equity": 20628000, "shares_outstanding": 66513000, "operating_cash_flow": 12471000, "stock_based_compensation": 650000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4764000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6752000, "free_cash_flow": 17235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9820000", "ebitda": "23307000", "netIncome": "6799000", "grossProfit": "24005000", "depreciation": "None", "totalRevenue": "65948000", "costOfRevenue": "41943000", "interestIncome": "20000", "incomeBeforeTax": "8883000", "interestExpense": "937000", "operatingIncome": "22836000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2084000", "reportedCurrency": "USD", "netInterestIncome": "-1317000", "nonInterestIncome": "None", "operatingExpenses": "1169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "41943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13487000", "sellingGeneralAndAdministrative": "6638000", "netIncomeFromContinuingOperations": "6799000" }, "balance": { "goodwill": "None", "inventory": "13849000", "commonStock": "87869000", "currentDebt": "None", "investments": "None", "totalAssets": "41809000", "longTermDebt": "7516000", "shortTermDebt": "88000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-81117000", "totalLiabilities": "21181000", "otherCurrentAssets": "856000", "totalCurrentAssets": "16714000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "25095000", "currentAccountsPayable": "5924000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7772000", "totalShareholderEquity": "20628000", "capitalLeaseObligations": "256000", "otherCurrentLiabilities": "3375000", "totalCurrentLiabilities": "9658000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "11523000", "cashAndShortTermInvestments": "1498000", "commonStockSharesOutstanding": "66513000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1498000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6799000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10098000", "operatingCashflow": "12471000", "capitalExpenditures": "4764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6752000", "cashflowFromInvestment": "-4764000", "stockBasedCompensation": "650000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-413000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "income_statement": { "revenue": 63375000, "cost_of_revenue": 51339000, "gross_profit": 12036000, "ebit": -8203000, "ebitda": 12249000, "pretax_income": -9882000, "tax_provision": 2095000, "net_income": -11977000, "net_income_to_common": -11977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 523000, "total_current_assets": 12904000, "total_assets": 45171000, "short_term_debt": 467000, "long_term_debt": 12270000, "total_debt": 12737000, "total_liabilities": 31501000, "total_equity": 13670000, "shares_outstanding": 65800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16380000, "capital_expenditure": 8799000, "free_cash_flow": 25179000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116240, "ticker_id": 7040, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8203000", "ebitda": "12249000", "netIncome": "-11977000", "grossProfit": "12036000", "depreciation": "None", "totalRevenue": "63375000", "costOfRevenue": "51339000", "interestIncome": "2000", "incomeBeforeTax": "-9882000", "interestExpense": "1679000", "operatingIncome": "9836000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2095000", "reportedCurrency": "USD", "netInterestIncome": "-2242000", "nonInterestIncome": "None", "operatingExpenses": "2200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20452000", "sellingGeneralAndAdministrative": "6173000", "netIncomeFromContinuingOperations": "-11977000" }, "balance": { "goodwill": "None", "inventory": "9971000", "commonStock": "88021000", "currentDebt": "None", "investments": "None", "totalAssets": "45171000", "longTermDebt": "12270000", "shortTermDebt": "467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-87840000", "totalLiabilities": "31501000", "otherCurrentAssets": "1230000", "totalCurrentAssets": "12904000", "currentLongTermDebt": "368000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32267000", "currentAccountsPayable": "10897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12975000", "totalShareholderEquity": "13670000", "capitalLeaseObligations": "337000", "otherCurrentLiabilities": "4584000", "totalCurrentLiabilities": "16156000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15345000", "cashAndShortTermInvestments": "523000", "commonStockSharesOutstanding": "65800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11977000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3522000", "operatingCashflow": "16380000", "capitalExpenditures": "8799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8986000", "cashflowFromInvestment": "-8799000", "stockBasedCompensation": "544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63375000, "cost_of_revenue": 51339000, "gross_profit": 12036000, "research_and_development": null, "selling_general_admin": 6173000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8203000, "depreciation_amortisation": 20452000, "ebitda": 12249000, "interest_expense": 1679000, "interest_income": null, "other_non_operating": null, "pretax_income": -9882000, "tax_provision": 2095000, "effective_tax_rate": null, "net_income": -11977000, "net_income_continuing_ops": -11977000, "net_income_to_common": -11977000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 523000, "short_term_investments": null, "net_receivables": 1180000, "inventory": 9971000, "other_current_assets": null, "total_current_assets": 12904000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 