{ "ticker": { "uuid": "548d861e-3c45-4ecf-8406-9fd8c6d1dc23", "symbol": "ASLE", "name": "AerSale Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airports & Air Services", "page_url": "https://sharemaestro.com/factors/ticker/548d861e-3c45-4ecf-8406-9fd8c6d1dc23/", "api_url": "https://sharemaestro.com/factors/api/tickers/548d861e-3c45-4ecf-8406-9fd8c6d1dc23/" }, "ticker_metadata": { "id": 4865, "uuid": "548d861e-3c45-4ecf-8406-9fd8c6d1dc23", "symbol": "ASLE", "name": "AerSale Corp", "asset_type": "equity", "market_cap": 312814000, "stock_exchange_id": 2, "industry": "Airports & Air Services", "sector": "Industrials", "description": "AerSale Corporation provides aftermarket commercial aircraft, engines and their parts to cargo and passenger airlines, leasing companies, original equipment manufacturers, and government and defense contractors, as well as level-level maintenance, repair and overhaul (MRO) service providers. world. The company is headquartered in Coral Gables, Florida.", "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": "548d861e-3c45-4ecf-8406-9fd8c6d1dc23", "symbol": "ASLE", "name": "AerSale Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airports & Air Services", "page_url": "https://sharemaestro.com/factors/ticker/548d861e-3c45-4ecf-8406-9fd8c6d1dc23/", "api_url": "https://sharemaestro.com/factors/api/tickers/548d861e-3c45-4ecf-8406-9fd8c6d1dc23/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.35, "value": 0.67, "quality": 0.04, "momentum": 0.29, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 6.37, "market_cap": 300919016.58, "pe_ratio": 25.3555, "earnings_yield": 0.0394, "ebitda_to_ev": 0.0767, "shareholder_yield": 0, "roe": 0.0281, "piotroski_f_score": 4, "momentum_12_1": 0.1235, "volatility_252d": 0.5523 }, "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": "2026-06-07T06:45:52.451283+00:00", "batch_id": "" }, "size": { "price_close": 6.37, "market_cap": 300919016.58, "market_cap_usd": 300919016.58, "enterprise_value": 442773016.58, "shares_outstanding": 47240034, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.3555, "pb_ratio": 0.7118, "ptbv_ratio": 0.7814, "ps_ratio": 0.8847, "pcf_ratio": null, "pfcf_ratio": 61.2745, "ev_ebitda": 13.0438, "ev_ebit": 23.0467, "ev_sales": 1.3018, "ev_fcf": 90.1594, "earnings_yield": 0.0394, "fcf_yield": 0.0111, "price_to_sales": 0.8847, "price_to_book": 0.7118, "price_to_cashflow": null, "ebitda_to_ev": 0.0767, "sales_yield": 0.7682 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3137, "operating_margin": 0.0565, "net_margin": 0.0349, "ebitda_margin": 0.0998, "fcf_margin": 0.0144, "roe": 0.0281, "roa": 0.0178, "roic": 0.0335, "roc_greenblatt": null, "asset_turnover": 0.5091, "cash_conversion": 0.4138, "accruals_ratio": 0.0244, "sbc_to_revenue": 0.0167, "piotroski_f_score": 4, "altman_z_score": 2.0136, "earnings_stability_5y": 6.2089, "revenue_stability_5y": 0.185, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1597, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5802, "net_debt_to_ebitda": 4.1789, "debt_to_assets": 0.2155, "interest_coverage": 2.0705, "current_ratio": 3.7429, "quick_ratio": 0.8934, "net_debt": 141854000, "local_beta": -0.0009, "volatility_252d": 0.5523, "volatility_60d": 0.8727, "max_drawdown_12m": -0.3292, "risk_adjusted_momentum": 0.2236 }, "growth": { "revenue_growth_1y": 0.0619, "revenue_growth_3y_cagr": -0.0637, "revenue_growth_5y_cagr": 0.0992, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.4196, "eps_growth_5y_cagr": 0.0116, "fcf_growth_1y": -0.5462, "book_value_growth_1y": 0.0406, "revenue_growth": 0.0619, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0275, "price_return_3m": -0.0139, "price_return_6m": -0.0392, "price_return_9m": -0.2532, "price_return_12m": 0.0926, "price_return_12m_ex1m": 0.1235, "momentum_6m": -0.0392, "momentum_12m": 0.0926, "momentum_12_1": 0.1235, "distance_from_52w_high": -0.2843, "distance_from_52w_low": 0.1059, "relative_strength": -0.0653 }, "raw_ttm": { "revenue_ttm": 340124000, "gross_profit_ttm": 106690000, "ebit_ttm": 19212000, "ebitda_ttm": 33945000, "net_income_ttm": 11868000, "eps_diluted_ttm": 0.2512, "operating_cash_flow_ttm": -4411000, "capital_expenditure_ttm": 9322000, "fcf_ttm": 4911000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9279000, "cash_and_equivalents": 2085000, "total_current_assets": 282015000, "total_current_liabilities": 75346000, "net_ppe": null, "total_assets": 668066000, "total_debt": 143939000, "total_equity": 422783000, "net_working_capital": 209691000, "book_value_per_share": 8.9497, "retained_earnings": 144247000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 385113000, "tangible_book_per_share": 8.1523 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 63, "rank_pb": 12, "rank_ptbv": 11, "rank_ps": 25, "rank_pcf": 50, "rank_ev_ebitda": 56, "rank_ev_ebit": 74, "rank_earnings_yield": 63, "rank_fcf_yield": 83, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 66, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 69, "rank_fcf_margin": 85, "rank_piotroski": 79, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 74, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 59 }, "composites": { "value_composite": 33, "quality_composite": 96, "momentum_composite": 71, "growth_composite": 79, "yield_composite": 91, "svqf_composite": 82, "vc1_composite": 24, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 65, "quality_value_composite": 0.1637, "os_score": 0.35, "value_percentile": 0.67, "quality_percentile": 0.04, "momentum_percentile": 0.29, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 41, "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": 113, "ticker_id": 4865, "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": "2026-06-07T06:45:52.451283+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.37, "market_cap": 300919016.58, "market_cap_usd": 300919016.58, "enterprise_value": 442773016.58, "shares_outstanding": 47240034, "fx_rate_to_usd": null, "pe_ratio": 25.35549516, "pb_ratio": 0.71175761, "ptbv_ratio": 0.7813785, "ps_ratio": 0.88473326, "pcf_ratio": null, "pfcf_ratio": 61.27448922, "ev_ebitda": 13.0438361, "ev_ebit": 23.04669043, "ev_sales": 1.3017988, "ev_fcf": 90.15944137, "earnings_yield": 0.03943918, "fcf_yield": 0.01109146, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.31367972, "operating_margin": 0.05648528, "net_margin": 0.03489316, "ebitda_margin": 0.09980184, "fcf_margin": 0.01443885, "roe": 0.02807114, "roa": 0.01776471, "roic": 0.03345873, "roc_greenblatt": null, "asset_turnover": 0.50911736, "cash_conversion": 0.41380182, "accruals_ratio": 0.02436735, "sbc_to_revenue": 0.01665275, "debt_to_equity": 0.58016287, "net_debt_to_ebitda": 4.17893651, "debt_to_assets": 0.21545626, "interest_coverage": 2.07048173, "current_ratio": 3.7429326, "quick_ratio": 0.89337191, "net_debt": 141854000, "revenue_growth_1y": 0.06188535, "revenue_growth_3y_cagr": -0.06374922, "revenue_growth_5y_cagr": 0.09920728, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.41961185, "eps_growth_5y_cagr": 0.0116125, "fcf_growth_1y": -0.54616024, "book_value_growth_1y": 0.04061336, "piotroski_f_score": 4, "altman_z_score": 2.01362104, "earnings_stability_5y": 6.208904, "revenue_stability_5y": 0.184963, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02748092, "price_return_3m": -0.01393189, "price_return_6m": -0.03921569, "price_return_9m": -0.25322392, "price_return_12m": 0.09262436, "price_return_12m_ex1m": 0.12349914, "distance_from_52w_high": -0.28426966, "distance_from_52w_low": 0.10590278, "relative_strength": -0.06531669, "local_beta": -0.0009, "volatility_252d": 0.55229, "volatility_60d": 0.872746, "max_drawdown_12m": -0.32921348, "revenue_ttm": 340124000, "gross_profit_ttm": 106690000, "ebit_ttm": 19212000, "ebitda_ttm": 33945000, "net_income_ttm": 11868000, "eps_diluted_ttm": 0.25122759, "operating_cash_flow_ttm": -4411000, "capital_expenditure_ttm": 9322000, "fcf_ttm": 4911000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9279000, "cash_and_equivalents": 2085000, "total_current_assets": 282015000, "total_current_liabilities": 75346000, "net_ppe": null, "total_assets": 668066000, "total_debt": 143939000, "total_equity": 422783000, "net_working_capital": 209691000, "book_value_per_share": 8.94967603, "retained_earnings": 144247000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 385113000, "tangible_book_per_share": 8.15225916, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 63, "rank_pb": 12, "rank_ptbv": 11, "rank_ps": 25, "rank_pcf": 50, "rank_ev_ebitda": 56, "rank_ev_ebit": 74, "rank_earnings_yield": 63, "rank_fcf_yield": 83, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 66, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 69, "rank_fcf_margin": 85, "rank_piotroski": 79, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 74, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 59, "value_composite": 33, "quality_composite": 96, "momentum_composite": 71, "growth_composite": 79, "yield_composite": 91, "svqf_composite": 82, "vc1_composite": 24, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 41, "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": 6.37, "os": 0.35, "value": 0.67, "quality": 0.04, "momentum": 0.29, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 25.3555, "earnings_yield": 0.0394, "shareholder_yield": 0, "roe": 0.0281, "momentum_12_1": 0.1235, "complete_fields": { "id": 113, "ticker_id": 4865, "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": "2026-06-07T06:45:52.451283+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.37, "market_cap": 300919016.58, "market_cap_usd": 300919016.58, "enterprise_value": 442773016.58, "shares_outstanding": 47240034, "fx_rate_to_usd": null, "pe_ratio": 25.35549516, "pb_ratio": 0.71175761, "ptbv_ratio": 0.7813785, "ps_ratio": 0.88473326, "pcf_ratio": null, "pfcf_ratio": 61.27448922, "ev_ebitda": 13.0438361, "ev_ebit": 23.04669043, "ev_sales": 1.3017988, "ev_fcf": 90.15944137, "earnings_yield": 0.03943918, "fcf_yield": 0.01109146, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.31367972, "operating_margin": 0.05648528, "net_margin": 0.03489316, "ebitda_margin": 0.09980184, "fcf_margin": 0.01443885, "roe": 0.02807114, "roa": 0.01776471, "roic": 0.03345873, "roc_greenblatt": null, "asset_turnover": 0.50911736, "cash_conversion": 0.41380182, "accruals_ratio": 0.02436735, "sbc_to_revenue": 0.01665275, "debt_to_equity": 0.58016287, "net_debt_to_ebitda": 4.17893651, "debt_to_assets": 0.21545626, "interest_coverage": 2.07048173, "current_ratio": 3.7429326, "quick_ratio": 0.89337191, "net_debt": 141854000, "revenue_growth_1y": 0.06188535, "revenue_growth_3y_cagr": -0.06374922, "revenue_growth_5y_cagr": 0.09920728, "eps_growth_1y": null, "eps_growth_3y_cagr": -0.41961185, "eps_growth_5y_cagr": 0.0116125, "fcf_growth_1y": -0.54616024, "book_value_growth_1y": 0.04061336, "piotroski_f_score": 4, "altman_z_score": 2.01362104, "earnings_stability_5y": 6.208904, "revenue_stability_5y": 0.184963, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02748092, "price_return_3m": -0.01393189, "price_return_6m": -0.03921569, "price_return_9m": -0.25322392, "price_return_12m": 0.09262436, "price_return_12m_ex1m": 0.12349914, "distance_from_52w_high": -0.28426966, "distance_from_52w_low": 0.10590278, "relative_strength": -0.06531669, "local_beta": -0.0009, "volatility_252d": 0.55229, "volatility_60d": 0.872746, "max_drawdown_12m": -0.32921348, "revenue_ttm": 340124000, "gross_profit_ttm": 106690000, "ebit_ttm": 19212000, "ebitda_ttm": 33945000, "net_income_ttm": 11868000, "eps_diluted_ttm": 0.25122759, "operating_cash_flow_ttm": -4411000, "capital_expenditure_ttm": 9322000, "fcf_ttm": 4911000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 9279000, "cash_and_equivalents": 2085000, "total_current_assets": 282015000, "total_current_liabilities": 75346000, "net_ppe": null, "total_assets": 668066000, "total_debt": 143939000, "total_equity": 422783000, "net_working_capital": 209691000, "book_value_per_share": 8.94967603, "retained_earnings": 144247000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 385113000, "tangible_book_per_share": 8.15225916, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 63, "rank_pb": 12, "rank_ptbv": 11, "rank_ps": 25, "rank_pcf": 50, "rank_ev_ebitda": 56, "rank_ev_ebit": 74, "rank_earnings_yield": 63, "rank_fcf_yield": 83, "rank_dividend_yield": 86, "rank_shareholder_yield": 86, "rank_total_yield": 86, "rank_roe": 66, "rank_roc": 50, "rank_roic": 68, "rank_gross_margin": 69, "rank_fcf_margin": 85, "rank_piotroski": 79, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 74, "rank_revenue_growth_1y": 53, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 53, "rank_relative_strength": 59, "value_composite": 33, "quality_composite": 96, "momentum_composite": 71, "growth_composite": 79, "yield_composite": 91, "svqf_composite": 82, "vc1_composite": 24, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 65, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 42, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 335286000, "cost_of_revenue": 229512000, "gross_profit": 105774000, "ebit": 15790000, "ebitda": 35124000, "pretax_income": 10527000, "tax_provision": 1952000, "net_income": 8575000, "net_income_to_common": 8575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4379000, "total_current_assets": 268989000, "total_assets": 640472000, "short_term_debt": 5306000, "long_term_debt": 111337000, "total_debt": 116643000, "total_liabilities": 216041000, "total_equity": 424431000, "shares_outstanding": 47766486, "goodwill_and_intangibles": 38207000 }, "cash_flow": { "operating_cash_flow": -22969000, "capital_expenditure": 6081000, "free_cash_flow": -16888000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20238, "ticker_id": 4865, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15790000", "ebitda": "35124000", "netIncome": "8575000", "grossProfit": "105774000", "depreciation": "None", "totalRevenue": "335286000", "costOfRevenue": "229512000", "interestIncome": "None", "incomeBeforeTax": "10527000", "interestExpense": "8330000", "operatingIncome": "15790000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1952000", "reportedCurrency": "USD", "netInterestIncome": "-8330000", "nonInterestIncome": "None", "operatingExpenses": "89984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19334000", "sellingGeneralAndAdministrative": "89984000", "netIncomeFromContinuingOperations": "8575000" }, "balance": { "goodwill": "19860000", "inventory": "205379000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "640472000", "longTermDebt": "111337000", "shortTermDebt": "5306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "18347000", "reportedCurrency": "USD", "retainedEarnings": "147697000", "totalLiabilities": "216041000", "otherCurrentAssets": "221956000", "totalCurrentAssets": "268989000", "currentLongTermDebt": "993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371483000", "currentAccountsPayable": "29645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34780000", "totalShareholderEquity": "424431000", "capitalLeaseObligations": "32503000", "otherCurrentLiabilities": "36373000", "totalCurrentLiabilities": "72433000", "otherNonCurrentLiabilities": "4081000", "totalNonCurrentLiabilities": "143608000", "cashAndShortTermInvestments": "4379000", "commonStockSharesOutstanding": "47766486", "intangibleAssetsExcludingGoodwill": "18347000", "cashAndCashEquivalentsAtCarryingValue": "4379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8575000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-54800000", "operatingCashflow": "-22969000", "capitalExpenditures": "6081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26510000", "cashflowFromInvestment": "-3860000", "stockBasedCompensation": "4887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 335286000, "cost_of_revenue": 229512000, "gross_profit": 105774000, "research_and_development": null, "selling_general_admin": 89984000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15790000, "depreciation_amortisation": 19334000, "ebitda": 35124000, "interest_expense": 8330000, "interest_income": null, "other_non_operating": null, "pretax_income": 10527000, "tax_provision": 1952000, "effective_tax_rate": null, "net_income": 8575000, "net_income_continuing_ops": 8575000, "net_income_to_common": 8575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4379000, "short_term_investments": null, "net_receivables": 42654000, "inventory": 205379000, "other_current_assets": null, "total_current_assets": 268989000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 18347000, "goodwill_and_intangibles": 38207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 371483000, "total_assets": 640472000, "short_term_debt": 5306000, "accounts_payable": 29645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72433000, "long_term_debt": 111337000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 143608000, "total_liabilities": 216041000, "total_debt": 116643000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 147697000, "total_equity": 424431000, "shares_outstanding": 47766486, "operating_cash_flow": -22969000, "stock_based_compensation": 4887000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6081000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3860000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26510000, "free_cash_flow": -16888000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15790000", "ebitda": "35124000", "netIncome": "8575000", "grossProfit": "105774000", "depreciation": "None", "totalRevenue": "335286000", "costOfRevenue": "229512000", "interestIncome": "None", "incomeBeforeTax": "10527000", "interestExpense": "8330000", "operatingIncome": "15790000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1952000", "reportedCurrency": "USD", "netInterestIncome": "-8330000", "nonInterestIncome": "None", "operatingExpenses": "89984000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229512000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19334000", "sellingGeneralAndAdministrative": "89984000", "netIncomeFromContinuingOperations": "8575000" }, "balance": { "goodwill": "19860000", "inventory": "205379000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "640472000", "longTermDebt": "111337000", "shortTermDebt": "5306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "18347000", "reportedCurrency": "USD", "retainedEarnings": "147697000", "totalLiabilities": "216041000", "otherCurrentAssets": "221956000", "totalCurrentAssets": "268989000", "currentLongTermDebt": "993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371483000", "currentAccountsPayable": "29645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34780000", "totalShareholderEquity": "424431000", "capitalLeaseObligations": "32503000", "otherCurrentLiabilities": "36373000", "totalCurrentLiabilities": "72433000", "otherNonCurrentLiabilities": "4081000", "totalNonCurrentLiabilities": "143608000", "cashAndShortTermInvestments": "4379000", "commonStockSharesOutstanding": "47766486", "intangibleAssetsExcludingGoodwill": "18347000", "cashAndCashEquivalentsAtCarryingValue": "4379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8575000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-54800000", "operatingCashflow": "-22969000", "capitalExpenditures": "6081000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26510000", "cashflowFromInvestment": "-3860000", "stockBasedCompensation": "4887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19891000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 345066000, "cost_of_revenue": 241130000, "gross_profit": 103936000, "ebit": 9744000, "ebitda": 26157000, "pretax_income": 7837000, "tax_provision": 1986000, "net_income": 5851000, "net_income_to_common": 5851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4698000, "total_current_assets": 284030000, "total_assets": 604723000, "short_term_debt": 4961000, "long_term_debt": 40444000, "total_debt": 45405000, "total_liabilities": 149103000, "total_equity": 455620000, "shares_outstanding": 53359085, "goodwill_and_intangibles": 40390000 }, "cash_flow": { "operating_cash_flow": 11184000, "capital_expenditure": 29030000, "free_cash_flow": 40214000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20243, "ticker_id": 4865, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9744000", "ebitda": "26157000", "netIncome": "5851000", "grossProfit": "103936000", "depreciation": "None", "totalRevenue": "345066000", "costOfRevenue": "241130000", "interestIncome": "None", "incomeBeforeTax": "7837000", "interestExpense": "5703000", "operatingIncome": "9744000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1986000", "reportedCurrency": "USD", "netInterestIncome": "-5703000", "nonInterestIncome": "None", "operatingExpenses": "94192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16413000", "sellingGeneralAndAdministrative": "94192000", "netIncomeFromContinuingOperations": "5851000" }, "balance": { "goodwill": "19860000", "inventory": "224832000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "604723000", "longTermDebt": "40444000", "shortTermDebt": "4961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "20530000", "reportedCurrency": "USD", "retainedEarnings": "139122000", "totalLiabilities": "149103000", "otherCurrentAssets": "11694000", "totalCurrentAssets": "284030000", "currentLongTermDebt": "605000", "longTermInvestments": "None", "shortTermInvestments": "4891000", "currentNetReceivables": "42806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320693000", "currentAccountsPayable": "34184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75970000", "totalShareholderEquity": "455620000", "capitalLeaseObligations": "34921000", "otherCurrentLiabilities": "9014000", "totalCurrentLiabilities": "74970000", "otherNonCurrentLiabilities": "3039000", "totalNonCurrentLiabilities": "74133000", "cashAndShortTermInvestments": "4698000", "commonStockSharesOutstanding": "53359085", "intangibleAssetsExcludingGoodwill": "20530000", "cashAndCashEquivalentsAtCarryingValue": "4698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5851000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-78029000", "operatingCashflow": "11184000", "capitalExpenditures": "29030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3771000", "cashflowFromInvestment": "-16130000", "stockBasedCompensation": "4347000", "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": "16413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 345066000, "cost_of_revenue": 241130000, "gross_profit": 103936000, "research_and_development": null, "selling_general_admin": 94192000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9744000, "depreciation_amortisation": 16413000, "ebitda": 26157000, "interest_expense": 5703000, "interest_income": null, "other_non_operating": null, "pretax_income": 7837000, "tax_provision": 1986000, "effective_tax_rate": null, "net_income": 5851000, "net_income_continuing_ops": 5851000, "net_income_to_common": 5851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4698000, "short_term_investments": 4891000, "net_receivables": 42806000, "inventory": 224832000, "other_current_assets": null, "total_current_assets": 284030000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 20530000, "goodwill_and_intangibles": 40390000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 320693000, "total_assets": 604723000, "short_term_debt": 4961000, "accounts_payable": 34184000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74970000, "long_term_debt": 40444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74133000, "total_liabilities": 149103000, "total_debt": 45405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 139122000, "total_equity": 455620000, "shares_outstanding": 53359085, "operating_cash_flow": 11184000, "stock_based_compensation": 4347000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29030000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16130000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3771000, "free_cash_flow": 40214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9744000", "ebitda": "26157000", "netIncome": "5851000", "grossProfit": "103936000", "depreciation": "None", "totalRevenue": "345066000", "costOfRevenue": "241130000", "interestIncome": "None", "incomeBeforeTax": "7837000", "interestExpense": "5703000", "operatingIncome": "9744000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1986000", "reportedCurrency": "USD", "netInterestIncome": "-5703000", "nonInterestIncome": "None", "operatingExpenses": "94192000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16413000", "sellingGeneralAndAdministrative": "94192000", "netIncomeFromContinuingOperations": "5851000" }, "balance": { "goodwill": "19860000", "inventory": "224832000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "604723000", "longTermDebt": "40444000", "shortTermDebt": "4961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "20530000", "reportedCurrency": "USD", "retainedEarnings": "139122000", "totalLiabilities": "149103000", "otherCurrentAssets": "11694000", "totalCurrentAssets": "284030000", "currentLongTermDebt": "605000", "longTermInvestments": "None", "shortTermInvestments": "4891000", "currentNetReceivables": "42806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320693000", "currentAccountsPayable": "34184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75970000", "totalShareholderEquity": "455620000", "capitalLeaseObligations": "34921000", "otherCurrentLiabilities": "9014000", "totalCurrentLiabilities": "74970000", "otherNonCurrentLiabilities": "3039000", "totalNonCurrentLiabilities": "74133000", "cashAndShortTermInvestments": "4698000", "commonStockSharesOutstanding": "53359085", "intangibleAssetsExcludingGoodwill": "20530000", "cashAndCashEquivalentsAtCarryingValue": "4698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5851000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-78029000", "operatingCashflow": "11184000", "capitalExpenditures": "29030000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3771000", "cashflowFromInvestment": "-16130000", "stockBasedCompensation": "4347000", "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": "16413000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 334503000, "cost_of_revenue": 242082000, "gross_profit": 92421000, "ebit": -10770000, "ebitda": 48000, "pretax_income": -7679000, "tax_provision": -2116000, "net_income": -5563000, "net_income_to_common": -5563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5873000, "total_current_assets": 264774000, "total_assets": 553938000, "short_term_debt": 5871000, "long_term_debt": 36281000, "total_debt": 42152000, "total_liabilities": 108923000, "total_equity": 445015000, "shares_outstanding": 51457821, "goodwill_and_intangibles": 41846000 }, "cash_flow": { "operating_cash_flow": -174150000, "capital_expenditure": 11359000, "free_cash_flow": -162791000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20248, "ticker_id": 4865, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10770000", "ebitda": "48000", "netIncome": "-5563000", "grossProfit": "92421000", "depreciation": "None", "totalRevenue": "334503000", "costOfRevenue": "242082000", "interestIncome": "None", "incomeBeforeTax": "-7679000", "interestExpense": "155000", "operatingIncome": "-10770000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2116000", "reportedCurrency": "USD", "netInterestIncome": "2256000", "nonInterestIncome": "None", "operatingExpenses": "103191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10818000", "sellingGeneralAndAdministrative": "102820000", "netIncomeFromContinuingOperations": "6362000" }, "balance": { "goodwill": "19860000", "inventory": "177770000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "553938000", "longTermDebt": "36281000", "shortTermDebt": "5871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21986000", "reportedCurrency": "USD", "retainedEarnings": "133271000", "totalLiabilities": "108923000", "otherCurrentAssets": "227662000", "totalCurrentAssets": "264774000", "currentLongTermDebt": "1278000", "longTermInvestments": "None", "shortTermInvestments": "13152000", "currentNetReceivables": "31239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289164000", "currentAccountsPayable": "29899000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37529000", "totalShareholderEquity": "445015000", "capitalLeaseObligations": "28970000", "otherCurrentLiabilities": "8476000", "totalCurrentLiabilities": "45713000", "otherNonCurrentLiabilities": "166000", "totalNonCurrentLiabilities": "63210000", "cashAndShortTermInvestments": "5873000", "commonStockSharesOutstanding": "51457821", "intangibleAssetsExcludingGoodwill": "21986000", "cashAndCashEquivalentsAtCarryingValue": "5873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5563000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-168632000", "operatingCashflow": "-174150000", "capitalExpenditures": "11359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29744000", "cashflowFromInvestment": "3091000", "stockBasedCompensation": "12051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 334503000, "cost_of_revenue": 242082000, "gross_profit": 92421000, "research_and_development": null, "selling_general_admin": 102820000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10770000, "depreciation_amortisation": 10818000, "ebitda": 48000, "interest_expense": 155000, "interest_income": null, "other_non_operating": null, "pretax_income": -7679000, "tax_provision": -2116000, "effective_tax_rate": null, "net_income": -5563000, "net_income_continuing_ops": 6362000, "net_income_to_common": -5563000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5873000, "short_term_investments": 13152000, "net_receivables": 31239000, "inventory": 177770000, "other_current_assets": null, "total_current_assets": 264774000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 21986000, "goodwill_and_intangibles": 41846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 289164000, "total_assets": 553938000, "short_term_debt": 5871000, "accounts_payable": 29899000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45713000, "long_term_debt": 36281000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63210000, "total_liabilities": 108923000, "total_debt": 42152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 133271000, "total_equity": 445015000, "shares_outstanding": 51457821, "operating_cash_flow": -174150000, "stock_based_compensation": 12051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11359000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29744000, "free_cash_flow": -162791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10770000", "ebitda": "48000", "netIncome": "-5563000", "grossProfit": "92421000", "depreciation": "None", "totalRevenue": "334503000", "costOfRevenue": "242082000", "interestIncome": "None", "incomeBeforeTax": "-7679000", "interestExpense": "155000", "operatingIncome": "-10770000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-2116000", "reportedCurrency": "USD", "netInterestIncome": "2256000", "nonInterestIncome": "None", "operatingExpenses": "103191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "242082000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10818000", "sellingGeneralAndAdministrative": "102820000", "netIncomeFromContinuingOperations": "6362000" }, "balance": { "goodwill": "19860000", "inventory": "177770000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "553938000", "longTermDebt": "36281000", "shortTermDebt": "5871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21986000", "reportedCurrency": "USD", "retainedEarnings": "133271000", "totalLiabilities": "108923000", "otherCurrentAssets": "227662000", "totalCurrentAssets": "264774000", "currentLongTermDebt": "1278000", "longTermInvestments": "None", "shortTermInvestments": "13152000", "currentNetReceivables": "31239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289164000", "currentAccountsPayable": "29899000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37529000", "totalShareholderEquity": "445015000", "capitalLeaseObligations": "28970000", "otherCurrentLiabilities": "8476000", "totalCurrentLiabilities": "45713000", "otherNonCurrentLiabilities": "166000", "totalNonCurrentLiabilities": "63210000", "cashAndShortTermInvestments": "5873000", "commonStockSharesOutstanding": "51457821", "intangibleAssetsExcludingGoodwill": "21986000", "cashAndCashEquivalentsAtCarryingValue": "5873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5563000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-168632000", "operatingCashflow": "-174150000", "capitalExpenditures": "11359000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29744000", "cashflowFromInvestment": "3091000", "stockBasedCompensation": "12051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7019000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 408544000, "cost_of_revenue": 257150000, "gross_profit": 151394000, "ebit": 55903000, "ebitda": 66887000, "pretax_income": 57882000, "tax_provision": 14021000, "net_income": 43861000, "net_income_to_common": 43861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 147188000, "total_current_assets": 333556000, "total_assets": 531579000, "short_term_debt": 4426000, "long_term_debt": null, "total_debt": 4426000, "total_liabilities": 86599000, "total_equity": 444980000, "shares_outstanding": 53145639, "goodwill_and_intangibles": 43972000 }, "cash_flow": { "operating_cash_flow": -113000, "capital_expenditure": 15595000, "free_cash_flow": 15482000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20253, "ticker_id": 4865, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55903000", "ebitda": "66887000", "netIncome": "43861000", "grossProfit": "151394000", "depreciation": "None", "totalRevenue": "408544000", "costOfRevenue": "257150000", "interestIncome": "1093000", "incomeBeforeTax": "57882000", "interestExpense": "1093000", "operatingIncome": "55046000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14021000", "reportedCurrency": "USD", "netInterestIncome": "1093000", "nonInterestIncome": "None", "operatingExpenses": "96348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1743000", "costofGoodsAndServicesSold": "257150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10984000", "sellingGeneralAndAdministrative": "6929000", "netIncomeFromContinuingOperations": "43861000" }, "balance": { "goodwill": "19860000", "inventory": "117488000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "531579000", "longTermDebt": "None", "shortTermDebt": "4426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "24112000", "reportedCurrency": "USD", "retainedEarnings": "138834000", "totalLiabilities": "86599000", "otherCurrentAssets": "40607000", "totalCurrentAssets": "333556000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5745000", "currentNetReceivables": "28273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198023000", "currentAccountsPayable": "21131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78680000", "shortLongTermDebtTotal": "32709000", "totalShareholderEquity": "444980000", "capitalLeaseObligations": "32709000", "otherCurrentLiabilities": "8701000", "totalCurrentLiabilities": "52840000", "otherNonCurrentLiabilities": "33759000", "totalNonCurrentLiabilities": "33759000", "cashAndShortTermInvestments": "147188000", "commonStockSharesOutstanding": "53145639", "intangibleAssetsExcludingGoodwill": "24112000", "cashAndCashEquivalentsAtCarryingValue": "147188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43861000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-37637000", "operatingCashflow": "-113000", "capitalExpenditures": "15595000", "changeInReceivables": "-1029000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24258000", "cashflowFromInvestment": "41371000", "stockBasedCompensation": "16498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 408544000, "cost_of_revenue": 257150000, "gross_profit": 151394000, "research_and_development": null, "selling_general_admin": 6929000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55903000, "depreciation_amortisation": 10984000, "ebitda": 66887000, "interest_expense": 1093000, "interest_income": null, "other_non_operating": null, "pretax_income": 57882000, "tax_provision": 14021000, "effective_tax_rate": null, "net_income": 