32267000, "total_assets": 45171000, "short_term_debt": 467000, "accounts_payable": 10897000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16156000, "long_term_debt": 12270000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15345000, "total_liabilities": 31501000, "total_debt": 12737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -87840000, "total_equity": 13670000, "shares_outstanding": 65800000, "operating_cash_flow": 16380000, "stock_based_compensation": 544000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8799000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8799000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8986000, "free_cash_flow": 25179000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8203000", "ebitda": "12249000", "netIncome": "-11977000", "grossProfit": "12036000", "depreciation": "None", "totalRevenue": "63375000", "costOfRevenue": "51339000", "interestIncome": "2000", "incomeBeforeTax": "-9882000", "interestExpense": "1679000", "operatingIncome": "9836000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2095000", "reportedCurrency": "USD", "netInterestIncome": "-2242000", "nonInterestIncome": "None", "operatingExpenses": "2200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20452000", "sellingGeneralAndAdministrative": "6173000", "netIncomeFromContinuingOperations": "-11977000" }, "balance": { "goodwill": "None", "inventory": "9971000", "commonStock": "88021000", "currentDebt": "None", "investments": "None", "totalAssets": "45171000", "longTermDebt": "12270000", "shortTermDebt": "467000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-87840000", "totalLiabilities": "31501000", "otherCurrentAssets": "1230000", "totalCurrentAssets": "12904000", "currentLongTermDebt": "368000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1180000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "32267000", "currentAccountsPayable": "10897000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "12975000", "totalShareholderEquity": "13670000", "capitalLeaseObligations": "337000", "otherCurrentLiabilities": "4584000", "totalCurrentLiabilities": "16156000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "15345000", "cashAndShortTermInvestments": "523000", "commonStockSharesOutstanding": "65800000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11977000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3522000", "operatingCashflow": "16380000", "capitalExpenditures": "8799000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8986000", "cashflowFromInvestment": "-8799000", "stockBasedCompensation": "544000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-495000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "income_statement": { "revenue": 50394000, "cost_of_revenue": 20516000, "gross_profit": 29878000, "ebit": 22515000, "ebitda": 24928000, "pretax_income": 22188000, "tax_provision": 7886000, "net_income": 14302000, "net_income_to_common": 14302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77277000, "total_current_assets": 111722000, "total_assets": 208445000, "short_term_debt": 69000, "long_term_debt": null, "total_debt": 69000, "total_liabilities": 57712000, "total_equity": 150733000, "shares_outstanding": 89387500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21950000, "capital_expenditure": 2673000, "free_cash_flow": 24623000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116231, "ticker_id": 7040, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22515000", "ebitda": "24928000", "netIncome": "14302000", "grossProfit": "29878000", "depreciation": "None", "totalRevenue": "50394000", "costOfRevenue": "20516000", "interestIncome": "509000", "incomeBeforeTax": "22188000", "interestExpense": "327000", "operatingIncome": "23104000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7886000", "reportedCurrency": "USD", "netInterestIncome": "389000", "nonInterestIncome": "None", "operatingExpenses": "6774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2413000", "sellingGeneralAndAdministrative": "3578000", "netIncomeFromContinuingOperations": "23149000" }, "balance": { "goodwill": "None", "inventory": "29178000", "commonStock": "162447000", "currentDebt": "None", "investments": "None", "totalAssets": "208445000", "longTermDebt": "None", "shortTermDebt": "69000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30881000", "totalLiabilities": "57712000", "otherCurrentAssets": "2843000", "totalCurrentAssets": "111722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "236000", "currentNetReceivables": "2188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "96723000", "currentAccountsPayable": "13722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69000", "totalShareholderEquity": "150733000", "capitalLeaseObligations": "44000", "otherCurrentLiabilities": "782000", "totalCurrentLiabilities": "28848000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28864000", "cashAndShortTermInvestments": "77277000", "commonStockSharesOutstanding": "89387500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14302000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6193000", "operatingCashflow": "21950000", "capitalExpenditures": "2673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30918000", "cashflowFromInvestment": "-3390000", "stockBasedCompensation": "835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50394000, "cost_of_revenue": 20516000, "gross_profit": 29878000, "research_and_development": null, "selling_general_admin": 3578000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22515000, "depreciation_amortisation": 2413000, "ebitda": 24928000, "interest_expense": 