43861000, "net_income_continuing_ops": 43861000, "net_income_to_common": 43861000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 147188000, "short_term_investments": 5745000, "net_receivables": 28273000, "inventory": 117488000, "other_current_assets": null, "total_current_assets": 333556000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 24112000, "goodwill_and_intangibles": 43972000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 198023000, "total_assets": 531579000, "short_term_debt": 4426000, "accounts_payable": 21131000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 52840000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 33759000, "total_liabilities": 86599000, "total_debt": 4426000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 138834000, "total_equity": 444980000, "shares_outstanding": 53145639, "operating_cash_flow": -113000, "stock_based_compensation": 16498000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15595000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 41371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24258000, "free_cash_flow": 15482000, "net_change_in_cash": 17000000 }, "raw_data": { "income": { "ebit": "55903000", "ebitda": "66887000", "netIncome": "43861000", "grossProfit": "151394000", "depreciation": "None", "totalRevenue": "408544000", "costOfRevenue": "257150000", "interestIncome": "1093000", "incomeBeforeTax": "57882000", "interestExpense": "1093000", "operatingIncome": "55046000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "14021000", "reportedCurrency": "USD", "netInterestIncome": "1093000", "nonInterestIncome": "None", "operatingExpenses": "96348000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1743000", "costofGoodsAndServicesSold": "257150000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10984000", "sellingGeneralAndAdministrative": "6929000", "netIncomeFromContinuingOperations": "43861000" }, "balance": { "goodwill": "19860000", "inventory": "117488000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "531579000", "longTermDebt": "None", "shortTermDebt": "4426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "24112000", "reportedCurrency": "USD", "retainedEarnings": "138834000", "totalLiabilities": "86599000", "otherCurrentAssets": "40607000", "totalCurrentAssets": "333556000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "5745000", "currentNetReceivables": "28273000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198023000", "currentAccountsPayable": "21131000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "78680000", "shortLongTermDebtTotal": "32709000", "totalShareholderEquity": "444980000", "capitalLeaseObligations": "32709000", "otherCurrentLiabilities": "8701000", "totalCurrentLiabilities": "52840000", "otherNonCurrentLiabilities": "33759000", "totalNonCurrentLiabilities": "33759000", "cashAndShortTermInvestments": "147188000", "commonStockSharesOutstanding": "53145639", "intangibleAssetsExcludingGoodwill": "24112000", "cashAndCashEquivalentsAtCarryingValue": "147188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43861000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-37637000", "operatingCashflow": "-113000", "capitalExpenditures": "15595000", "changeInReceivables": "-1029000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24258000", "cashflowFromInvestment": "41371000", "stockBasedCompensation": "16498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "17000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22204000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 340437000, "cost_of_revenue": 221045000, "gross_profit": 119392000, "ebit": 56662000, "ebitda": 69660000, "pretax_income": 47774000, "tax_provision": 11659000, "net_income": 36115000, "net_income_to_common": 36115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130188000, "total_current_assets": 271529000, "total_assets": 487485000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 78606000, "total_equity": 408879000, "shares_outstanding": 47310100, "goodwill_and_intangibles": 46098000 }, "cash_flow": { "operating_cash_flow": 79079000, "capital_expenditure": 3891000, "free_cash_flow": 82970000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20258, "ticker_id": 4865, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56662000", "ebitda": "69660000", "netIncome": "36115000", "grossProfit": "119392000", "depreciation": "None", "totalRevenue": "340437000", "costOfRevenue": "221045000", "interestIncome": "None", "incomeBeforeTax": "47774000", "interestExpense": "980000", "operatingIncome": "56662000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11659000", "reportedCurrency": "USD", "netInterestIncome": "-980000", "nonInterestIncome": "None", "operatingExpenses": "62730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7908000", "costofGoodsAndServicesSold": "221045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12998000", "sellingGeneralAndAdministrative": "77498000", "netIncomeFromContinuingOperations": "36115000" }, "balance": { "goodwill": "19860000", "inventory": "81759000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "487485000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "26238000", "reportedCurrency": "USD", "retainedEarnings": "94973000", "totalLiabilities": "78606000", "otherCurrentAssets": "30232000", "totalCurrentAssets": "271529000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2724000", "currentNetReceivables": "29350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "215956000", "currentAccountsPayable": "19967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80714000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "408879000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "8181000", "totalCurrentLiabilities": "67906000", "otherNonCurrentLiabilities": "9587000", "totalNonCurrentLiabilities": "10700000", "cashAndShortTermInvestments": "130188000", "commonStockSharesOutstanding": "47310100", "intangibleAssetsExcludingGoodwill": "26238000", "cashAndCashEquivalentsAtCarryingValue": "130188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36115000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-35672000", "operatingCashflow": "79079000", "capitalExpenditures": "3891000", "changeInReceivables": "3868000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8588000", "cashflowFromInvestment": "13204000", "stockBasedCompensation": "12721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "100871000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 340437000, "cost_of_revenue": 221045000, "gross_profit": 119392000, "research_and_development": null, "selling_general_admin": 77498000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56662000, "depreciation_amortisation": 12998000, "ebitda": 69660000, "interest_expense": 980000, "interest_income": null, "other_non_operating": null, "pretax_income": 47774000, "tax_provision": 11659000, "effective_tax_rate": null, "net_income": 36115000, "net_income_continuing_ops": 36115000, "net_income_to_common": 36115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130188000, "short_term_investments": 2724000, "net_receivables": 29350000, "inventory": 81759000, "other_current_assets": null, "total_current_assets": 271529000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 26238000, "goodwill_and_intangibles": 46098000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 215956000, "total_assets": 487485000, "short_term_debt": null, "accounts_payable": 19967000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 67906000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10700000, "total_liabilities": 78606000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 94973000, "total_equity": 408879000, "shares_outstanding": 47310100, "operating_cash_flow": 79079000, "stock_based_compensation": 12721000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13204000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8588000, "free_cash_flow": 82970000, "net_change_in_cash": 100871000 }, "raw_data": { "income": { "ebit": "56662000", "ebitda": "69660000", "netIncome": "36115000", "grossProfit": "119392000", "depreciation": "None", "totalRevenue": "340437000", "costOfRevenue": "221045000", "interestIncome": "None", "incomeBeforeTax": "47774000", "interestExpense": "980000", "operatingIncome": "56662000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "11659000", "reportedCurrency": "USD", "netInterestIncome": "-980000", "nonInterestIncome": "None", "operatingExpenses": "62730000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7908000", "costofGoodsAndServicesSold": "221045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12998000", "sellingGeneralAndAdministrative": "77498000", "netIncomeFromContinuingOperations": "36115000" }, "balance": { "goodwill": "19860000", "inventory": "81759000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "487485000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "26238000", "reportedCurrency": "USD", "retainedEarnings": "94973000", "totalLiabilities": "78606000", "otherCurrentAssets": "30232000", "totalCurrentAssets": "271529000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2724000", "currentNetReceivables": "29350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "215956000", "currentAccountsPayable": "19967000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "80714000", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "408879000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "8181000", "totalCurrentLiabilities": "67906000", "otherNonCurrentLiabilities": "9587000", "totalNonCurrentLiabilities": "10700000", "cashAndShortTermInvestments": "130188000", "commonStockSharesOutstanding": "47310100", "intangibleAssetsExcludingGoodwill": "26238000", "cashAndCashEquivalentsAtCarryingValue": "130188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36115000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-35672000", "operatingCashflow": "79079000", "capitalExpenditures": "3891000", "changeInReceivables": "3868000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8588000", "cashflowFromInvestment": "13204000", "stockBasedCompensation": "12721000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "100871000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-694000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12998000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 208938000, "cost_of_revenue": 156149000, "gross_profit": 52789000, "ebit": 9847000, "ebitda": 34070000, "pretax_income": 9744000, "tax_provision": 1650000, "net_income": 8094000, "net_income_to_common": 8094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29317000, "total_current_assets": 178963000, "total_assets": 389129000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 37674000, "total_equity": 351455000, "shares_outstanding": 39028108, "goodwill_and_intangibles": 48224000 }, "cash_flow": { "operating_cash_flow": -12231000, "capital_expenditure": 7265000, "free_cash_flow": -4966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20263, "ticker_id": 4865, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9847000", "ebitda": "34070000", "netIncome": "8094000", "grossProfit": "52789000", "depreciation": "None", "totalRevenue": "208938000", "costOfRevenue": "156149000", "interestIncome": "None", "incomeBeforeTax": "9744000", "interestExpense": "1644969", "operatingIncome": "11283000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1650000", "reportedCurrency": "USD", "netInterestIncome": "-1644969", "nonInterestIncome": "None", "operatingExpenses": "41506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "494465", "costofGoodsAndServicesSold": "156149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24223000", "sellingGeneralAndAdministrative": "55634855", "netIncomeFromContinuingOperations": "8482513" }, "balance": { "goodwill": "19860000", "inventory": "85192000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "389129000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "28364000", "reportedCurrency": "USD", "retainedEarnings": "58858000", "totalLiabilities": "37674000", "otherCurrentAssets": "13765000", "totalCurrentAssets": "178963000", "currentLongTermDebt": "None", "longTermInvestments": "5449739", "shortTermInvestments": "7560000", "currentNetReceivables": "50689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "210166000", "currentAccountsPayable": "16364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "94683190", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "351455000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8446000", "totalCurrentLiabilities": "31679000", "otherNonCurrentLiabilities": "4808506", "totalNonCurrentLiabilities": "5995000", "cashAndShortTermInvestments": "29317000", "commonStockSharesOutstanding": "39028108", "intangibleAssetsExcludingGoodwill": "28364000", "cashAndCashEquivalentsAtCarryingValue": "29317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8094000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-55275000", "operatingCashflow": "-12231000", "capitalExpenditures": "7265000", "changeInReceivables": "-2586940", "changeInExchangeRate": "None", "cashflowFromFinancing": "45184000", "cashflowFromInvestment": "-21141000", "stockBasedCompensation": "1042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11811944", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208938000, "cost_of_revenue": 156149000, "gross_profit": 52789000, "research_and_development": null, "selling_general_admin": 55634855, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9847000, "depreciation_amortisation": 24223000, "ebitda": 34070000, "interest_expense": 1644969, "interest_income": null, "other_non_operating": null, "pretax_income": 9744000, "tax_provision": 1650000, "effective_tax_rate": null, "net_income": 8094000, "net_income_continuing_ops": 8482513, "net_income_to_common": 8094000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29317000, "short_term_investments": 7560000, "net_receivables": 50689000, "inventory": 85192000, "other_current_assets": null, "total_current_assets": 178963000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 28364000, "goodwill_and_intangibles": 48224000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 210166000, "total_assets": 389129000, "short_term_debt": null, "accounts_payable": 16364000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31679000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5995000, "total_liabilities": 37674000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 58858000, "total_equity": 351455000, "shares_outstanding": 39028108, "operating_cash_flow": -12231000, "stock_based_compensation": 1042000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21141000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45184000, "free_cash_flow": -4966000, "net_change_in_cash": 11811944 }, "raw_data": { "income": { "ebit": "9847000", "ebitda": "34070000", "netIncome": "8094000", "grossProfit": "52789000", "depreciation": "None", "totalRevenue": "208938000", "costOfRevenue": "156149000", "interestIncome": "None", "incomeBeforeTax": "9744000", "interestExpense": "1644969", "operatingIncome": "11283000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "1650000", "reportedCurrency": "USD", "netInterestIncome": "-1644969", "nonInterestIncome": "None", "operatingExpenses": "41506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "494465", "costofGoodsAndServicesSold": "156149000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24223000", "sellingGeneralAndAdministrative": "55634855", "netIncomeFromContinuingOperations": "8482513" }, "balance": { "goodwill": "19860000", "inventory": "85192000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "389129000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "28364000", "reportedCurrency": "USD", "retainedEarnings": "58858000", "totalLiabilities": "37674000", "otherCurrentAssets": "13765000", "totalCurrentAssets": "178963000", "currentLongTermDebt": "None", "longTermInvestments": "5449739", "shortTermInvestments": "7560000", "currentNetReceivables": "50689000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "210166000", "currentAccountsPayable": "16364000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "94683190", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "351455000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8446000", "totalCurrentLiabilities": "31679000", "otherNonCurrentLiabilities": "4808506", "totalNonCurrentLiabilities": "5995000", "cashAndShortTermInvestments": "29317000", "commonStockSharesOutstanding": "39028108", "intangibleAssetsExcludingGoodwill": "28364000", "cashAndCashEquivalentsAtCarryingValue": "29317000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8094000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-55275000", "operatingCashflow": "-12231000", "capitalExpenditures": "7265000", "changeInReceivables": "-2586940", "changeInExchangeRate": "None", "cashflowFromFinancing": "45184000", "cashflowFromInvestment": "-21141000", "stockBasedCompensation": "1042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11811944", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 304201000, "cost_of_revenue": 219152000, "gross_profit": 85049000, "ebit": 22669000, "ebitda": 52750000, "pretax_income": 19663000, "tax_provision": 4164000, "net_income": 15499000, "net_income_to_common": 15499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17505002, "total_current_assets": 141785798, "total_assets": 343984256, "short_term_debt": 3351714, "long_term_debt": null, "total_debt": 3351714, "total_liabilities": 49998891, "total_equity": 293985365, "shares_outstanding": 43505000, "goodwill_and_intangibles": 34233717 }, "cash_flow": { "operating_cash_flow": 63506000, "capital_expenditure": 38127000, "free_cash_flow": 101633000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20268, "ticker_id": 4865, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22669000", "ebitda": "52750000", "netIncome": "15499000", "grossProfit": "85049000", "depreciation": "None", "totalRevenue": "304201000", "costOfRevenue": "219152000", "interestIncome": "None", "incomeBeforeTax": "19663000", "interestExpense": "3006000", "operatingIncome": "22058000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4164000", "reportedCurrency": "USD", "netInterestIncome": "-3006663", "nonInterestIncome": "None", "operatingExpenses": "62991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30081000", "sellingGeneralAndAdministrative": "59813607", "netIncomeFromContinuingOperations": "15499138" }, "balance": { "goodwill": "13858551", "inventory": "57918723", "commonStock": "529", "currentDebt": "None", "investments": "None", "totalAssets": "343984256", "longTermDebt": "None", "shortTermDebt": "3351714", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "20375166", "reportedCurrency": "USD", "retainedEarnings": "50764127", "totalLiabilities": "49998891", "otherCurrentAssets": "9378245", "totalCurrentAssets": "141785798", "currentLongTermDebt": "3351714", "longTermInvestments": "None", "shortTermInvestments": "5116175", "currentNetReceivables": "51867653", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "202198458", "currentAccountsPayable": "17030404", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119358086", "shortLongTermDebtTotal": "3351714", "totalShareholderEquity": "293985365", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20811766", "totalCurrentLiabilities": "41193884", "otherNonCurrentLiabilities": "8805007", "totalNonCurrentLiabilities": "8805007", "cashAndShortTermInvestments": "17505002", "commonStockSharesOutstanding": "43505000", "intangibleAssetsExcludingGoodwill": "20375166", "cashAndCashEquivalentsAtCarryingValue": "17505002", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15499000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3421000", "operatingCashflow": "63506000", "capitalExpenditures": "38127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5512000", "cashflowFromInvestment": "-62093000", "stockBasedCompensation": "23662000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 304201000, "cost_of_revenue": 219152000, "gross_profit": 85049000, "research_and_development": null, "selling_general_admin": 59813607, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22669000, "depreciation_amortisation": 30081000, "ebitda": 52750000, "interest_expense": 3006000, "interest_income": null, "other_non_operating": null, "pretax_income": 19663000, "tax_provision": 4164000, "effective_tax_rate": null, "net_income": 15499000, "net_income_continuing_ops": 15499138, "net_income_to_common": 15499000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17505002, "short_term_investments": 5116175, "net_receivables": 51867653, "inventory": 57918723, "other_current_assets": null, "total_current_assets": 141785798, "net_ppe": null, "goodwill": 13858551, "intangible_assets": 20375166, "goodwill_and_intangibles": 34233717, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 202198458, "total_assets": 343984256, "short_term_debt": 3351714, "accounts_payable": 17030404, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41193884, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8805007, "total_liabilities": 49998891, "total_debt": 3351714, "preferred_stock": null, "minority_interest": null, "retained_earnings": 50764127, "total_equity": 293985365, "shares_outstanding": 43505000, "operating_cash_flow": 63506000, "stock_based_compensation": 23662000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62093000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5512000, "free_cash_flow": 101633000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22669000", "ebitda": "52750000", "netIncome": "15499000", "grossProfit": "85049000", "depreciation": "None", "totalRevenue": "304201000", "costOfRevenue": "219152000", "interestIncome": "None", "incomeBeforeTax": "19663000", "interestExpense": "3006000", "operatingIncome": "22058000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4164000", "reportedCurrency": "USD", "netInterestIncome": "-3006663", "nonInterestIncome": "None", "operatingExpenses": "62991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219152000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30081000", "sellingGeneralAndAdministrative": "59813607", "netIncomeFromContinuingOperations": "15499138" }, "balance": { "goodwill": "13858551", "inventory": "57918723", "commonStock": "529", "currentDebt": "None", "investments": "None", "totalAssets": "343984256", "longTermDebt": "None", "shortTermDebt": "3351714", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "20375166", "reportedCurrency": "USD", "retainedEarnings": "50764127", "totalLiabilities": "49998891", "otherCurrentAssets": "9378245", "totalCurrentAssets": "141785798", "currentLongTermDebt": "3351714", "longTermInvestments": "None", "shortTermInvestments": "5116175", "currentNetReceivables": "51867653", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "202198458", "currentAccountsPayable": "17030404", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "119358086", "shortLongTermDebtTotal": "3351714", "totalShareholderEquity": "293985365", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20811766", "totalCurrentLiabilities": "41193884", "otherNonCurrentLiabilities": "8805007", "totalNonCurrentLiabilities": "8805007", "cashAndShortTermInvestments": "17505002", "commonStockSharesOutstanding": "43505000", "intangibleAssetsExcludingGoodwill": "20375166", "cashAndCashEquivalentsAtCarryingValue": "17505002", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15499000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "3421000", "operatingCashflow": "63506000", "capitalExpenditures": "38127000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5512000", "cashflowFromInvestment": "-62093000", "stockBasedCompensation": "23662000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 290732049, "cost_of_revenue": 218563244, "gross_profit": 72168805, "ebit": 25556823, "ebitda": 55383045, "pretax_income": 23498388, "tax_provision": -3227061, "net_income": 8853211, "net_income_to_common": 8853211, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41093, "total_current_assets": 41093, "total_assets": 417500, "short_term_debt": 150000, "long_term_debt": null, "total_debt": 150000, "total_liabilities": 392951, "total_equity": 24549, "shares_outstanding": 37010000, "goodwill_and_intangibles": 11287285 }, "cash_flow": { "operating_cash_flow": 54652092, "capital_expenditure": 8824325, "free_cash_flow": 63476417, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20273, "ticker_id": 4865, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25556823", "ebitda": "55383045", "netIncome": "8853211", "grossProfit": "72168805", "depreciation": "None", "totalRevenue": "290732049", "costOfRevenue": "218563244", "interestIncome": "None", "incomeBeforeTax": "23498388", "interestExpense": "2374881", "operatingIncome": "25505463", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3227061", "reportedCurrency": "USD", "netInterestIncome": "-2374881", "nonInterestIncome": "None", "operatingExpenses": "46611982", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218563244", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29826222", "sellingGeneralAndAdministrative": "46611982", "netIncomeFromContinuingOperations": "26725449" }, "balance": { "goodwill": "442285", "inventory": "55643781", "commonStock": "431", "currentDebt": "None", "investments": "None", "totalAssets": "417500", "longTermDebt": "None", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10845000", "reportedCurrency": "USD", "retainedEarnings": "-451", "totalLiabilities": "392951", "otherCurrentAssets": "2988854", "totalCurrentAssets": "41093", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2049483", "currentNetReceivables": "27820980", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "376407", "currentAccountsPayable": "12671524", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113526006", "shortLongTermDebtTotal": "150000", "totalShareholderEquity": "24549", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-12428573", "totalCurrentLiabilities": "392951", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10213514", "cashAndShortTermInvestments": "41093", "commonStockSharesOutstanding": "37010000", "intangibleAssetsExcludingGoodwill": "10845000", "cashAndCashEquivalentsAtCarryingValue": "41093", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26725449", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "7717316", "operatingCashflow": "54652092", "capitalExpenditures": "8824325", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85009162", "cashflowFromInvestment": "44189907", "stockBasedCompensation": "-2891362", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29826222", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 290732049, "cost_of_revenue": 218563244, "gross_profit": 72168805, "research_and_development": null, "selling_general_admin": 46611982, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25556823, "depreciation_amortisation": 29826222, "ebitda": 55383045, "interest_expense": 2374881, "interest_income": null, "other_non_operating": null, "pretax_income": 23498388, "tax_provision": -3227061, "effective_tax_rate": null, "net_income": 8853211, "net_income_continuing_ops": 26725449, "net_income_to_common": 8853211, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41093, "short_term_investments": 2049483, "net_receivables": 27820980, "inventory": 55643781, "other_current_assets": null, "total_current_assets": 41093, "net_ppe": null, "goodwill": 442285, "intangible_assets": 10845000, "goodwill_and_intangibles": 11287285, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 376407, "total_assets": 417500, "short_term_debt": 150000, "accounts_payable": 12671524, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392951, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 10213514, "total_liabilities": 392951, "total_debt": 150000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -451, "total_equity": 24549, "shares_outstanding": 37010000, "operating_cash_flow": 54652092, "stock_based_compensation": -2891362, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8824325, "acquisitions": null, "other_investing": null, "investing_cash_flow": 44189907, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85009162, "free_cash_flow": 63476417, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25556823", "ebitda": "55383045", "netIncome": "8853211", "grossProfit": "72168805", "depreciation": "None", "totalRevenue": "290732049", "costOfRevenue": "218563244", "interestIncome": "None", "incomeBeforeTax": "23498388", "interestExpense": "2374881", "operatingIncome": "25505463", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-3227061", "reportedCurrency": "USD", "netInterestIncome": "-2374881", "nonInterestIncome": "None", "operatingExpenses": "46611982", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218563244", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29826222", "sellingGeneralAndAdministrative": "46611982", "netIncomeFromContinuingOperations": "26725449" }, "balance": { "goodwill": "442285", "inventory": "55643781", "commonStock": "431", "currentDebt": "None", "investments": "None", "totalAssets": "417500", "longTermDebt": "None", "shortTermDebt": "150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "10845000", "reportedCurrency": "USD", "retainedEarnings": "-451", "totalLiabilities": "392951", "otherCurrentAssets": "2988854", "totalCurrentAssets": "41093", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2049483", "currentNetReceivables": "27820980", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "376407", "currentAccountsPayable": "12671524", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "113526006", "shortLongTermDebtTotal": "150000", "totalShareholderEquity": "24549", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "-12428573", "totalCurrentLiabilities": "392951", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "10213514", "cashAndShortTermInvestments": "41093", "commonStockSharesOutstanding": "37010000", "intangibleAssetsExcludingGoodwill": "10845000", "cashAndCashEquivalentsAtCarryingValue": "41093", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26725449", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "7717316", "operatingCashflow": "54652092", "capitalExpenditures": "8824325", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85009162", "cashflowFromInvestment": "44189907", "stockBasedCompensation": "-2891362", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29826222", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 70614000, "cost_of_revenue": 51733000, "gross_profit": 18881000, "ebit": -3332000, "ebitda": -3332000, "pretax_income": -4455000, "tax_provision": -1005000, "net_income": -3450000, "net_income_to_common": -3450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2085000, "total_current_assets": 282015000, "total_assets": 668066000, "short_term_debt": 5107000, "long_term_debt": 138832000, "total_debt": 143939000, "total_liabilities": 245283000, "total_equity": 422783000, "shares_outstanding": 47240034, "goodwill_and_intangibles": 37670000 }, "cash_flow": { "operating_cash_flow": -26663000, "capital_expenditure": 1052000, "free_cash_flow": -25611000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20236, "ticker_id": 4865, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-3332000", "netIncome": "-3450000", "grossProfit": "18881000", "depreciation": "None", "totalRevenue": "70614000", "costOfRevenue": "51733000", "interestIncome": "None", "incomeBeforeTax": "-4455000", "interestExpense": "2130000", "operatingIncome": "-3332000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1005000", "reportedCurrency": "USD", "netInterestIncome": "-2130000", "nonInterestIncome": "None", "operatingExpenses": "22213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "22213000", "netIncomeFromContinuingOperations": "-3450000" }, "balance": { "goodwill": "19860000", "inventory": "214703000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "668066000", "longTermDebt": "138832000", "shortTermDebt": "5107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "17810000", "reportedCurrency": "USD", "retainedEarnings": "144247000", "totalLiabilities": "245283000", "otherCurrentAssets": "232814000", "totalCurrentAssets": "282015000", "currentLongTermDebt": "993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "386051000", "currentAccountsPayable": "31260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33293000", "totalShareholderEquity": "422783000", "capitalLeaseObligations": "31264000", "otherCurrentLiabilities": "36532000", "totalCurrentLiabilities": "75346000", "otherNonCurrentLiabilities": "3955000", "totalNonCurrentLiabilities": "169937000", "cashAndShortTermInvestments": "2085000", "commonStockSharesOutstanding": "47240034", "intangibleAssetsExcludingGoodwill": "17810000", "cashAndCashEquivalentsAtCarryingValue": "2085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-29941000", "operatingCashflow": "-26663000", "capitalExpenditures": "1052000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27495000", "cashflowFromInvestment": "-3126000", "stockBasedCompensation": "1802000", "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": "6156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 70614000, "cost_of_revenue": 51733000, "gross_profit": 18881000, "research_and_development": null, "selling_general_admin": 22213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3332000, "depreciation_amortisation": null, "ebitda": -3332000, "interest_expense": 2130000, "interest_income": null, "other_non_operating": null, "pretax_income": -4455000, "tax_provision": -1005000, "effective_tax_rate": null, "net_income": -3450000, "net_income_continuing_ops": -3450000, "net_income_to_common": -3450000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2085000, "short_term_investments": null, "net_receivables": 47116000, "inventory": 214703000, "other_current_assets": null, "total_current_assets": 282015000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 17810000, "goodwill_and_intangibles": 37670000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 386051000, "total_assets": 668066000, "short_term_debt": 5107000, "accounts_payable": 31260000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75346000, "long_term_debt": 138832000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 169937000, "total_liabilities": 245283000, "total_debt": 143939000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 144247000, "total_equity": 422783000, "shares_outstanding": 47240034, "operating_cash_flow": -26663000, "stock_based_compensation": 1802000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1052000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3126000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27495000, "free_cash_flow": -25611000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-3332000", "netIncome": "-3450000", "grossProfit": "18881000", "depreciation": "None", "totalRevenue": "70614000", "costOfRevenue": "51733000", "interestIncome": "None", "incomeBeforeTax": "-4455000", "interestExpense": "2130000", "operatingIncome": "-3332000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-1005000", "reportedCurrency": "USD", "netInterestIncome": "-2130000", "nonInterestIncome": "None", "operatingExpenses": "22213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "51733000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "22213000", "netIncomeFromContinuingOperations": "-3450000" }, "balance": { "goodwill": "19860000", "inventory": "214703000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "668066000", "longTermDebt": "138832000", "shortTermDebt": "5107000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "17810000", "reportedCurrency": "USD", "retainedEarnings": "144247000", "totalLiabilities": "245283000", "otherCurrentAssets": "232814000", "totalCurrentAssets": "282015000", "currentLongTermDebt": "993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "47116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "386051000", "currentAccountsPayable": "31260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33293000", "totalShareholderEquity": "422783000", "capitalLeaseObligations": "31264000", "otherCurrentLiabilities": "36532000", "totalCurrentLiabilities": "75346000", "otherNonCurrentLiabilities": "3955000", "totalNonCurrentLiabilities": "169937000", "cashAndShortTermInvestments": "2085000", "commonStockSharesOutstanding": "47240034", "intangibleAssetsExcludingGoodwill": "17810000", "cashAndCashEquivalentsAtCarryingValue": "2085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-29941000", "operatingCashflow": "-26663000", "capitalExpenditures": "1052000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27495000", "cashflowFromInvestment": "-3126000", "stockBasedCompensation": "1802000", "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": "6156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 