327000, "interest_income": null, "other_non_operating": null, "pretax_income": 22188000, "tax_provision": 7886000, "effective_tax_rate": null, "net_income": 14302000, "net_income_continuing_ops": 23149000, "net_income_to_common": 14302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77277000, "short_term_investments": 236000, "net_receivables": 2188000, "inventory": 29178000, "other_current_assets": null, "total_current_assets": 111722000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 96723000, "total_assets": 208445000, "short_term_debt": 69000, "accounts_payable": 13722000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28848000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28864000, "total_liabilities": 57712000, "total_debt": 69000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30881000, "total_equity": 150733000, "shares_outstanding": 89387500, "operating_cash_flow": 21950000, "stock_based_compensation": 835000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2673000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3390000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30918000, "free_cash_flow": 24623000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22515000", "ebitda": "24928000", "netIncome": "14302000", "grossProfit": "29878000", "depreciation": "None", "totalRevenue": "50394000", "costOfRevenue": "20516000", "interestIncome": "509000", "incomeBeforeTax": "22188000", "interestExpense": "327000", "operatingIncome": "23104000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "7886000", "reportedCurrency": "USD", "netInterestIncome": "389000", "nonInterestIncome": "None", "operatingExpenses": "6774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2413000", "sellingGeneralAndAdministrative": "3578000", "netIncomeFromContinuingOperations": "23149000" }, "balance": { "goodwill": "None", "inventory": "29178000", "commonStock": "162447000", "currentDebt": "None", "investments": "None", "totalAssets": "208445000", "longTermDebt": "None", "shortTermDebt": "69000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30881000", "totalLiabilities": "57712000", "otherCurrentAssets": "2843000", "totalCurrentAssets": "111722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "236000", "currentNetReceivables": "2188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "96723000", "currentAccountsPayable": "13722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69000", "totalShareholderEquity": "150733000", "capitalLeaseObligations": "44000", "otherCurrentLiabilities": "782000", "totalCurrentLiabilities": "28848000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28864000", "cashAndShortTermInvestments": "77277000", "commonStockSharesOutstanding": "89387500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14302000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6193000", "operatingCashflow": "21950000", "capitalExpenditures": "2673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30918000", "cashflowFromInvestment": "-3390000", "stockBasedCompensation": "835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "income_statement": { "revenue": 50394000, "cost_of_revenue": 20516000, "gross_profit": 29878000, "ebit": 22515000, "ebitda": 24928000, "pretax_income": 22188000, "tax_provision": 7886000, "net_income": 14302000, "net_income_to_common": 14302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77277000, "total_current_assets": 111722000, "total_assets": 208445000, "short_term_debt": 69000, "long_term_debt": null, "total_debt": 69000, "total_liabilities": 57712000, "total_equity": 150733000, "shares_outstanding": 89387500, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21950000, "capital_expenditure": 2673000, "free_cash_flow": 24623000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116232, "ticker_id": 7040, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22515000", "ebitda": "24928000", "netIncome": "14302000", "grossProfit": "29878000", "depreciation": "None", "totalRevenue": "50394000", "costOfRevenue": "20516000", "interestIncome": "348000", "incomeBeforeTax": "22188000", "interestExpense": "327000", "operatingIncome": "23104000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7886000", "reportedCurrency": "USD", "netInterestIncome": "21000", "nonInterestIncome": "None", "operatingExpenses": "6774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2413000", "sellingGeneralAndAdministrative": "3578000", "netIncomeFromContinuingOperations": "14302000" }, "balance": { "goodwill": "None", "inventory": "29178000", "commonStock": "162447000", "currentDebt": "None", "investments": "None", "totalAssets": "208445000", "longTermDebt": "None", "shortTermDebt": "69000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30881000", "totalLiabilities": "57712000", "otherCurrentAssets": "2843000", "totalCurrentAssets": "111722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "236000", "currentNetReceivables": "2188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "96723000", "currentAccountsPayable": "13722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69000", "totalShareholderEquity": "150733000", "capitalLeaseObligations": "69000", "otherCurrentLiabilities": "782000", "totalCurrentLiabilities": "28848000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28864000", "cashAndShortTermInvestments": "77277000", "commonStockSharesOutstanding": "89387500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14302000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6193000", "operatingCashflow": "21950000", "capitalExpenditures": "2673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30918000", "cashflowFromInvestment": "-3390000", "stockBasedCompensation": "835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50394000, "cost_of_revenue": 