90937000, "cost_of_revenue": 59951000, "gross_profit": 30986000, "ebit": 7050000, "ebitda": 12489000, "pretax_income": 5584000, "tax_provision": 187000, "net_income": 5397000, "net_income_to_common": 5397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4379000, "total_current_assets": 268989000, "total_assets": 640472000, "short_term_debt": 5306000, "long_term_debt": 111337000, "total_debt": 116643000, "total_liabilities": 216041000, "total_equity": 424431000, "shares_outstanding": 47766486, "goodwill_and_intangibles": 38207000 }, "cash_flow": { "operating_cash_flow": 11364000, "capital_expenditure": 4637000, "free_cash_flow": 16001000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20237, "ticker_id": 4865, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7050000", "ebitda": "12489000", "netIncome": "5397000", "grossProfit": "30986000", "depreciation": "None", "totalRevenue": "90937000", "costOfRevenue": "59951000", "interestIncome": "None", "incomeBeforeTax": "5584000", "interestExpense": "2330000", "operatingIncome": "7050000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "187000", "reportedCurrency": "USD", "netInterestIncome": "-2330000", "nonInterestIncome": "None", "operatingExpenses": "23936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5439000", "sellingGeneralAndAdministrative": "23936000", "netIncomeFromContinuingOperations": "5397000" }, "balance": { "goodwill": "19860000", "inventory": "205379000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "640472000", "longTermDebt": "111337000", "shortTermDebt": "5306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "18347000", "reportedCurrency": "USD", "retainedEarnings": "147697000", "totalLiabilities": "216041000", "otherCurrentAssets": "221956000", "totalCurrentAssets": "268989000", "currentLongTermDebt": "993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371483000", "currentAccountsPayable": "29645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "144833000", "totalShareholderEquity": "424431000", "capitalLeaseObligations": "32503000", "otherCurrentLiabilities": "36373000", "totalCurrentLiabilities": "72433000", "otherNonCurrentLiabilities": "4081000", "totalNonCurrentLiabilities": "143608000", "cashAndShortTermInvestments": "4379000", "commonStockSharesOutstanding": "47766486", "intangibleAssetsExcludingGoodwill": "18347000", "cashAndCashEquivalentsAtCarryingValue": "4379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4509000", "operatingCashflow": "11364000", "capitalExpenditures": "4637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13814000", "cashflowFromInvestment": "1562000", "stockBasedCompensation": "1762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90937000, "cost_of_revenue": 59951000, "gross_profit": 30986000, "research_and_development": null, "selling_general_admin": 23936000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7050000, "depreciation_amortisation": 5439000, "ebitda": 12489000, "interest_expense": 2330000, "interest_income": null, "other_non_operating": null, "pretax_income": 5584000, "tax_provision": 187000, "effective_tax_rate": null, "net_income": 5397000, "net_income_continuing_ops": 5397000, "net_income_to_common": 5397000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4379000, "short_term_investments": null, "net_receivables": 42654000, "inventory": 205379000, "other_current_assets": null, "total_current_assets": 268989000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 18347000, "goodwill_and_intangibles": 38207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 371483000, "total_assets": 640472000, "short_term_debt": 5306000, "accounts_payable": 29645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72433000, "long_term_debt": 111337000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 143608000, "total_liabilities": 216041000, "total_debt": 116643000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 147697000, "total_equity": 424431000, "shares_outstanding": 47766486, "operating_cash_flow": 11364000, "stock_based_compensation": 1762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4637000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1562000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13814000, "free_cash_flow": 16001000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7050000", "ebitda": "12489000", "netIncome": "5397000", "grossProfit": "30986000", "depreciation": "None", "totalRevenue": "90937000", "costOfRevenue": "59951000", "interestIncome": "None", "incomeBeforeTax": "5584000", "interestExpense": "2330000", "operatingIncome": "7050000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "187000", "reportedCurrency": "USD", "netInterestIncome": "-2330000", "nonInterestIncome": "None", "operatingExpenses": "23936000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5439000", "sellingGeneralAndAdministrative": "23936000", "netIncomeFromContinuingOperations": "5397000" }, "balance": { "goodwill": "19860000", "inventory": "205379000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "640472000", "longTermDebt": "111337000", "shortTermDebt": "5306000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "18347000", "reportedCurrency": "USD", "retainedEarnings": "147697000", "totalLiabilities": "216041000", "otherCurrentAssets": "221956000", "totalCurrentAssets": "268989000", "currentLongTermDebt": "993000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "371483000", "currentAccountsPayable": "29645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "144833000", "totalShareholderEquity": "424431000", "capitalLeaseObligations": "32503000", "otherCurrentLiabilities": "36373000", "totalCurrentLiabilities": "72433000", "otherNonCurrentLiabilities": "4081000", "totalNonCurrentLiabilities": "143608000", "cashAndShortTermInvestments": "4379000", "commonStockSharesOutstanding": "47766486", "intangibleAssetsExcludingGoodwill": "18347000", "cashAndCashEquivalentsAtCarryingValue": "4379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5397000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4509000", "operatingCashflow": "11364000", "capitalExpenditures": "4637000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13814000", "cashflowFromInvestment": "1562000", "stockBasedCompensation": "1762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-90000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 71191000, "cost_of_revenue": 49705000, "gross_profit": 21486000, "ebit": 2980000, "ebitda": 7746000, "pretax_income": 613000, "tax_provision": -733000, "net_income": 1346000, "net_income_to_common": 1346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5267000, "total_current_assets": 322975000, "total_assets": 646276000, "short_term_debt": 5316000, "long_term_debt": 125337000, "total_debt": 130653000, "total_liabilities": 229195000, "total_equity": 417081000, "shares_outstanding": 47180634, "goodwill_and_intangibles": 38754000 }, "cash_flow": { "operating_cash_flow": -8897000, "capital_expenditure": 1663000, "free_cash_flow": -7234000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20239, "ticker_id": 4865, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2980000", "ebitda": "7746000", "netIncome": "1346000", "grossProfit": "21486000", "depreciation": "None", "totalRevenue": "71191000", "costOfRevenue": "49705000", "interestIncome": "None", "incomeBeforeTax": "613000", "interestExpense": "2367000", "operatingIncome": "2873000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-733000", "reportedCurrency": "USD", "netInterestIncome": "-2367000", "nonInterestIncome": "None", "operatingExpenses": "18613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4766000", "sellingGeneralAndAdministrative": "18613000", "netIncomeFromContinuingOperations": "-120000" }, "balance": { "goodwill": "19860000", "inventory": "255501000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "646276000", "longTermDebt": "125337000", "shortTermDebt": "5316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "18894000", "reportedCurrency": "USD", "retainedEarnings": "142300000", "totalLiabilities": "229195000", "otherCurrentAssets": "7231000", "totalCurrentAssets": "322975000", "currentLongTermDebt": "993000", "longTermInvestments": "None", "shortTermInvestments": "6424000", "currentNetReceivables": "48552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323301000", "currentAccountsPayable": "31134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "157624000", "totalShareholderEquity": "417081000", "capitalLeaseObligations": "31294000", "otherCurrentLiabilities": "36778000", "totalCurrentLiabilities": "73228000", "otherNonCurrentLiabilities": "3627000", "totalNonCurrentLiabilities": "155967000", "cashAndShortTermInvestments": "5267000", "commonStockSharesOutstanding": "47180634", "intangibleAssetsExcludingGoodwill": "18894000", "cashAndCashEquivalentsAtCarryingValue": "5267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7413000", "operatingCashflow": "-8897000", "capitalExpenditures": "1663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10080000", "cashflowFromInvestment": "-1663000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 71191000, "cost_of_revenue": 49705000, "gross_profit": 21486000, "research_and_development": null, "selling_general_admin": 18613000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2980000, "depreciation_amortisation": 4766000, "ebitda": 7746000, "interest_expense": 2367000, "interest_income": null, "other_non_operating": null, "pretax_income": 613000, "tax_provision": -733000, "effective_tax_rate": null, "net_income": 1346000, "net_income_continuing_ops": -120000, "net_income_to_common": 1346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5267000, "short_term_investments": 6424000, "net_receivables": 48552000, "inventory": 255501000, "other_current_assets": null, "total_current_assets": 322975000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 18894000, "goodwill_and_intangibles": 38754000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 323301000, "total_assets": 646276000, "short_term_debt": 5316000, "accounts_payable": 31134000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73228000, "long_term_debt": 125337000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 155967000, "total_liabilities": 229195000, "total_debt": 130653000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 142300000, "total_equity": 417081000, "shares_outstanding": 47180634, "operating_cash_flow": -8897000, "stock_based_compensation": 1200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10080000, "free_cash_flow": -7234000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2980000", "ebitda": "7746000", "netIncome": "1346000", "grossProfit": "21486000", "depreciation": "None", "totalRevenue": "71191000", "costOfRevenue": "49705000", "interestIncome": "None", "incomeBeforeTax": "613000", "interestExpense": "2367000", "operatingIncome": "2873000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-733000", "reportedCurrency": "USD", "netInterestIncome": "-2367000", "nonInterestIncome": "None", "operatingExpenses": "18613000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4766000", "sellingGeneralAndAdministrative": "18613000", "netIncomeFromContinuingOperations": "-120000" }, "balance": { "goodwill": "19860000", "inventory": "255501000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "646276000", "longTermDebt": "125337000", "shortTermDebt": "5316000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "18894000", "reportedCurrency": "USD", "retainedEarnings": "142300000", "totalLiabilities": "229195000", "otherCurrentAssets": "7231000", "totalCurrentAssets": "322975000", "currentLongTermDebt": "993000", "longTermInvestments": "None", "shortTermInvestments": "6424000", "currentNetReceivables": "48552000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323301000", "currentAccountsPayable": "31134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "157624000", "totalShareholderEquity": "417081000", "capitalLeaseObligations": "31294000", "otherCurrentLiabilities": "36778000", "totalCurrentLiabilities": "73228000", "otherNonCurrentLiabilities": "3627000", "totalNonCurrentLiabilities": "155967000", "cashAndShortTermInvestments": "5267000", "commonStockSharesOutstanding": "47180634", "intangibleAssetsExcludingGoodwill": "18894000", "cashAndCashEquivalentsAtCarryingValue": "5267000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-120000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-7413000", "operatingCashflow": "-8897000", "capitalExpenditures": "1663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10080000", "cashflowFromInvestment": "-1663000", "stockBasedCompensation": "1200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 107382000, "cost_of_revenue": 72045000, "gross_profit": 35337000, "ebit": 12514000, "ebitda": 17042000, "pretax_income": 10327000, "tax_provision": 1752000, "net_income": 8575000, "net_income_to_common": 8575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5747000, "total_current_assets": 326502000, "total_assets": 646671000, "short_term_debt": 5387000, "long_term_debt": 115416000, "total_debt": 120803000, "total_liabilities": 230759000, "total_equity": 415912000, "shares_outstanding": 46914000, "goodwill_and_intangibles": 39301000 }, "cash_flow": { "operating_cash_flow": 19785000, "capital_expenditure": 1970000, "free_cash_flow": 21755000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20240, "ticker_id": 4865, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12514000", "ebitda": "17042000", "netIncome": "8575000", "grossProfit": "35337000", "depreciation": "None", "totalRevenue": "107382000", "costOfRevenue": "72045000", "interestIncome": "None", "incomeBeforeTax": "10327000", "interestExpense": "2452000", "operatingIncome": "12514000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1752000", "reportedCurrency": "USD", "netInterestIncome": "-2452000", "nonInterestIncome": "None", "operatingExpenses": "22823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4528000", "sellingGeneralAndAdministrative": "22823000", "netIncomeFromContinuingOperations": "8575000" }, "balance": { "goodwill": "19860000", "inventory": "257506000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "646671000", "longTermDebt": "115416000", "shortTermDebt": "5387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "19441000", "reportedCurrency": "USD", "retainedEarnings": "142420000", "totalLiabilities": "230759000", "otherCurrentAssets": "268829000", "totalCurrentAssets": "326502000", "currentLongTermDebt": "825000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320169000", "currentAccountsPayable": "35013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "148922000", "totalShareholderEquity": "415912000", "capitalLeaseObligations": "32681000", "otherCurrentLiabilities": "40315000", "totalCurrentLiabilities": "84375000", "otherNonCurrentLiabilities": "2838000", "totalNonCurrentLiabilities": "146384000", "cashAndShortTermInvestments": "5747000", "commonStockSharesOutstanding": "46914000", "intangibleAssetsExcludingGoodwill": "19441000", "cashAndCashEquivalentsAtCarryingValue": "5747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8575000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3169000", "operatingCashflow": "19785000", "capitalExpenditures": "1970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18509000", "cashflowFromInvestment": "-220000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4680000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 107382000, "cost_of_revenue": 72045000, "gross_profit": 35337000, "research_and_development": null, "selling_general_admin": 22823000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12514000, "depreciation_amortisation": 4528000, "ebitda": 17042000, "interest_expense": 2452000, "interest_income": null, "other_non_operating": null, "pretax_income": 10327000, "tax_provision": 1752000, "effective_tax_rate": null, "net_income": 8575000, "net_income_continuing_ops": 8575000, "net_income_to_common": 8575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5747000, "short_term_investments": null, "net_receivables": 51926000, "inventory": 257506000, "other_current_assets": null, "total_current_assets": 326502000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 19441000, "goodwill_and_intangibles": 39301000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 320169000, "total_assets": 646671000, "short_term_debt": 5387000, "accounts_payable": 35013000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84375000, "long_term_debt": 115416000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 146384000, "total_liabilities": 230759000, "total_debt": 120803000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 142420000, "total_equity": 415912000, "shares_outstanding": 46914000, "operating_cash_flow": 19785000, "stock_based_compensation": 900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1970000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18509000, "free_cash_flow": 