20516000, "gross_profit": 29878000, "research_and_development": null, "selling_general_admin": 3578000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22515000, "depreciation_amortisation": 2413000, "ebitda": 24928000, "interest_expense": 327000, "interest_income": null, "other_non_operating": null, "pretax_income": 22188000, "tax_provision": 7886000, "effective_tax_rate": null, "net_income": 14302000, "net_income_continuing_ops": 14302000, "net_income_to_common": 14302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77277000, "short_term_investments": 236000, "net_receivables": 2188000, "inventory": 29178000, "other_current_assets": null, "total_current_assets": 111722000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 96723000, "total_assets": 208445000, "short_term_debt": 69000, "accounts_payable": 13722000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28848000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28864000, "total_liabilities": 57712000, "total_debt": 69000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30881000, "total_equity": 150733000, "shares_outstanding": 89387500, "operating_cash_flow": 21950000, "stock_based_compensation": 835000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2673000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3390000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30918000, "free_cash_flow": 24623000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22515000", "ebitda": "24928000", "netIncome": "14302000", "grossProfit": "29878000", "depreciation": "None", "totalRevenue": "50394000", "costOfRevenue": "20516000", "interestIncome": "348000", "incomeBeforeTax": "22188000", "interestExpense": "327000", "operatingIncome": "23104000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "7886000", "reportedCurrency": "USD", "netInterestIncome": "21000", "nonInterestIncome": "None", "operatingExpenses": "6774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20516000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2413000", "sellingGeneralAndAdministrative": "3578000", "netIncomeFromContinuingOperations": "14302000" }, "balance": { "goodwill": "None", "inventory": "29178000", "commonStock": "162447000", "currentDebt": "None", "investments": "None", "totalAssets": "208445000", "longTermDebt": "None", "shortTermDebt": "69000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-30881000", "totalLiabilities": "57712000", "otherCurrentAssets": "2843000", "totalCurrentAssets": "111722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "236000", "currentNetReceivables": "2188000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "96723000", "currentAccountsPayable": "13722000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "69000", "totalShareholderEquity": "150733000", "capitalLeaseObligations": "69000", "otherCurrentLiabilities": "782000", "totalCurrentLiabilities": "28848000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28864000", "cashAndShortTermInvestments": "77277000", "commonStockSharesOutstanding": "89387500", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "77277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14302000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-6193000", "operatingCashflow": "21950000", "capitalExpenditures": "2673000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30918000", "cashflowFromInvestment": "-3390000", "stockBasedCompensation": "835000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "income_statement": { "revenue": 27575000, "cost_of_revenue": 18135000, "gross_profit": 9440000, "ebit": 4466000, "ebitda": 6097000, "pretax_income": 4237000, "tax_provision": 3041000, "net_income": 1196000, "net_income_to_common": 1196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27719000, "total_current_assets": 56208000, "total_assets": 151413000, "short_term_debt": 93000, "long_term_debt": 5014000, "total_debt": 5107000, "total_liabilities": 53546000, "total_equity": 97867000, "shares_outstanding": 81714000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4596000, "capital_expenditure": 3347000, "free_cash_flow": 7943000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116234, "ticker_id": 7040, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4466000", "ebitda": "6097000", "netIncome": "1196000", "grossProfit": "9440000", "depreciation": "None", "totalRevenue": "27575000", "costOfRevenue": "18135000", "interestIncome": "201000", "incomeBeforeTax": "4237000", "interestExpense": "229000", "operatingIncome": "3674000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3041000", "reportedCurrency": "USD", "netInterestIncome": "-28000", "nonInterestIncome": "None", "operatingExpenses": "5766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1631000", "sellingGeneralAndAdministrative": "2861000", "netIncomeFromContinuingOperations": "1196000" }, "balance": { "goodwill": "None", "inventory": "22528000", "commonStock": "125009000", "currentDebt": "None", "investments": "None", "totalAssets": "151413000", "longTermDebt": "5014000", "shortTermDebt": "93000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-45183000", "totalLiabilities": "53546000", "otherCurrentAssets": "3177000", "totalCurrentAssets": "56208000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2056000", "currentNetReceivables": "728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95206000", "currentAccountsPayable": "12575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5109000", "totalShareholderEquity": "97867000", "capitalLeaseObligations": "95000", "otherCurrentLiabilities": "211000", "totalCurrentLiabilities": "20000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33546000", "cashAndShortTermInvestments": "27719000", "commonStockSharesOutstanding": "81714000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1195000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1612000", "operatingCashflow": "4596000", "capitalExpenditures": "3347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255000", "cashflowFromInvestment": "-5152000", "stockBasedCompensation": "560000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27575000, "cost_of_revenue": 