21755000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12514000", "ebitda": "17042000", "netIncome": "8575000", "grossProfit": "35337000", "depreciation": "None", "totalRevenue": "107382000", "costOfRevenue": "72045000", "interestIncome": "None", "incomeBeforeTax": "10327000", "interestExpense": "2452000", "operatingIncome": "12514000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1752000", "reportedCurrency": "USD", "netInterestIncome": "-2452000", "nonInterestIncome": "None", "operatingExpenses": "22823000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72045000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4528000", "sellingGeneralAndAdministrative": "22823000", "netIncomeFromContinuingOperations": "8575000" }, "balance": { "goodwill": "19860000", "inventory": "257506000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "646671000", "longTermDebt": "115416000", "shortTermDebt": "5387000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "19441000", "reportedCurrency": "USD", "retainedEarnings": "142420000", "totalLiabilities": "230759000", "otherCurrentAssets": "268829000", "totalCurrentAssets": "326502000", "currentLongTermDebt": "825000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "51926000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320169000", "currentAccountsPayable": "35013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "148922000", "totalShareholderEquity": "415912000", "capitalLeaseObligations": "32681000", "otherCurrentLiabilities": "40315000", "totalCurrentLiabilities": "84375000", "otherNonCurrentLiabilities": "2838000", "totalNonCurrentLiabilities": "146384000", "cashAndShortTermInvestments": "5747000", "commonStockSharesOutstanding": "46914000", "intangibleAssetsExcludingGoodwill": "19441000", "cashAndCashEquivalentsAtCarryingValue": "5747000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8575000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-3169000", "operatingCashflow": "19785000", "capitalExpenditures": "1970000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18509000", "cashflowFromInvestment": "-220000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4680000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 65776000, "cost_of_revenue": 47811000, "gross_profit": 17965000, "ebit": -4816000, "ebitda": 180000, "pretax_income": -5997000, "tax_provision": -720000, "net_income": -5277000, "net_income_to_common": -5277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4691000, "total_current_assets": 329288000, "total_assets": 646053000, "short_term_debt": 5276000, "long_term_debt": 134136000, "total_debt": 139412000, "total_liabilities": 239595000, "total_equity": 406458000, "shares_outstanding": 52338258, "goodwill_and_intangibles": 39848000 }, "cash_flow": { "operating_cash_flow": -45221000, "capital_expenditure": 3539000, "free_cash_flow": -41682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20241, "ticker_id": 4865, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4816000", "ebitda": "180000", "netIncome": "-5277000", "grossProfit": "17965000", "depreciation": "None", "totalRevenue": "65776000", "costOfRevenue": "47811000", "interestIncome": "None", "incomeBeforeTax": "-5997000", "interestExpense": "1181000", "operatingIncome": "-6647000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-720000", "reportedCurrency": "USD", "netInterestIncome": "-1181000", "nonInterestIncome": "None", "operatingExpenses": "24612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4996000", "sellingGeneralAndAdministrative": "24612000", "netIncomeFromContinuingOperations": "-5277000" }, "balance": { "goodwill": "19860000", "inventory": "265617000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "646053000", "longTermDebt": "134136000", "shortTermDebt": "5276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "19988000", "reportedCurrency": "USD", "retainedEarnings": "133845000", "totalLiabilities": "239595000", "otherCurrentAssets": "16880000", "totalCurrentAssets": "329288000", "currentLongTermDebt": "825000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316765000", "currentAccountsPayable": "27537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "168765000", "totalShareholderEquity": "406458000", "capitalLeaseObligations": "33804000", "otherCurrentLiabilities": "10071000", "totalCurrentLiabilities": "72553000", "otherNonCurrentLiabilities": "3411000", "totalNonCurrentLiabilities": "167042000", "cashAndShortTermInvestments": "4691000", "commonStockSharesOutstanding": "52338258", "intangibleAssetsExcludingGoodwill": "19988000", "cashAndCashEquivalentsAtCarryingValue": "4691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-39709000", "operatingCashflow": "-45221000", "capitalExpenditures": "3539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48753000", "cashflowFromInvestment": "-3539000", "stockBasedCompensation": "1160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65776000, "cost_of_revenue": 47811000, "gross_profit": 17965000, "research_and_development": null, "selling_general_admin": 24612000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4816000, "depreciation_amortisation": 4996000, "ebitda": 180000, "interest_expense": 1181000, "interest_income": null, "other_non_operating": null, "pretax_income": -5997000, "tax_provision": -720000, "effective_tax_rate": null, "net_income": -5277000, "net_income_continuing_ops": -5277000, "net_income_to_common": -5277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4691000, "short_term_investments": null, "net_receivables": 42100000, "inventory": 265617000, "other_current_assets": null, "total_current_assets": 329288000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 19988000, "goodwill_and_intangibles": 39848000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 316765000, "total_assets": 646053000, "short_term_debt": 5276000, "accounts_payable": 27537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 72553000, "long_term_debt": 134136000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 167042000, "total_liabilities": 239595000, "total_debt": 139412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 133845000, "total_equity": 406458000, "shares_outstanding": 52338258, "operating_cash_flow": -45221000, "stock_based_compensation": 1160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3539000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3539000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48753000, "free_cash_flow": -41682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4816000", "ebitda": "180000", "netIncome": "-5277000", "grossProfit": "17965000", "depreciation": "None", "totalRevenue": "65776000", "costOfRevenue": "47811000", "interestIncome": "None", "incomeBeforeTax": "-5997000", "interestExpense": "1181000", "operatingIncome": "-6647000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-720000", "reportedCurrency": "USD", "netInterestIncome": "-1181000", "nonInterestIncome": "None", "operatingExpenses": "24612000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "47811000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4996000", "sellingGeneralAndAdministrative": "24612000", "netIncomeFromContinuingOperations": "-5277000" }, "balance": { "goodwill": "19860000", "inventory": "265617000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "646053000", "longTermDebt": "134136000", "shortTermDebt": "5276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "19988000", "reportedCurrency": "USD", "retainedEarnings": "133845000", "totalLiabilities": "239595000", "otherCurrentAssets": "16880000", "totalCurrentAssets": "329288000", "currentLongTermDebt": "825000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "42100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "316765000", "currentAccountsPayable": "27537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "168765000", "totalShareholderEquity": "406458000", "capitalLeaseObligations": "33804000", "otherCurrentLiabilities": "10071000", "totalCurrentLiabilities": "72553000", "otherNonCurrentLiabilities": "3411000", "totalNonCurrentLiabilities": "167042000", "cashAndShortTermInvestments": "4691000", "commonStockSharesOutstanding": "52338258", "intangibleAssetsExcludingGoodwill": "19988000", "cashAndCashEquivalentsAtCarryingValue": "4691000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-39709000", "operatingCashflow": "-45221000", "capitalExpenditures": "3539000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48753000", "cashflowFromInvestment": "-3539000", "stockBasedCompensation": "1160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 94741000, "cost_of_revenue": 64996000, "gross_profit": 29745000, "ebit": 4937000, "ebitda": 10294000, "pretax_income": 4514000, "tax_provision": 1812000, "net_income": 2702000, "net_income_to_common": 2702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4698000, "total_current_assets": 284030000, "total_assets": 604723000, "short_term_debt": 4961000, "long_term_debt": 40444000, "total_debt": 45405000, "total_liabilities": 149103000, "total_equity": 455620000, "shares_outstanding": 53501235, "goodwill_and_intangibles": 40390000 }, "cash_flow": { "operating_cash_flow": 37538000, "capital_expenditure": 13774000, "free_cash_flow": 51312000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20242, "ticker_id": 4865, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4937000", "ebitda": "10294000", "netIncome": "2702000", "grossProfit": "29745000", "depreciation": "None", "totalRevenue": "94741000", "costOfRevenue": "64996000", "interestIncome": "None", "incomeBeforeTax": "4514000", "interestExpense": "1472000", "operatingIncome": "4937000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1812000", "reportedCurrency": "USD", "netInterestIncome": "-1472000", "nonInterestIncome": "None", "operatingExpenses": "24808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5357000", "sellingGeneralAndAdministrative": "24808000", "netIncomeFromContinuingOperations": "2702000" }, "balance": { "goodwill": "19860000", "inventory": "224832000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "604723000", "longTermDebt": "40444000", "shortTermDebt": "4961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "20530000", "reportedCurrency": "USD", "retainedEarnings": "139122000", "totalLiabilities": "149103000", "otherCurrentAssets": "11694000", "totalCurrentAssets": "284030000", "currentLongTermDebt": "605000", "longTermInvestments": "None", "shortTermInvestments": "4891000", "currentNetReceivables": "42806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320693000", "currentAccountsPayable": "34184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75970000", "totalShareholderEquity": "455620000", "capitalLeaseObligations": "34921000", "otherCurrentLiabilities": "9014000", "totalCurrentLiabilities": "74970000", "otherNonCurrentLiabilities": "3039000", "totalNonCurrentLiabilities": "74133000", "cashAndShortTermInvestments": "4698000", "commonStockSharesOutstanding": "53501235", "intangibleAssetsExcludingGoodwill": "20530000", "cashAndCashEquivalentsAtCarryingValue": "4698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-15442000", "operatingCashflow": "37538000", "capitalExpenditures": "13774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37953000", "cashflowFromInvestment": "-4674000", "stockBasedCompensation": "1188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94741000, "cost_of_revenue": 64996000, "gross_profit": 29745000, "research_and_development": null, "selling_general_admin": 24808000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4937000, "depreciation_amortisation": 5357000, "ebitda": 10294000, "interest_expense": 1472000, "interest_income": null, "other_non_operating": null, "pretax_income": 4514000, "tax_provision": 1812000, "effective_tax_rate": null, "net_income": 2702000, "net_income_continuing_ops": 2702000, "net_income_to_common": 2702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4698000, "short_term_investments": 4891000, "net_receivables": 42806000, "inventory": 224832000, "other_current_assets": null, "total_current_assets": 284030000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 20530000, "goodwill_and_intangibles": 40390000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 320693000, "total_assets": 604723000, "short_term_debt": 4961000, "accounts_payable": 34184000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74970000, "long_term_debt": 40444000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 74133000, "total_liabilities": 149103000, "total_debt": 45405000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 139122000, "total_equity": 455620000, "shares_outstanding": 53501235, "operating_cash_flow": 37538000, "stock_based_compensation": 1188000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13774000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4674000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37953000, "free_cash_flow": 51312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4937000", "ebitda": "10294000", "netIncome": "2702000", "grossProfit": "29745000", "depreciation": "None", "totalRevenue": "94741000", "costOfRevenue": "64996000", "interestIncome": "None", "incomeBeforeTax": "4514000", "interestExpense": "1472000", "operatingIncome": "4937000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1812000", "reportedCurrency": "USD", "netInterestIncome": "-1472000", "nonInterestIncome": "None", "operatingExpenses": "24808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "64996000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5357000", "sellingGeneralAndAdministrative": "24808000", "netIncomeFromContinuingOperations": "2702000" }, "balance": { "goodwill": "19860000", "inventory": "224832000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "604723000", "longTermDebt": "40444000", "shortTermDebt": "4961000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "20530000", "reportedCurrency": "USD", "retainedEarnings": "139122000", "totalLiabilities": "149103000", "otherCurrentAssets": "11694000", "totalCurrentAssets": "284030000", "currentLongTermDebt": "605000", "longTermInvestments": "None", "shortTermInvestments": "4891000", "currentNetReceivables": "42806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320693000", "currentAccountsPayable": "34184000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "75970000", "totalShareholderEquity": "455620000", "capitalLeaseObligations": "34921000", "otherCurrentLiabilities": "9014000", "totalCurrentLiabilities": "74970000", "otherNonCurrentLiabilities": "3039000", "totalNonCurrentLiabilities": "74133000", "cashAndShortTermInvestments": "4698000", "commonStockSharesOutstanding": "53501235", "intangibleAssetsExcludingGoodwill": "20530000", "cashAndCashEquivalentsAtCarryingValue": "4698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-15442000", "operatingCashflow": "37538000", "capitalExpenditures": "13774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37953000", "cashflowFromInvestment": "-4674000", "stockBasedCompensation": "1188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5357000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 82684000, "cost_of_revenue": 59009000, "gross_profit": 23675000, "ebit": 1996000, "ebitda": 6539000, "pretax_income": 587000, "tax_provision": 78000, "net_income": 509000, "net_income_to_common": 509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9787000, "total_current_assets": 339736000, "total_assets": 601456000, "short_term_debt": 4255000, "long_term_debt": 78889000, "total_debt": 83144000, "total_liabilities": 149932000, "total_equity": 451524000, "shares_outstanding": 53385111, "goodwill_and_intangibles": 40825000 }, "cash_flow": { "operating_cash_flow": 10446000, "capital_expenditure": 2456000, "free_cash_flow": 12902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20244, "ticker_id": 4865, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1996000", "ebitda": "6539000", "netIncome": "509000", "grossProfit": "23675000", "depreciation": "None", "totalRevenue": "82684000", "costOfRevenue": "59009000", "interestIncome": "None", "incomeBeforeTax": "587000", "interestExpense": "1768000", "operatingIncome": "1996000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "78000", "reportedCurrency": "USD", "netInterestIncome": "-1768000", "nonInterestIncome": "None", "operatingExpenses": "21679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4543000", "sellingGeneralAndAdministrative": "21679000", "netIncomeFromContinuingOperations": "509000" }, "balance": { "goodwill": "19860000", "inventory": "263728000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "601456000", "longTermDebt": "78889000", "shortTermDebt": "4255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "20965000", "reportedCurrency": "USD", "retainedEarnings": "136420000", "totalLiabilities": "149932000", "otherCurrentAssets": "30437000", "totalCurrentAssets": "339736000", "currentLongTermDebt": "193000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "261720000", "currentAccountsPayable": "34870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105441000", "totalShareholderEquity": "451524000", "capitalLeaseObligations": "26359000", "otherCurrentLiabilities": "6034000", "totalCurrentLiabilities": "47114000", "otherNonCurrentLiabilities": "1594000", "totalNonCurrentLiabilities": "102818000", "cashAndShortTermInvestments": "9787000", "commonStockSharesOutstanding": "53385111", "intangibleAssetsExcludingGoodwill": "20965000", "cashAndCashEquivalentsAtCarryingValue": "9787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6021000", "operatingCashflow": "10446000", "capitalExpenditures": "2456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2488000", "cashflowFromInvestment": "-2456000", "stockBasedCompensation": "1216000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 82684000, "cost_of_revenue": 59009000, "gross_profit": 23675000, "research_and_development": null, "selling_general_admin": 21679000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1996000, "depreciation_amortisation": 4543000, "ebitda": 6539000, "interest_expense": 1768000, "interest_income": null, "other_non_operating": null, "pretax_income": 587000, "tax_provision": 78000, "effective_tax_rate": null, "net_income": 509000, "net_income_continuing_ops": 509000, "net_income_to_common": 509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9787000, "short_term_investments": null, "net_receivables": 35784000, "inventory": 263728000, "other_current_assets": null, "total_current_assets": 339736000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 20965000, "goodwill_and_intangibles": 40825000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 261720000, "total_assets": 601456000, "short_term_debt": 4255000, "accounts_payable": 34870000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 47114000, "long_term_debt": 78889000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 102818000, "total_liabilities": 149932000, "total_debt": 83144000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 136420000, "total_equity": 451524000, "shares_outstanding": 53385111, "operating_cash_flow": 10446000, "stock_based_compensation": 1216000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2456000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2456000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2488000, "free_cash_flow": 12902000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1996000", "ebitda": "6539000", "netIncome": "509000", "grossProfit": "23675000", "depreciation": "None", "totalRevenue": "82684000", "costOfRevenue": "59009000", "interestIncome": "None", "incomeBeforeTax": "587000", "interestExpense": "1768000", "operatingIncome": "1996000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "78000", "reportedCurrency": "USD", "netInterestIncome": "-1768000", "nonInterestIncome": "None", "operatingExpenses": "21679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "59009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4543000", "sellingGeneralAndAdministrative": "21679000", "netIncomeFromContinuingOperations": "509000" }, "balance": { "goodwill": "19860000", "inventory": "263728000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "601456000", "longTermDebt": "78889000", "shortTermDebt": "4255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "20965000", "reportedCurrency": "USD", "retainedEarnings": "136420000", "totalLiabilities": "149932000", "otherCurrentAssets": "30437000", "totalCurrentAssets": "339736000", "currentLongTermDebt": "193000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "35784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "261720000", "currentAccountsPayable": "34870000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "105441000", "totalShareholderEquity": "451524000", "capitalLeaseObligations": "26359000", "otherCurrentLiabilities": "6034000", "totalCurrentLiabilities": "47114000", "otherNonCurrentLiabilities": "1594000", "totalNonCurrentLiabilities": "102818000", "cashAndShortTermInvestments": "9787000", "commonStockSharesOutstanding": "53385111", "intangibleAssetsExcludingGoodwill": "20965000", "cashAndCashEquivalentsAtCarryingValue": "9787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "509000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6021000", "operatingCashflow": "10446000", "capitalExpenditures": "2456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2488000", "cashflowFromInvestment": "-2456000", "stockBasedCompensation": "1216000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 77101000, "cost_of_revenue": 55381000, "gross_profit": 21720000, "ebit": -1852000, "ebitda": 1842000, "pretax_income": -3140000, "tax_provision": 497000, "net_income": -3637000, "net_income_to_common": -3637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4285000, "total_current_assets": 295828000, "total_assets": 598694000, "short_term_debt": 4330000, "long_term_debt": 81477000, "total_debt": 85807000, "total_liabilities": 148895000, "total_equity": 449799000, "shares_outstanding": 53029359, "goodwill_and_intangibles": 41329000 }, "cash_flow": { "operating_cash_flow": -15327000, "capital_expenditure": 3616000, "free_cash_flow": -11711000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20245, "ticker_id": 4865, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1852000", "ebitda": "1842000", "netIncome": "-3637000", "grossProfit": "21720000", "depreciation": "None", "totalRevenue": "77101000", "costOfRevenue": "55381000", "interestIncome": "None", "incomeBeforeTax": "-3140000", "interestExpense": "1528000", "operatingIncome": "-1852000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "497000", "reportedCurrency": "USD", "netInterestIncome": "-1528000", "nonInterestIncome": "None", "operatingExpenses": "23572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3694000", "sellingGeneralAndAdministrative": "23572000", "netIncomeFromContinuingOperations": "-3637000" }, "balance": { "goodwill": "19860000", "inventory": "221371000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "598694000", "longTermDebt": "81477000", "shortTermDebt": "4330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "21469000", "reportedCurrency": "USD", "retainedEarnings": "135911000", "totalLiabilities": "148895000", "otherCurrentAssets": "31206000", "totalCurrentAssets": "295828000", "currentLongTermDebt": "93000", "longTermInvestments": "None", "shortTermInvestments": "13020000", "currentNetReceivables": "38966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "302866000", "currentAccountsPayable": "29388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109122000", "totalShareholderEquity": "449799000", "capitalLeaseObligations": "27552000", "otherCurrentLiabilities": "6184000", "totalCurrentLiabilities": "43008000", "otherNonCurrentLiabilities": "826000", "totalNonCurrentLiabilities": "105887000", "cashAndShortTermInvestments": "4285000", "commonStockSharesOutstanding": "53029359", "intangibleAssetsExcludingGoodwill": "21469000", "cashAndCashEquivalentsAtCarryingValue": "4285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3637000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-32604999", "operatingCashflow": "-15327000", "capitalExpenditures": "3616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26201000", "cashflowFromInvestment": "-9226000", "stockBasedCompensation": "1144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 77101000, "cost_of_revenue": 55381000, "gross_profit": 21720000, "research_and_development": null, "selling_general_admin": 23572000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1852000, "depreciation_amortisation": 3694000, "ebitda": 1842000, "interest_expense": 1528000, "interest_income": null, "other_non_operating": null, "pretax_income": -3140000, "tax_provision": 497000, "effective_tax_rate": null, "net_income": -3637000, "net_income_continuing_ops": -3637000, "net_income_to_common": -3637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4285000, "short_term_investments": 13020000, "net_receivables": 38966000, "inventory": 221371000, "other_current_assets": null, "total_current_assets": 295828000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 21469000, "goodwill_and_intangibles": 41329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 302866000, "total_assets": 598694000, "short_term_debt": 4330000, "accounts_payable": 29388000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 43008000, "long_term_debt": 81477000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 105887000, "total_liabilities": 148895000, "total_debt": 85807000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 135911000, "total_equity": 449799000, "shares_outstanding": 53029359, "operating_cash_flow": -15327000, "stock_based_compensation": 1144000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9226000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26201000, "free_cash_flow": -11711000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1852000", "ebitda": "1842000", "netIncome": "-3637000", "grossProfit": "21720000", "depreciation": "None", "totalRevenue": "77101000", "costOfRevenue": "55381000", "interestIncome": "None", "incomeBeforeTax": "-3140000", "interestExpense": "1528000", "operatingIncome": "-1852000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "497000", "reportedCurrency": "USD", "netInterestIncome": "-1528000", "nonInterestIncome": "None", "operatingExpenses": "23572000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55381000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3694000", "sellingGeneralAndAdministrative": "23572000", "netIncomeFromContinuingOperations": "-3637000" }, "balance": { "goodwill": "19860000", "inventory": "221371000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "598694000", "longTermDebt": "81477000", "shortTermDebt": "4330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "21469000", "reportedCurrency": "USD", "retainedEarnings": "135911000", "totalLiabilities": "148895000", "otherCurrentAssets": "31206000", "totalCurrentAssets": "295828000", "currentLongTermDebt": "93000", "longTermInvestments": "None", "shortTermInvestments": "13020000", "currentNetReceivables": "38966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "302866000", "currentAccountsPayable": "29388000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "109122000", "totalShareholderEquity": "449799000", "capitalLeaseObligations": "27552000", "otherCurrentLiabilities": "6184000", "totalCurrentLiabilities": "43008000", "otherNonCurrentLiabilities": "826000", "totalNonCurrentLiabilities": "105887000", "cashAndShortTermInvestments": "4285000", "commonStockSharesOutstanding": "53029359", "intangibleAssetsExcludingGoodwill": "21469000", "cashAndCashEquivalentsAtCarryingValue": "4285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3637000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-32604999", "operatingCashflow": "-15327000", "capitalExpenditures": "3616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26201000", "cashflowFromInvestment": "-9226000", "stockBasedCompensation": "1144000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3694000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 90540000, "cost_of_revenue": 61744000, "gross_profit": 28796000, "ebit": 6811000, "ebitda": 9630000, "pretax_income": 5876000, "tax_provision": -401000, "net_income": 6277000, "net_income_to_common": 6277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2637000, "total_current_assets": 288374000, "total_assets": 571694000, "short_term_debt": 5434000, "long_term_debt": 55496000, "total_debt": 60930000, "total_liabilities": 119711000, "total_equity": 451983000, "shares_outstanding": 53247979, "goodwill_and_intangibles": 41316000 }, "cash_flow": { "operating_cash_flow": -21473000, "capital_expenditure": 3574000, "free_cash_flow": -17899000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20246, "ticker_id": 4865, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6811000", "ebitda": "9630000", "netIncome": "6277000", "grossProfit": "28796000", "depreciation": "None", "totalRevenue": "90540000", "costOfRevenue": "61744000", "interestIncome": "None", "incomeBeforeTax": "5876000", "interestExpense": "935000", "operatingIncome": "4663000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-401000", "reportedCurrency": "USD", "netInterestIncome": "-935000", "nonInterestIncome": "None", "operatingExpenses": "24133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2819000", "sellingGeneralAndAdministrative": "24133000", "netIncomeFromContinuingOperations": "6277000" }, "balance": { "goodwill": "19860000", "inventory": "203652000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "571694000", "longTermDebt": "55496000", "shortTermDebt": "5434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "21456000", "reportedCurrency": "USD", "retainedEarnings": "139548000", "totalLiabilities": "119711000", "otherCurrentAssets": "50400000", "totalCurrentAssets": "288374000", "currentLongTermDebt": "1033000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283320000", "currentAccountsPayable": "26278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "84328000", "totalShareholderEquity": "451983000", "capitalLeaseObligations": "27799000", "otherCurrentLiabilities": "5568000", "totalCurrentLiabilities": "40246000", "otherNonCurrentLiabilities": "164000", "totalNonCurrentLiabilities": "79465000", "cashAndShortTermInvestments": "2637000", "commonStockSharesOutstanding": "53247979", "intangibleAssetsExcludingGoodwill": "21456000", "cashAndCashEquivalentsAtCarryingValue": "2637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-23961000", "operatingCashflow": "-21473000", "capitalExpenditures": "3574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18011000", "cashflowFromInvestment": "226000", "stockBasedCompensation": "799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90540000, "cost_of_revenue": 61744000, "gross_profit": 28796000, "research_and_development": null, "selling_general_admin": 24133000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6811000, "depreciation_amortisation": 2819000, "ebitda": 9630000, "interest_expense": 935000, "interest_income": null, "other_non_operating": null, "pretax_income": 5876000, "tax_provision": -401000, "effective_tax_rate": null, "net_income": 6277000, "net_income_continuing_ops": 6277000, "net_income_to_common": 6277000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2637000, "short_term_investments": null, "net_receivables": 31685000, "inventory": 203652000, "other_current_assets": null, "total_current_assets": 288374000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 21456000, "goodwill_and_intangibles": 41316000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 283320000, "total_assets": 571694000, "short_term_debt": 5434000, "accounts_payable": 26278000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40246000, "long_term_debt": 55496000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 79465000, "total_liabilities": 119711000, "total_debt": 60930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 139548000, "total_equity": 451983000, "shares_outstanding": 53247979, "operating_cash_flow": -21473000, "stock_based_compensation": 799000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 226000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18011000, "free_cash_flow": -17899000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6811000", "ebitda": "9630000", "netIncome": "6277000", "grossProfit": "28796000", "depreciation": "None", "totalRevenue": "90540000", "costOfRevenue": "61744000", "interestIncome": "None", "incomeBeforeTax": "5876000", "interestExpense": "935000", "operatingIncome": "4663000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-401000", "reportedCurrency": "USD", "netInterestIncome": "-935000", "nonInterestIncome": "None", "operatingExpenses": "24133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61744000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2819000", "sellingGeneralAndAdministrative": "24133000", "netIncomeFromContinuingOperations": "6277000" }, "balance": { "goodwill": "19860000", "inventory": "203652000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "571694000", "longTermDebt": "55496000", "shortTermDebt": "5434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "21456000", "reportedCurrency": "USD", "retainedEarnings": "139548000", "totalLiabilities": "119711000", "otherCurrentAssets": "50400000", "totalCurrentAssets": "288374000", "currentLongTermDebt": "1033000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "283320000", "currentAccountsPayable": "26278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "84328000", "totalShareholderEquity": "451983000", "capitalLeaseObligations": "27799000", "otherCurrentLiabilities": "5568000", "totalCurrentLiabilities": "40246000", "otherNonCurrentLiabilities": "164000", "totalNonCurrentLiabilities": "79465000", "cashAndShortTermInvestments": "2637000", "commonStockSharesOutstanding": "53247979", "intangibleAssetsExcludingGoodwill": "21456000", "cashAndCashEquivalentsAtCarryingValue": "2637000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6277000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-23961000", "operatingCashflow": "-21473000", "capitalExpenditures": "3574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18011000", "cashflowFromInvestment": "226000", "stockBasedCompensation": "799000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-108000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2819000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 94422000, "cost_of_revenue": 70006000, "gross_profit": 24416000, "ebit": -1051000, "ebitda": 1896000, "pretax_income": -640000, "tax_provision": 2092000, "net_income": -2732000, "net_income_to_common": -2732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5873000, "total_current_assets": 264774000, "total_assets": 553938000, "short_term_debt": 5871000, "long_term_debt": 36281000, "total_debt": 42152000, "total_liabilities": 108923000, "total_equity": 445015000, "shares_outstanding": 51536593, "goodwill_and_intangibles": 41846000 }, "cash_flow": { "operating_cash_flow": -6099000, "capital_expenditure": 3593000, "free_cash_flow": -2506000, "dividends_paid": 104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20247, "ticker_id": 4865, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1051000", "ebitda": "1896000", "netIncome": "-2732000", "grossProfit": "24416000", "depreciation": "None", "totalRevenue": "94422000", "costOfRevenue": "70006000", "interestIncome": "None", "incomeBeforeTax": "-640000", "interestExpense": "1022999", "operatingIncome": "-1051000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2092000", "reportedCurrency": "USD", "netInterestIncome": "-1023000", "nonInterestIncome": "None", "operatingExpenses": "25467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2947000", "sellingGeneralAndAdministrative": "25467000", "netIncomeFromContinuingOperations": "-2732000" }, "balance": { "goodwill": "19860000", "inventory": "177770000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "553938000", "longTermDebt": "36281000", "shortTermDebt": "5871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21986000", "reportedCurrency": "USD", "retainedEarnings": "133271000", "totalLiabilities": "108923000", "otherCurrentAssets": "227662000", "totalCurrentAssets": "264774000", "currentLongTermDebt": "1278000", "longTermInvestments": "None", "shortTermInvestments": "13152000", "currentNetReceivables": "31239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289164000", "currentAccountsPayable": "29899000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37529000", "totalShareholderEquity": "445015000", "capitalLeaseObligations": "28970000", "otherCurrentLiabilities": "8476000", "totalCurrentLiabilities": "45713000", "otherNonCurrentLiabilities": "166000", "totalNonCurrentLiabilities": "63210000", "cashAndShortTermInvestments": "5873000", "commonStockSharesOutstanding": "51536593", "intangibleAssetsExcludingGoodwill": "21986000", "cashAndCashEquivalentsAtCarryingValue": "5873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2732000", "profitLoss": "None", "dividendPayout": "104000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-319000", "operatingCashflow": "-6099000", "capitalExpenditures": "3593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12411000", "cashflowFromInvestment": "-3593000", "stockBasedCompensation": "3112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94422000, "cost_of_revenue": 