18135000, "gross_profit": 9440000, "research_and_development": null, "selling_general_admin": 2861000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4466000, "depreciation_amortisation": 1631000, "ebitda": 6097000, "interest_expense": 229000, "interest_income": null, "other_non_operating": null, "pretax_income": 4237000, "tax_provision": 3041000, "effective_tax_rate": null, "net_income": 1196000, "net_income_continuing_ops": 1196000, "net_income_to_common": 1196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27719000, "short_term_investments": 2056000, "net_receivables": 728000, "inventory": 22528000, "other_current_assets": null, "total_current_assets": 56208000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 95206000, "total_assets": 151413000, "short_term_debt": 93000, "accounts_payable": 12575000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20000000, "long_term_debt": 5014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33546000, "total_liabilities": 53546000, "total_debt": 5107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -45183000, "total_equity": 97867000, "shares_outstanding": 81714000, "operating_cash_flow": 4596000, "stock_based_compensation": 560000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -255000, "free_cash_flow": 7943000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4466000", "ebitda": "6097000", "netIncome": "1196000", "grossProfit": "9440000", "depreciation": "None", "totalRevenue": "27575000", "costOfRevenue": "18135000", "interestIncome": "201000", "incomeBeforeTax": "4237000", "interestExpense": "229000", "operatingIncome": "3674000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3041000", "reportedCurrency": "USD", "netInterestIncome": "-28000", "nonInterestIncome": "None", "operatingExpenses": "5766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1631000", "sellingGeneralAndAdministrative": "2861000", "netIncomeFromContinuingOperations": "1196000" }, "balance": { "goodwill": "None", "inventory": "22528000", "commonStock": "125009000", "currentDebt": "None", "investments": "None", "totalAssets": "151413000", "longTermDebt": "5014000", "shortTermDebt": "93000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-45183000", "totalLiabilities": "53546000", "otherCurrentAssets": "3177000", "totalCurrentAssets": "56208000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2056000", "currentNetReceivables": "728000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "95206000", "currentAccountsPayable": "12575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5109000", "totalShareholderEquity": "97867000", "capitalLeaseObligations": "95000", "otherCurrentLiabilities": "211000", "totalCurrentLiabilities": "20000000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "33546000", "cashAndShortTermInvestments": "27719000", "commonStockSharesOutstanding": "81714000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "27719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1195000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1612000", "operatingCashflow": "4596000", "capitalExpenditures": "3347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-255000", "cashflowFromInvestment": "-5152000", "stockBasedCompensation": "560000", "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": "None", "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": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "income_statement": { "revenue": 38715000, "cost_of_revenue": 19728000, "gross_profit": 18987000, "ebit": 16027000, "ebitda": 18525000, "pretax_income": 15797000, "tax_provision": 6979000, "net_income": 8818000, "net_income_to_common": 8818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28594000, "total_current_assets": 54983000, "total_assets": 144325000, "short_term_debt": 100000, "long_term_debt": 4944000, "total_debt": 5044000, "total_liabilities": 47875000, "total_equity": 96450000, "shares_outstanding": 81327000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20243000, "capital_expenditure": 3909000, "free_cash_flow": 24152000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116235, "ticker_id": 7040, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16027000", "ebitda": "18525000", "netIncome": "8818000", "grossProfit": "18987000", "depreciation": "None", "totalRevenue": "38715000", "costOfRevenue": "19728000", "interestIncome": "13000", "incomeBeforeTax": "15797000", "interestExpense": "230000", "operatingIncome": "13984000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6979000", "reportedCurrency": "USD", "netInterestIncome": "-217000", "nonInterestIncome": "None", "operatingExpenses": "5003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2498000", "sellingGeneralAndAdministrative": "2568000", "netIncomeFromContinuingOperations": "8818000" }, "balance": { "goodwill": "None", "inventory": "23488000", "commonStock": "124707000", "currentDebt": "None", "investments": "None", "totalAssets": "144325000", "longTermDebt": "4944000", "shortTermDebt": "100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-46378000", "totalLiabilities": "47875000", "otherCurrentAssets": "1728000", "totalCurrentAssets": "54983000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "295000", "currentNetReceivables": "878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "89342000", "currentAccountsPayable": "9386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5063000", "totalShareholderEquity": "96450000", "capitalLeaseObligations": "119000", "otherCurrentLiabilities": "450000", "totalCurrentLiabilities": "16044000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31831000", "cashAndShortTermInvestments": "28594000", "commonStockSharesOutstanding": "81327000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1231000", "operatingCashflow": "20243000", "capitalExpenditures": "3909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "949000", "cashflowFromInvestment": "-3019000", "stockBasedCompensation": "431000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38715000, "cost_of_revenue": 19728000, "gross_profit": 18987000, "research_and_development": null, "selling_general_admin": 2568000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16027000, "depreciation_amortisation": 2498000, "ebitda": 18525000, "interest_expense": 230000, "interest_income": null, "other_non_operating": null, "pretax_income": 15797000, "tax_provision": 6979000, "effective_tax_rate": null, "net_income": 8818000, "net_income_continuing_ops": 8818000, "net_income_to_common": 8818000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28594000, "short_term_investments": 295000, "net_receivables": 878000, "inventory": 23488000, "other_current_assets": null, "total_current_assets": 54983000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 89342000, "total_assets": 144325000, "short_term_debt": 100000, "accounts_payable": 9386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16044000, "long_term_debt": 4944000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 31831000, "total_liabilities": 47875000, "total_debt": 5044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -46378000, "total_equity": 96450000, "shares_outstanding": 81327000, "operating_cash_flow": 20243000, "stock_based_compensation": 431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3909000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 949000, "free_cash_flow": 24152000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16027000", "ebitda": "18525000", "netIncome": "8818000", "grossProfit": "18987000", "depreciation": "None", "totalRevenue": "38715000", "costOfRevenue": "19728000", "interestIncome": "13000", "incomeBeforeTax": "15797000", "interestExpense": "230000", "operatingIncome": "13984000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6979000", "reportedCurrency": "USD", "netInterestIncome": "-217000", "nonInterestIncome": "None", "operatingExpenses": "5003000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2498000", "sellingGeneralAndAdministrative": "2568000", "netIncomeFromContinuingOperations": "8818000" }, "balance": { "goodwill": "None", "inventory": "23488000", "commonStock": "124707000", "currentDebt": "None", "investments": "None", "totalAssets": "144325000", "longTermDebt": "4944000", "shortTermDebt": "100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-46378000", "totalLiabilities": "47875000", "otherCurrentAssets": "1728000", "totalCurrentAssets": "54983000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "295000", "currentNetReceivables": "878000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "89342000", "currentAccountsPayable": "9386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5063000", "totalShareholderEquity": "96450000", "capitalLeaseObligations": "119000", "otherCurrentLiabilities": "450000", "totalCurrentLiabilities": "16044000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "31831000", "cashAndShortTermInvestments": "28594000", "commonStockSharesOutstanding": "81327000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28594000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8818000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1231000", "operatingCashflow": "20243000", "capitalExpenditures": "3909000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "949000", "cashflowFromInvestment": "-3019000", "stockBasedCompensation": "431000", "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": "None", "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": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "income_statement": { "revenue": 31788000, "cost_of_revenue": 15041000, "gross_profit": 16747000, "ebit": 12700000, "ebitda": 14382000, "pretax_income": 12474000, "tax_provision": 3050000, "net_income": 9424000, "net_income_to_common": 9424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10400000, "total_current_assets": 37279000, "total_assets": 129336000, "short_term_debt": 97000, "long_term_debt": 4872000, "total_debt": 4969000, "total_liabilities": 42630000, "total_equity": 86706000, "shares_outstanding": 80688000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6187000, "capital_expenditure": 2391000, "free_cash_flow": 8578000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116236, "ticker_id": 7040, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12700000", "ebitda": "14382000", "netIncome": "9424000", "grossProfit": "16747000", "depreciation": "None", "totalRevenue": "31788000", "costOfRevenue": "15041000", "interestIncome": "4000", "incomeBeforeTax": "12474000", "interestExpense": "226000", "operatingIncome": "13496000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3050000", "reportedCurrency": "USD", "netInterestIncome": "-222000", "nonInterestIncome": "None", "operatingExpenses": "3251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1682000", "sellingGeneralAndAdministrative": "1661000", "netIncomeFromContinuingOperations": "9424000" }, "balance": { "goodwill": "None", "inventory": "21415000", "commonStock": "122682000", "currentDebt": "None", "investments": "None", "totalAssets": "129336000", "longTermDebt": "4872000", "shortTermDebt": "97000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-55197000", "totalLiabilities": "42630000", "otherCurrentAssets": "2034000", "totalCurrentAssets": "37279000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "177000", "currentNetReceivables": "3253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92057000", "currentAccountsPayable": "10104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5014000", "totalShareholderEquity": "86706000", "capitalLeaseObligations": "142000", "otherCurrentLiabilities": "1764000", "totalCurrentLiabilities": "14400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28230000", "cashAndShortTermInvestments": "10400000", "commonStockSharesOutstanding": "80688000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9424000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1957000", "operatingCashflow": "6187000", "capitalExpenditures": "2391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1541000", "cashflowFromInvestment": "-8775000", "stockBasedCompensation": "147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1357000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 31788000, "cost_of_revenue": 15041000, "gross_profit": 16747000, "research_and_development": null, "selling_general_admin": 1661000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12700000, "depreciation_amortisation": 1682000, "ebitda": 14382000, "interest_expense": 226000, "interest_income": null, "other_non_operating": null, "pretax_income": 12474000, "tax_provision": 3050000, "effective_tax_rate": null, "net_income": 9424000, "net_income_continuing_ops": 9424000, "net_income_to_common": 9424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10400000, "short_term_investments": 177000, "net_receivables": 3253000, "inventory": 21415000, "other_current_assets": null, "total_current_assets": 37279000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 92057000, "total_assets": 129336000, "short_term_debt": 97000, "accounts_payable": 10104000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 14400000, "long_term_debt": 4872000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 28230000, "total_liabilities": 42630000, "total_debt": 4969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55197000, "total_equity": 86706000, "shares_outstanding": 80688000, "operating_cash_flow": 6187000, "stock_based_compensation": 147000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2391000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8775000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1541000, "free_cash_flow": 8578000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12700000", "ebitda": "14382000", "netIncome": "9424000", "grossProfit": "16747000", "depreciation": "None", "totalRevenue": "31788000", "costOfRevenue": "15041000", "interestIncome": "4000", "incomeBeforeTax": "12474000", "interestExpense": "226000", "operatingIncome": "13496000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3050000", "reportedCurrency": "USD", "netInterestIncome": "-222000", "nonInterestIncome": "None", "operatingExpenses": "3251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15041000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1682000", "sellingGeneralAndAdministrative": "1661000", "netIncomeFromContinuingOperations": "9424000" }, "balance": { "goodwill": "None", "inventory": "21415000", "commonStock": "122682000", "currentDebt": "None", "investments": "None", "totalAssets": "129336000", "longTermDebt": "4872000", "shortTermDebt": "97000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-55197000", "totalLiabilities": "42630000", "otherCurrentAssets": "2034000", "totalCurrentAssets": "37279000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "177000", "currentNetReceivables": "3253000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "92057000", "currentAccountsPayable": "10104000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5014000", "totalShareholderEquity": "86706000", "capitalLeaseObligations": "142000", "otherCurrentLiabilities": "1764000", "totalCurrentLiabilities": "14400000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "28230000", "cashAndShortTermInvestments": "10400000", "commonStockSharesOutstanding": "80688000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9424000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1957000", "operatingCashflow": "6187000", "capitalExpenditures": "2391000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1541000", "cashflowFromInvestment": "-8775000", "stockBasedCompensation": "147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1357000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "income_statement": { "revenue": 28850000, "cost_of_revenue": 12494000, "gross_profit": 16356000, "ebit": 10827000, "ebitda": 12549000, "pretax_income": 10570000, "tax_provision": 5912000, "net_income": 4658000, "net_income_to_common": 4658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14521000, "total_current_assets": 27374000, "total_assets": 107082000, "short_term_debt": 97000, "long_term_debt": 4806000, "total_debt": 4903000, "total_liabilities": 30159000, "total_equity": 76923000, "shares_outstanding": 79249000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 15927000, "capital_expenditure": 5294000, "free_cash_flow": 21221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116237, "ticker_id": 7040, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:57:39.007714+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10827000", "ebitda": "12549000", "netIncome": "4658000", "grossProfit": "16356000", "depreciation": "None", "totalRevenue": "28850000", "costOfRevenue": "12494000", "interestIncome": "3000", "incomeBeforeTax": "10570000", "interestExpense": "257000", "operatingIncome": "12826000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5912000", "reportedCurrency": "USD", "netInterestIncome": "-254000", "nonInterestIncome": "None", "operatingExpenses": "3530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1722000", "sellingGeneralAndAdministrative": "2058000", "netIncomeFromContinuingOperations": "4658000" }, "balance": { "goodwill": "None", "inventory": "11087000", "commonStock": "121778000", "currentDebt": "None", "investments": "None", "totalAssets": "107082000", "longTermDebt": "4806000", "shortTermDebt": "97000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-64013000", "totalLiabilities": "30159000", "otherCurrentAssets": "1385000", "totalCurrentAssets": "27374000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79708000", "currentAccountsPayable": "10043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4972000", "totalShareholderEquity": "76923000", "capitalLeaseObligations": "166000", "otherCurrentLiabilities": "2115000", "totalCurrentLiabilities": "16601000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13558000", "cashAndShortTermInvestments": "14521000", "commonStockSharesOutstanding": "79249000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4658000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "494000", "operatingCashflow": "15927000", "capitalExpenditures": "5294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-997000", "cashflowFromInvestment": "-5312000", "stockBasedCompensation": "221000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28850000, "cost_of_revenue": 12494000, "gross_profit": 16356000, "research_and_development": null, "selling_general_admin": 2058000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10827000, "depreciation_amortisation": 1722000, "ebitda": 12549000, "interest_expense": 257000, "interest_income": null, "other_non_operating": null, "pretax_income": 10570000, "tax_provision": 5912000, "effective_tax_rate": null, "net_income": 4658000, "net_income_continuing_ops": 4658000, "net_income_to_common": 4658000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14521000, "short_term_investments": 0, "net_receivables": 381000, "inventory": 11087000, "other_current_assets": null, "total_current_assets": 27374000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 79708000, "total_assets": 107082000, "short_term_debt": 97000, "accounts_payable": 10043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 16601000, "long_term_debt": 4806000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 13558000, "total_liabilities": 30159000, "total_debt": 4903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64013000, "total_equity": 76923000, "shares_outstanding": 79249000, "operating_cash_flow": 15927000, "stock_based_compensation": 221000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5294000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5312000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -997000, "free_cash_flow": 21221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10827000", "ebitda": "12549000", "netIncome": "4658000", "grossProfit": "16356000", "depreciation": "None", "totalRevenue": "28850000", "costOfRevenue": "12494000", "interestIncome": "3000", "incomeBeforeTax": "10570000", "interestExpense": "257000", "operatingIncome": "12826000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5912000", "reportedCurrency": "USD", "netInterestIncome": "-254000", "nonInterestIncome": "None", "operatingExpenses": "3530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12494000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1722000", "sellingGeneralAndAdministrative": "2058000", "netIncomeFromContinuingOperations": "4658000" }, "balance": { "goodwill": "None", "inventory": "11087000", "commonStock": "121778000", "currentDebt": "None", "investments": "None", "totalAssets": "107082000", "longTermDebt": "4806000", "shortTermDebt": "97000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-64013000", "totalLiabilities": "30159000", "otherCurrentAssets": "1385000", "totalCurrentAssets": "27374000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "381000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "79708000", "currentAccountsPayable": "10043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4972000", "totalShareholderEquity": "76923000", "capitalLeaseObligations": "166000", "otherCurrentLiabilities": "2115000", "totalCurrentLiabilities": "16601000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "13558000", "cashAndShortTermInvestments": "14521000", "commonStockSharesOutstanding": "79249000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14521000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4658000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "494000", "operatingCashflow": "15927000", "capitalExpenditures": "5294000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-997000", "cashflowFromInvestment": "-5312000", "stockBasedCompensation": "221000", "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": "None", "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/", "rank_field": "-roe" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 6, "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" ] } } }