70006000, "gross_profit": 24416000, "research_and_development": null, "selling_general_admin": 25467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1051000, "depreciation_amortisation": 2947000, "ebitda": 1896000, "interest_expense": 1022999, "interest_income": null, "other_non_operating": null, "pretax_income": -640000, "tax_provision": 2092000, "effective_tax_rate": null, "net_income": -2732000, "net_income_continuing_ops": -2732000, "net_income_to_common": -2732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5873000, "short_term_investments": 13152000, "net_receivables": 31239000, "inventory": 177770000, "other_current_assets": null, "total_current_assets": 264774000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 21986000, "goodwill_and_intangibles": 41846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 289164000, "total_assets": 553938000, "short_term_debt": 5871000, "accounts_payable": 29899000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45713000, "long_term_debt": 36281000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63210000, "total_liabilities": 108923000, "total_debt": 42152000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 133271000, "total_equity": 445015000, "shares_outstanding": 51536593, "operating_cash_flow": -6099000, "stock_based_compensation": 3112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3593000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3593000, "dividends_paid": 104000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12411000, "free_cash_flow": -2506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1051000", "ebitda": "1896000", "netIncome": "-2732000", "grossProfit": "24416000", "depreciation": "None", "totalRevenue": "94422000", "costOfRevenue": "70006000", "interestIncome": "None", "incomeBeforeTax": "-640000", "interestExpense": "1022999", "operatingIncome": "-1051000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2092000", "reportedCurrency": "USD", "netInterestIncome": "-1023000", "nonInterestIncome": "None", "operatingExpenses": "25467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "70006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2947000", "sellingGeneralAndAdministrative": "25467000", "netIncomeFromContinuingOperations": "-2732000" }, "balance": { "goodwill": "19860000", "inventory": "177770000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "553938000", "longTermDebt": "36281000", "shortTermDebt": "5871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "21986000", "reportedCurrency": "USD", "retainedEarnings": "133271000", "totalLiabilities": "108923000", "otherCurrentAssets": "227662000", "totalCurrentAssets": "264774000", "currentLongTermDebt": "1278000", "longTermInvestments": "None", "shortTermInvestments": "13152000", "currentNetReceivables": "31239000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289164000", "currentAccountsPayable": "29899000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "37529000", "totalShareholderEquity": "445015000", "capitalLeaseObligations": "28970000", "otherCurrentLiabilities": "8476000", "totalCurrentLiabilities": "45713000", "otherNonCurrentLiabilities": "166000", "totalNonCurrentLiabilities": "63210000", "cashAndShortTermInvestments": "5873000", "commonStockSharesOutstanding": "51536593", "intangibleAssetsExcludingGoodwill": "21986000", "cashAndCashEquivalentsAtCarryingValue": "5873000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2732000", "profitLoss": "None", "dividendPayout": "104000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-319000", "operatingCashflow": "-6099000", "capitalExpenditures": "3593000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12411000", "cashflowFromInvestment": "-3593000", "stockBasedCompensation": "3112000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "104000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2947000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 92484000, "cost_of_revenue": 69010000, "gross_profit": 23474000, "ebit": -1929000, "ebitda": 675000, "pretax_income": -2107000, "tax_provision": -1959000, "net_income": -148000, "net_income_to_common": -148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3154000, "total_current_assets": 286128000, "total_assets": 553902000, "short_term_debt": 5210000, "long_term_debt": 16527000, "total_debt": 21737000, "total_liabilities": 102640000, "total_equity": 451262000, "shares_outstanding": 51321026, "goodwill_and_intangibles": 42381000 }, "cash_flow": { "operating_cash_flow": -38854000, "capital_expenditure": 2952000, "free_cash_flow": -35902000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20249, "ticker_id": 4865, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1929000", "ebitda": "675000", "netIncome": "-148000", "grossProfit": "23474000", "depreciation": "None", "totalRevenue": "92484000", "costOfRevenue": "69010000", "interestIncome": "None", "incomeBeforeTax": "-2107000", "interestExpense": "250000", "operatingIncome": "-1929000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1959000", "reportedCurrency": "USD", "netInterestIncome": "-250000", "nonInterestIncome": "None", "operatingExpenses": "25403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2604000", "sellingGeneralAndAdministrative": "25403000", "netIncomeFromContinuingOperations": "-148000" }, "balance": { "goodwill": "19860000", "inventory": "200807000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "553902000", "longTermDebt": "16527000", "shortTermDebt": "5210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "22521000", "reportedCurrency": "USD", "retainedEarnings": "136003000", "totalLiabilities": "102640000", "otherCurrentAssets": "51133000", "totalCurrentAssets": "286128000", "currentLongTermDebt": "632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31034000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267774000", "currentAccountsPayable": "38954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46975000", "totalShareholderEquity": "451262000", "capitalLeaseObligations": "29816000", "otherCurrentLiabilities": "3731000", "totalCurrentLiabilities": "56920000", "otherNonCurrentLiabilities": "303000", "totalNonCurrentLiabilities": "45720000", "cashAndShortTermInvestments": "3154000", "commonStockSharesOutstanding": "51321026", "intangibleAssetsExcludingGoodwill": "22521000", "cashAndCashEquivalentsAtCarryingValue": "3154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-148000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-34035000", "operatingCashflow": "-38854000", "capitalExpenditures": "2952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8566000", "cashflowFromInvestment": "-1202000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2695000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 92484000, "cost_of_revenue": 69010000, "gross_profit": 23474000, "research_and_development": null, "selling_general_admin": 25403000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1929000, "depreciation_amortisation": 2604000, "ebitda": 675000, "interest_expense": 250000, "interest_income": null, "other_non_operating": null, "pretax_income": -2107000, "tax_provision": -1959000, "effective_tax_rate": null, "net_income": -148000, "net_income_continuing_ops": -148000, "net_income_to_common": -148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3154000, "short_term_investments": null, "net_receivables": 31034000, "inventory": 200807000, "other_current_assets": null, "total_current_assets": 286128000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 22521000, "goodwill_and_intangibles": 42381000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 267774000, "total_assets": 553902000, "short_term_debt": 5210000, "accounts_payable": 38954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56920000, "long_term_debt": 16527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45720000, "total_liabilities": 102640000, "total_debt": 21737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 136003000, "total_equity": 451262000, "shares_outstanding": 51321026, "operating_cash_flow": -38854000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1202000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8566000, "free_cash_flow": -35902000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1929000", "ebitda": "675000", "netIncome": "-148000", "grossProfit": "23474000", "depreciation": "None", "totalRevenue": "92484000", "costOfRevenue": "69010000", "interestIncome": "None", "incomeBeforeTax": "-2107000", "interestExpense": "250000", "operatingIncome": "-1929000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1959000", "reportedCurrency": "USD", "netInterestIncome": "-250000", "nonInterestIncome": "None", "operatingExpenses": "25403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69010000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2604000", "sellingGeneralAndAdministrative": "25403000", "netIncomeFromContinuingOperations": "-148000" }, "balance": { "goodwill": "19860000", "inventory": "200807000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "553902000", "longTermDebt": "16527000", "shortTermDebt": "5210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "22521000", "reportedCurrency": "USD", "retainedEarnings": "136003000", "totalLiabilities": "102640000", "otherCurrentAssets": "51133000", "totalCurrentAssets": "286128000", "currentLongTermDebt": "632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "31034000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267774000", "currentAccountsPayable": "38954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "46975000", "totalShareholderEquity": "451262000", "capitalLeaseObligations": "29816000", "otherCurrentLiabilities": "3731000", "totalCurrentLiabilities": "56920000", "otherNonCurrentLiabilities": "303000", "totalNonCurrentLiabilities": "45720000", "cashAndShortTermInvestments": "3154000", "commonStockSharesOutstanding": "51321026", "intangibleAssetsExcludingGoodwill": "22521000", "cashAndCashEquivalentsAtCarryingValue": "3154000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-148000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-34035000", "operatingCashflow": "-38854000", "capitalExpenditures": "2952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8566000", "cashflowFromInvestment": "-1202000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2695000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "income_statement": { "revenue": 69326000, "cost_of_revenue": 49186000, "gross_profit": 20140000, "ebit": -6957000, "ebitda": -4260000, "pretax_income": -5045000, "tax_provision": -2357000, "net_income": -2688000, "net_income_to_common": -2688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34644000, "total_current_assets": 312344000, "total_assets": 549936000, "short_term_debt": 4586000, "long_term_debt": 8559000, "total_debt": 13145000, "total_liabilities": 101672000, "total_equity": 448264000, "shares_outstanding": 51404653, "goodwill_and_intangibles": 42917000 }, "cash_flow": { "operating_cash_flow": -66755000, "capital_expenditure": 3333000, "free_cash_flow": -63422000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 20250, "ticker_id": 4865, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:33:55.521524+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6957000", "ebitda": "-4260000", "netIncome": "-2688000", "grossProfit": "20140000", "depreciation": "None", "totalRevenue": "69326000", "costOfRevenue": "49186000", "interestIncome": "None", "incomeBeforeTax": "-5045000", "interestExpense": "381000", "operatingIncome": "-6957000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2357000", "reportedCurrency": "USD", "netInterestIncome": "381000", "nonInterestIncome": "None", "operatingExpenses": "27097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1531000", "costofGoodsAndServicesSold": "49186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2697000", "sellingGeneralAndAdministrative": "27097000", "netIncomeFromContinuingOperations": "-2688000" }, "balance": { "goodwill": "19860000", "inventory": "198023000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "549936000", "longTermDebt": "8559000", "shortTermDebt": "4586000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "23057000", "reportedCurrency": "USD", "retainedEarnings": "136151000", "totalLiabilities": "101672000", "otherCurrentAssets": "47789000", "totalCurrentAssets": "312344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7833000", "currentNetReceivables": "31888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237592000", "currentAccountsPayable": "26088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "125556000", "shortLongTermDebtTotal": "39532000", "totalShareholderEquity": "448264000", "capitalLeaseObligations": "30973000", "otherCurrentLiabilities": "5364000", "totalCurrentLiabilities": "62909000", "otherNonCurrentLiabilities": "220000", "totalNonCurrentLiabilities": "38763000", "cashAndShortTermInvestments": "34644000", "commonStockSharesOutstanding": "51404653", "intangibleAssetsExcludingGoodwill": "23057000", "cashAndCashEquivalentsAtCarryingValue": "34644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2688000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-85295000", "operatingCashflow": "-66755000", "capitalExpenditures": "3333000", "changeInReceivables": "4381000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8837000", "cashflowFromInvestment": "4867000", "stockBasedCompensation": "3028000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-53051000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 69326000, "cost_of_revenue": 49186000, "gross_profit": 20140000, "research_and_development": null, "selling_general_admin": 27097000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6957000, "depreciation_amortisation": 2697000, "ebitda": -4260000, "interest_expense": 381000, "interest_income": null, "other_non_operating": null, "pretax_income": -5045000, "tax_provision": -2357000, "effective_tax_rate": null, "net_income": -2688000, "net_income_continuing_ops": -2688000, "net_income_to_common": -2688000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34644000, "short_term_investments": 7833000, "net_receivables": 31888000, "inventory": 198023000, "other_current_assets": null, "total_current_assets": 312344000, "net_ppe": null, "goodwill": 19860000, "intangible_assets": 23057000, "goodwill_and_intangibles": 42917000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 237592000, "total_assets": 549936000, "short_term_debt": 4586000, "accounts_payable": 26088000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 62909000, "long_term_debt": 8559000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 38763000, "total_liabilities": 101672000, "total_debt": 13145000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 136151000, "total_equity": 448264000, "shares_outstanding": 51404653, "operating_cash_flow": -66755000, "stock_based_compensation": 3028000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4867000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8837000, "free_cash_flow": -63422000, "net_change_in_cash": -53051000 }, "raw_data": { "income": { "ebit": "-6957000", "ebitda": "-4260000", "netIncome": "-2688000", "grossProfit": "20140000", "depreciation": "None", "totalRevenue": "69326000", "costOfRevenue": "49186000", "interestIncome": "None", "incomeBeforeTax": "-5045000", "interestExpense": "381000", "operatingIncome": "-6957000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-2357000", "reportedCurrency": "USD", "netInterestIncome": "381000", "nonInterestIncome": "None", "operatingExpenses": "27097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1531000", "costofGoodsAndServicesSold": "49186000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2697000", "sellingGeneralAndAdministrative": "27097000", "netIncomeFromContinuingOperations": "-2688000" }, "balance": { "goodwill": "19860000", "inventory": "198023000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "549936000", "longTermDebt": "8559000", "shortTermDebt": "4586000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "23057000", "reportedCurrency": "USD", "retainedEarnings": "136151000", "totalLiabilities": "101672000", "otherCurrentAssets": "47789000", "totalCurrentAssets": "312344000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "7833000", "currentNetReceivables": "31888000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "237592000", "currentAccountsPayable": "26088000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "125556000", "shortLongTermDebtTotal": "39532000", "totalShareholderEquity": "448264000", "capitalLeaseObligations": "30973000", "otherCurrentLiabilities": "5364000", "totalCurrentLiabilities": "62909000", "otherNonCurrentLiabilities": "220000", "totalNonCurrentLiabilities": "38763000", "cashAndShortTermInvestments": "34644000", "commonStockSharesOutstanding": "51404653", "intangibleAssetsExcludingGoodwill": "23057000", "cashAndCashEquivalentsAtCarryingValue": "34644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2688000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-85295000", "operatingCashflow": "-66755000", "capitalExpenditures": "3333000", "changeInReceivables": "4381000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8837000", "cashflowFromInvestment": "4867000", "stockBasedCompensation": "3028000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-53051000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }