{ "ticker": { "uuid": "559d8b2a-65a6-45b2-a779-22b84de1e939", "symbol": "FNKO", "name": "Funko Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/559d8b2a-65a6-45b2-a779-22b84de1e939/", "api_url": "https://sharemaestro.com/factors/api/tickers/559d8b2a-65a6-45b2-a779-22b84de1e939/" }, "ticker_metadata": { "id": 6094, "uuid": "559d8b2a-65a6-45b2-a779-22b84de1e939", "symbol": "FNKO", "name": "Funko Inc", "asset_type": "equity", "market_cap": 307955000, "stock_exchange_id": 2, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "Funko, Inc., a pop culture consumer products company, designs, sources, and distributes licensed pop culture products in the United States, Europe, and internationally. The company is headquartered in Everett, Washington.", "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": "559d8b2a-65a6-45b2-a779-22b84de1e939", "symbol": "FNKO", "name": "Funko Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/559d8b2a-65a6-45b2-a779-22b84de1e939/", "api_url": "https://sharemaestro.com/factors/api/tickers/559d8b2a-65a6-45b2-a779-22b84de1e939/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.5, "value": 0.79, "quality": 0.08, "momentum": 0.27, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 5.1, "market_cap": 282667500, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0564, "shareholder_yield": 0, "roe": -0.342, "piotroski_f_score": 2, "momentum_12_1": 0.0936, "volatility_252d": 0.8995 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:50.463973+00:00", "batch_id": "" }, "size": { "price_close": 5.1, "market_cap": 282667500, "market_cap_usd": 282667500, "enterprise_value": 480628500, "shares_outstanding": 55425000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.6712, "ptbv_ratio": null, "ps_ratio": 0.3078, "pcf_ratio": 10.3572, "pfcf_ratio": 4.5654, "ev_ebitda": 17.7177, "ev_ebit": -15.2668, "ev_sales": 0.5233, "ev_fcf": 7.7627, "earnings_yield": null, "fcf_yield": 0.1288, "price_to_sales": 0.3078, "price_to_book": 1.6712, "price_to_cashflow": 10.3572, "ebitda_to_ev": 0.0564, "sales_yield": 1.9108 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3955, "operating_margin": -0.0343, "net_margin": -0.063, "ebitda_margin": 0.0295, "fcf_margin": 0.0674, "roe": -0.342, "roa": -0.0924, "roic": -0.0643, "roc_greenblatt": null, "asset_turnover": 1.4674, "cash_conversion": -1.0703, "accruals_ratio": -0.136, "sbc_to_revenue": 0.0116, "piotroski_f_score": 2, "altman_z_score": 1.2973, "earnings_stability_5y": 1.7558, "revenue_stability_5y": 0.2225, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5804, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.7003, "net_debt_to_ebitda": 7.2976, "debt_to_assets": 0.3711, "interest_coverage": -1.5573, "current_ratio": 1.1465, "quick_ratio": 0.7812, "net_debt": 197961000, "local_beta": 0.0013, "volatility_252d": 0.8995, "volatility_60d": 1.9808, "max_drawdown_12m": -0.5205, "risk_adjusted_momentum": 0.104 }, "growth": { "revenue_growth_1y": -0.1039, "revenue_growth_3y_cagr": -0.1178, "revenue_growth_5y_cagr": 0.0684, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4923, "book_value_growth_1y": -0.2369, "revenue_growth": -0.1039, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0304, "price_return_3m": 0.1135, "price_return_6m": 0.6944, "price_return_9m": 0.5596, "price_return_12m": 0.0603, "price_return_12m_ex1m": 0.0936, "momentum_6m": 0.6944, "momentum_12m": 0.0603, "momentum_12_1": 0.0936, "distance_from_52w_high": -0.1021, "distance_from_52w_low": 1.0732, "relative_strength": -0.0976 }, "raw_ttm": { "revenue_ttm": 918389000, "gross_profit_ttm": 363225000, "ebit_ttm": -31482000, "ebitda_ttm": 27127000, "net_income_ttm": -57847000, "eps_diluted_ttm": -1.0437, "operating_cash_flow_ttm": 27292000, "capital_expenditure_ttm": 34623000, "fcf_ttm": 61915000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20216000, "cash_and_equivalents": 34295000, "total_current_assets": 241099000, "total_current_liabilities": 210299000, "net_ppe": null, "total_assets": 625870000, "total_debt": 232256000, "total_equity": 169141000, "net_working_capital": 32528000, "book_value_per_share": 3.0517, "retained_earnings": -194217000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -96558000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 45, "rank_ev_ebitda": 72, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 88, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 57, "rank_fcf_margin": 76, "rank_piotroski": 98, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 62 }, "composites": { "value_composite": 21, "quality_composite": 92, "momentum_composite": 73, "growth_composite": 85, "yield_composite": 96, "svqf_composite": 48, "vc1_composite": 28, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 50, "quality_value_composite": 0.2514, "os_score": 0.5, "value_percentile": 0.79, "quality_percentile": 0.08, "momentum_percentile": 0.27, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": 67, "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": 1229, "ticker_id": 6094, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:50.463973+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.1, "market_cap": 282667500, "market_cap_usd": 282667500, "enterprise_value": 480628500, "shares_outstanding": 55425000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.67119445, "ptbv_ratio": null, "ps_ratio": 0.30778624, "pcf_ratio": 10.35715594, "pfcf_ratio": 4.56541226, "ev_ebitda": 17.71771667, "ev_ebit": -15.26677149, "ev_sales": 0.52333869, "ev_fcf": 7.76271501, "earnings_yield": null, "fcf_yield": 0.12882091, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.39550234, "operating_margin": -0.03427959, "net_margin": -0.06298747, "ebitda_margin": 0.02953759, "fcf_margin": 0.06741697, "roe": -0.3420046, "roa": -0.09242654, "roic": -0.06431864, "roc_greenblatt": null, "asset_turnover": 1.46737981, "cash_conversion": -1.07032344, "accruals_ratio": -0.13603304, "sbc_to_revenue": 0.0116345, "debt_to_equity": 2.70028556, "net_debt_to_ebitda": 7.29756331, "debt_to_assets": 0.37109304, "interest_coverage": -1.55728136, "current_ratio": 1.14645814, "quick_ratio": 0.78118774, "net_debt": 197961000, "revenue_growth_1y": -0.10391457, "revenue_growth_3y_cagr": -0.11778557, "revenue_growth_5y_cagr": 0.06835634, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.49225445, "book_value_growth_1y": -0.23694049, "piotroski_f_score": 2, "altman_z_score": 1.29733564, "earnings_stability_5y": 1.755787, "revenue_stability_5y": 0.222513, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03041825, "price_return_3m": 0.11353712, "price_return_6m": 0.69435216, "price_return_9m": 0.55963303, "price_return_12m": 0.06029106, "price_return_12m_ex1m": 0.09355509, "distance_from_52w_high": -0.10211268, "distance_from_52w_low": 1.07317073, "relative_strength": -0.09764999, "local_beta": 0.0013, "volatility_252d": 0.89953, "volatility_60d": 1.980792, "max_drawdown_12m": -0.52046784, "revenue_ttm": 918389000, "gross_profit_ttm": 363225000, "ebit_ttm": -31482000, "ebitda_ttm": 27127000, "net_income_ttm": -57847000, "eps_diluted_ttm": -1.04369869, "operating_cash_flow_ttm": 27292000, "capital_expenditure_ttm": 34623000, "fcf_ttm": 61915000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20216000, "cash_and_equivalents": 34295000, "total_current_assets": 241099000, "total_current_liabilities": 210299000, "net_ppe": null, "total_assets": 625870000, "total_debt": 232256000, "total_equity": 169141000, "net_working_capital": 32528000, "book_value_per_share": 3.05170952, "retained_earnings": -194217000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -96558000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 45, "rank_ev_ebitda": 72, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 88, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 57, "rank_fcf_margin": 76, "rank_piotroski": 98, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 62, "value_composite": 21, "quality_composite": 92, "momentum_composite": 73, "growth_composite": 85, "yield_composite": 96, "svqf_composite": 48, "vc1_composite": 28, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": 67, "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": 5.1, "os": 0.5, "value": 0.79, "quality": 0.08, "momentum": 0.27, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.342, "momentum_12_1": 0.0936, "complete_fields": { "id": 1229, "ticker_id": 6094, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:50.463973+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.1, "market_cap": 282667500, "market_cap_usd": 282667500, "enterprise_value": 480628500, "shares_outstanding": 55425000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.67119445, "ptbv_ratio": null, "ps_ratio": 0.30778624, "pcf_ratio": 10.35715594, "pfcf_ratio": 4.56541226, "ev_ebitda": 17.71771667, "ev_ebit": -15.26677149, "ev_sales": 0.52333869, "ev_fcf": 7.76271501, "earnings_yield": null, "fcf_yield": 0.12882091, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.39550234, "operating_margin": -0.03427959, "net_margin": -0.06298747, "ebitda_margin": 0.02953759, "fcf_margin": 0.06741697, "roe": -0.3420046, "roa": -0.09242654, "roic": -0.06431864, "roc_greenblatt": null, "asset_turnover": 1.46737981, "cash_conversion": -1.07032344, "accruals_ratio": -0.13603304, "sbc_to_revenue": 0.0116345, "debt_to_equity": 2.70028556, "net_debt_to_ebitda": 7.29756331, "debt_to_assets": 0.37109304, "interest_coverage": -1.55728136, "current_ratio": 1.14645814, "quick_ratio": 0.78118774, "net_debt": 197961000, "revenue_growth_1y": -0.10391457, "revenue_growth_3y_cagr": -0.11778557, "revenue_growth_5y_cagr": 0.06835634, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.49225445, "book_value_growth_1y": -0.23694049, "piotroski_f_score": 2, "altman_z_score": 1.29733564, "earnings_stability_5y": 1.755787, "revenue_stability_5y": 0.222513, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03041825, "price_return_3m": 0.11353712, "price_return_6m": 0.69435216, "price_return_9m": 0.55963303, "price_return_12m": 0.06029106, "price_return_12m_ex1m": 0.09355509, "distance_from_52w_high": -0.10211268, "distance_from_52w_low": 1.07317073, "relative_strength": -0.09764999, "local_beta": 0.0013, "volatility_252d": 0.89953, "volatility_60d": 1.980792, "max_drawdown_12m": -0.52046784, "revenue_ttm": 918389000, "gross_profit_ttm": 363225000, "ebit_ttm": -31482000, "ebitda_ttm": 27127000, "net_income_ttm": -57847000, "eps_diluted_ttm": -1.04369869, "operating_cash_flow_ttm": 27292000, "capital_expenditure_ttm": 34623000, "fcf_ttm": 61915000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 20216000, "cash_and_equivalents": 34295000, "total_current_assets": 241099000, "total_current_liabilities": 210299000, "net_ppe": null, "total_assets": 625870000, "total_debt": 232256000, "total_equity": 169141000, "net_working_capital": 32528000, "book_value_per_share": 3.05170952, "retained_earnings": -194217000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -96558000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 50, "rank_pb": 43, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 45, "rank_ev_ebitda": 72, "rank_ev_ebit": 10, "rank_earnings_yield": 50, "rank_fcf_yield": 30, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 88, "rank_roc": 50, "rank_roic": 86, "rank_gross_margin": 57, "rank_fcf_margin": 76, "rank_piotroski": 98, "rank_accruals": 13, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 91, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 56, "rank_relative_strength": 62, "value_composite": 21, "quality_composite": 92, "momentum_composite": 73, "growth_composite": 85, "yield_composite": 96, "svqf_composite": 48, "vc1_composite": 28, "vc2_composite": 69, "vc3_composite": 69, "trending_value_composite": null, "overall_composite": 50, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 58, "small_cap_core_rank": 67, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 908209000, "cost_of_revenue": 556940000, "gross_profit": 351269000, "ebit": -44758000, "ebitda": 14339000, "pretax_income": -63939000, "tax_provision": 4356000, "net_income": -67360000, "net_income_to_common": -67360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42148000, "total_current_assets": 290396000, "total_assets": 685234000, "short_term_debt": 40724000, "long_term_debt": 202246000, "total_debt": 242970000, "total_liabilities": 499420000, "total_equity": 185814000, "shares_outstanding": 54387000, "goodwill_and_intangibles": 269726000 }, "cash_flow": { "operating_cash_flow": -5120000, "capital_expenditure": 32965000, "free_cash_flow": 27845000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73497, "ticker_id": 6094, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-44758000", "ebitda": "14339000", "netIncome": "-67360000", "grossProfit": "351269000", "depreciation": "None", "totalRevenue": "908209000", "costOfRevenue": "556940000", "interestIncome": "None", "incomeBeforeTax": "-63939000", "interestExpense": "19181000", "operatingIncome": "-45543000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4356000", "reportedCurrency": "USD", "netInterestIncome": "-19181000", "nonInterestIncome": "None", "operatingExpenses": "396812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "556940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59097000", "sellingGeneralAndAdministrative": "337715000", "netIncomeFromContinuingOperations": "-68295000" }, "balance": { "goodwill": "133900000", "inventory": "83136000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "685234000", "longTermDebt": "202246000", "shortTermDebt": "40724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "135826000", "reportedCurrency": "USD", "retainedEarnings": "-176142000", "totalLiabilities": "499420000", "otherCurrentAssets": "48094000", "totalCurrentAssets": "290396000", "currentLongTermDebt": "23057000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394838000", "currentAccountsPayable": "64748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "291650000", "totalShareholderEquity": "185814000", "capitalLeaseObligations": "67472000", "otherCurrentLiabilities": "138445000", "totalCurrentLiabilities": "243917000", "otherNonCurrentLiabilities": "4261000", "totalNonCurrentLiabilities": "255503000", "cashAndShortTermInvestments": "42148000", "commonStockSharesOutstanding": "54387000", "intangibleAssetsExcludingGoodwill": "135826000", "cashAndCashEquivalentsAtCarryingValue": "42148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68295000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11812000", "operatingCashflow": "-5120000", "capitalExpenditures": "32965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42037000", "cashflowFromInvestment": "-31902000", "stockBasedCompensation": "11536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59097000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 908209000, "cost_of_revenue": 556940000, "gross_profit": 351269000, "research_and_development": 5700000, "selling_general_admin": 337715000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -44758000, "depreciation_amortisation": 59097000, "ebitda": 14339000, "interest_expense": 19181000, "interest_income": null, "other_non_operating": null, "pretax_income": -63939000, "tax_provision": 4356000, "effective_tax_rate": null, "net_income": -67360000, "net_income_continuing_ops": -68295000, "net_income_to_common": -67360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42148000, "short_term_investments": null, "net_receivables": 117018000, "inventory": 83136000, "other_current_assets": null, "total_current_assets": 290396000, "net_ppe": null, "goodwill": 133900000, "intangible_assets": 135826000, "goodwill_and_intangibles": 269726000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 394838000, "total_assets": 685234000, "short_term_debt": 40724000, "accounts_payable": 64748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243917000, "long_term_debt": 202246000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 255503000, "total_liabilities": 499420000, "total_debt": 242970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176142000, "total_equity": 185814000, "shares_outstanding": 54387000, "operating_cash_flow": -5120000, "stock_based_compensation": 11536000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31902000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 42037000, "free_cash_flow": 27845000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-44758000", "ebitda": "14339000", "netIncome": "-67360000", "grossProfit": "351269000", "depreciation": "None", "totalRevenue": "908209000", "costOfRevenue": "556940000", "interestIncome": "None", "incomeBeforeTax": "-63939000", "interestExpense": "19181000", "operatingIncome": "-45543000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4356000", "reportedCurrency": "USD", "netInterestIncome": "-19181000", "nonInterestIncome": "None", "operatingExpenses": "396812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "556940000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59097000", "sellingGeneralAndAdministrative": "337715000", "netIncomeFromContinuingOperations": "-68295000" }, "balance": { "goodwill": "133900000", "inventory": "83136000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "685234000", "longTermDebt": "202246000", "shortTermDebt": "40724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "135826000", "reportedCurrency": "USD", "retainedEarnings": "-176142000", "totalLiabilities": "499420000", "otherCurrentAssets": "48094000", "totalCurrentAssets": "290396000", "currentLongTermDebt": "23057000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394838000", "currentAccountsPayable": "64748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "291650000", "totalShareholderEquity": "185814000", "capitalLeaseObligations": "67472000", "otherCurrentLiabilities": "138445000", "totalCurrentLiabilities": "243917000", "otherNonCurrentLiabilities": "4261000", "totalNonCurrentLiabilities": "255503000", "cashAndShortTermInvestments": "42148000", "commonStockSharesOutstanding": "54387000", "intangibleAssetsExcludingGoodwill": "135826000", "cashAndCashEquivalentsAtCarryingValue": "42148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-68295000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11812000", "operatingCashflow": "-5120000", "capitalExpenditures": "32965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "42037000", "cashflowFromInvestment": "-31902000", "stockBasedCompensation": "11536000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59097000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 1049850000, "cost_of_revenue": 615318000, "gross_profit": 434532000, "ebit": 10069000, "ebitda": 72652000, "pretax_income": -10506000, "tax_provision": 4564000, "net_income": -14718000, "net_income_to_common": -14718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34655000, "total_current_assets": 287059000, "total_assets": 707254000, "short_term_debt": 99614000, "long_term_debt": 100303000, "total_debt": 199917000, "total_liabilities": 470901000, "total_equity": 233019000, "shares_outstanding": 52043490, "goodwill_and_intangibles": 285199000 }, "cash_flow": { "operating_cash_flow": 123524000, "capital_expenditure": 32791000, "free_cash_flow": 156315000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73502, "ticker_id": 6094, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10069000", "ebitda": "72652000", "netIncome": "-14718000", "grossProfit": "434532000", "depreciation": "None", "totalRevenue": "1049850000", "costOfRevenue": "615318000", "interestIncome": "None", "incomeBeforeTax": "-10506000", "interestExpense": "20575000", "operatingIncome": "12991000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4564000", "reportedCurrency": "USD", "netInterestIncome": "-20575000", "nonInterestIncome": "None", "operatingExpenses": "421541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "615318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62583000", "sellingGeneralAndAdministrative": "305265000", "netIncomeFromContinuingOperations": "-15070000" }, "balance": { "goodwill": "133652000", "inventory": "92580000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "707254000", "longTermDebt": "100303000", "shortTermDebt": "99614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "151547000", "reportedCurrency": "USD", "retainedEarnings": "-108782000", "totalLiabilities": "470901000", "otherCurrentAssets": "39942000", "totalCurrentAssets": "287059000", "currentLongTermDebt": "82512000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420195000", "currentAccountsPayable": "63130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "260307000", "totalShareholderEquity": "233019000", "capitalLeaseObligations": "77492000", "otherCurrentLiabilities": "127970000", "totalCurrentLiabilities": "305794000", "otherNonCurrentLiabilities": "4414000", "totalNonCurrentLiabilities": "165107000", "cashAndShortTermInvestments": "34655000", "commonStockSharesOutstanding": "52043490", "intangibleAssetsExcludingGoodwill": "151547000", "cashAndCashEquivalentsAtCarryingValue": "34655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15070000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26216000", "operatingCashflow": "123524000", "capitalExpenditures": "32791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99242000", "cashflowFromInvestment": "-25228000", "stockBasedCompensation": "13602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1049850000, "cost_of_revenue": 615318000, "gross_profit": 434532000, "research_and_development": null, "selling_general_admin": 305265000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10069000, "depreciation_amortisation": 62583000, "ebitda": 72652000, "interest_expense": 20575000, "interest_income": null, "other_non_operating": null, "pretax_income": -10506000, "tax_provision": 4564000, "effective_tax_rate": null, "net_income": -14718000, "net_income_continuing_ops": -15070000, "net_income_to_common": -14718000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34655000, "short_term_investments": null, "net_receivables": 119882000, "inventory": 92580000, "other_current_assets": null, "total_current_assets": 287059000, "net_ppe": null, "goodwill": 133652000, "intangible_assets": 151547000, "goodwill_and_intangibles": 285199000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 420195000, "total_assets": 707254000, "short_term_debt": 99614000, "accounts_payable": 63130000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305794000, "long_term_debt": 100303000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165107000, "total_liabilities": 470901000, "total_debt": 199917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108782000, "total_equity": 233019000, "shares_outstanding": 52043490, "operating_cash_flow": 123524000, "stock_based_compensation": 13602000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25228000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99242000, "free_cash_flow": 156315000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10069000", "ebitda": "72652000", "netIncome": "-14718000", "grossProfit": "434532000", "depreciation": "None", "totalRevenue": "1049850000", "costOfRevenue": "615318000", "interestIncome": "None", "incomeBeforeTax": "-10506000", "interestExpense": "20575000", "operatingIncome": "12991000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4564000", "reportedCurrency": "USD", "netInterestIncome": "-20575000", "nonInterestIncome": "None", "operatingExpenses": "421541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "615318000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62583000", "sellingGeneralAndAdministrative": "305265000", "netIncomeFromContinuingOperations": "-15070000" }, "balance": { "goodwill": "133652000", "inventory": "92580000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "707254000", "longTermDebt": "100303000", "shortTermDebt": "99614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "151547000", "reportedCurrency": "USD", "retainedEarnings": "-108782000", "totalLiabilities": "470901000", "otherCurrentAssets": "39942000", "totalCurrentAssets": "287059000", "currentLongTermDebt": "82512000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420195000", "currentAccountsPayable": "63130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "260307000", "totalShareholderEquity": "233019000", "capitalLeaseObligations": "77492000", "otherCurrentLiabilities": "127970000", "totalCurrentLiabilities": "305794000", "otherNonCurrentLiabilities": "4414000", "totalNonCurrentLiabilities": "165107000", "cashAndShortTermInvestments": "34655000", "commonStockSharesOutstanding": "52043490", "intangibleAssetsExcludingGoodwill": "151547000", "cashAndCashEquivalentsAtCarryingValue": "34655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15070000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26216000", "operatingCashflow": "123524000", "capitalExpenditures": "32791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99242000", "cashflowFromInvestment": "-25228000", "stockBasedCompensation": "13602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 1096086000, "cost_of_revenue": 732785000, "gross_profit": 363301000, "ebit": -67041000, "ebitda": -7278000, "pretax_income": -31941000, "tax_provision": 132497000, "net_income": -154079000, "net_income_to_common": -154079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36453000, "total_current_assets": 342876000, "total_assets": 804645000, "short_term_debt": 160058000, "long_term_debt": 130986000, "total_debt": 291044000, "total_liabilities": 566605000, "total_equity": 231941000, "shares_outstanding": 48332401, "goodwill_and_intangibles": 301183000 }, "cash_flow": { "operating_cash_flow": 30935000, "capital_expenditure": 35131000, "free_cash_flow": 66066000, "dividends_paid": 1118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73507, "ticker_id": 6094, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-67041000", "ebitda": "-7278000", "netIncome": "-154079000", "grossProfit": "363301000", "depreciation": "None", "totalRevenue": "1096086000", "costOfRevenue": "732785000", "interestIncome": "None", "incomeBeforeTax": "-31941000", "interestExpense": "27970000", "operatingIncome": "-103827000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "132497000", "reportedCurrency": "USD", "netInterestIncome": "-27970000", "nonInterestIncome": "None", "operatingExpenses": "467128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "732785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59763000", "sellingGeneralAndAdministrative": "339279000", "netIncomeFromContinuingOperations": "-164438000" }, "balance": { "goodwill": "133795000", "inventory": "119458000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "804645000", "longTermDebt": "130986000", "shortTermDebt": "160058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167388000", "reportedCurrency": "USD", "retainedEarnings": "-94064000", "totalLiabilities": "566605000", "otherCurrentAssets": "56134000", "totalCurrentAssets": "342876000", "currentLongTermDebt": "142572000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "461769000", "currentAccountsPayable": "52919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "362353000", "totalShareholderEquity": "231941000", "capitalLeaseObligations": "88795000", "otherCurrentLiabilities": "134955000", "totalCurrentLiabilities": "358832000", "otherNonCurrentLiabilities": "5076000", "totalNonCurrentLiabilities": "207773000", "cashAndShortTermInvestments": "36453000", "commonStockSharesOutstanding": "48332401", "intangibleAssetsExcludingGoodwill": "167388000", "cashAndCashEquivalentsAtCarryingValue": "36453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-164438000", "profitLoss": "None", "dividendPayout": "1118000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "122479000", "operatingCashflow": "30935000", "capitalExpenditures": "35131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25596000", "cashflowFromInvestment": "-39796000", "stockBasedCompensation": "10534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1096086000, "cost_of_revenue": 732785000, "gross_profit": 363301000, "research_and_development": 8000000, "selling_general_admin": 339279000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -67041000, "depreciation_amortisation": 59763000, "ebitda": -7278000, "interest_expense": 27970000, "interest_income": null, "other_non_operating": null, "pretax_income": -31941000, "tax_provision": 132497000, "effective_tax_rate": null, "net_income": -154079000, "net_income_continuing_ops": -164438000, "net_income_to_common": -154079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36453000, "short_term_investments": null, "net_receivables": 130831000, "inventory": 119458000, "other_current_assets": null, "total_current_assets": 342876000, "net_ppe": null, "goodwill": 133795000, "intangible_assets": 167388000, "goodwill_and_intangibles": 301183000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 461769000, "total_assets": 804645000, "short_term_debt": 160058000, "accounts_payable": 52919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 358832000, "long_term_debt": 130986000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 207773000, "total_liabilities": 566605000, "total_debt": 291044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94064000, "total_equity": 231941000, "shares_outstanding": 48332401, "operating_cash_flow": 30935000, "stock_based_compensation": 10534000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35131000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39796000, "dividends_paid": 1118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25596000, "free_cash_flow": 66066000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-67041000", "ebitda": "-7278000", "netIncome": "-154079000", "grossProfit": "363301000", "depreciation": "None", "totalRevenue": "1096086000", "costOfRevenue": "732785000", "interestIncome": "None", "incomeBeforeTax": "-31941000", "interestExpense": "27970000", "operatingIncome": "-103827000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "132497000", "reportedCurrency": "USD", "netInterestIncome": "-27970000", "nonInterestIncome": "None", "operatingExpenses": "467128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "732785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59763000", "sellingGeneralAndAdministrative": "339279000", "netIncomeFromContinuingOperations": "-164438000" }, "balance": { "goodwill": "133795000", "inventory": "119458000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "804645000", "longTermDebt": "130986000", "shortTermDebt": "160058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167388000", "reportedCurrency": "USD", "retainedEarnings": "-94064000", "totalLiabilities": "566605000", "otherCurrentAssets": "56134000", "totalCurrentAssets": "342876000", "currentLongTermDebt": "142572000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "461769000", "currentAccountsPayable": "52919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "362353000", "totalShareholderEquity": "231941000", "capitalLeaseObligations": "88795000", "otherCurrentLiabilities": "134955000", "totalCurrentLiabilities": "358832000", "otherNonCurrentLiabilities": "5076000", "totalNonCurrentLiabilities": "207773000", "cashAndShortTermInvestments": "36453000", "commonStockSharesOutstanding": "48332401", "intangibleAssetsExcludingGoodwill": "167388000", "cashAndCashEquivalentsAtCarryingValue": "36453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-164438000", "profitLoss": "None", "dividendPayout": "1118000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "122479000", "operatingCashflow": "30935000", "capitalExpenditures": "35131000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25596000", "cashflowFromInvestment": "-39796000", "stockBasedCompensation": "10534000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "55838000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57389000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 1322706000, "cost_of_revenue": 888685000, "gross_profit": 434021000, "ebit": -11920000, "ebitda": 35749000, "pretax_income": -23041000, "tax_provision": -17801000, "net_income": -8035000, "net_income_to_common": -8035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19200000, "total_current_assets": 473172000, "total_assets": 1091145000, "short_term_debt": 110945000, "long_term_debt": 153778000, "total_debt": 264723000, "total_liabilities": 701456000, "total_equity": 368224000, "shares_outstanding": 44554788, "goodwill_and_intangibles": 312664000 }, "cash_flow": { "operating_cash_flow": -40134000, "capital_expenditure": 59148000, "free_cash_flow": 19014000, "dividends_paid": 10710000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73512, "ticker_id": 6094, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11920000", "ebitda": "35749000", "netIncome": "-8035000", "grossProfit": "434021000", "depreciation": "None", "totalRevenue": "1322706000", "costOfRevenue": "888685000", "interestIncome": "None", "incomeBeforeTax": "-23041000", "interestExpense": "10334000", "operatingIncome": "-11920000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-17801000", "reportedCurrency": "USD", "netInterestIncome": "-10334000", "nonInterestIncome": "None", "operatingExpenses": "445941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10200000", "otherNonOperatingIncome": "-787000", "costofGoodsAndServicesSold": "888685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47669000", "sellingGeneralAndAdministrative": "371572000", "netIncomeFromContinuingOperations": "-5240000" }, "balance": { "goodwill": "131380000", "inventory": "246429000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1091145000", "longTermDebt": "153778000", "shortTermDebt": "110945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "181284000", "reportedCurrency": "USD", "retainedEarnings": "60015000", "totalLiabilities": "701456000", "otherCurrentAssets": "39648000", "totalCurrentAssets": "473172000", "currentLongTermDebt": "92041000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617973000", "currentAccountsPayable": "67651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102232000", "shortLongTermDebtTotal": "347079000", "totalShareholderEquity": "368224000", "capitalLeaseObligations": "101260000", "otherCurrentLiabilities": "173256000", "totalCurrentLiabilities": "361397000", "otherNonCurrentLiabilities": "103543000", "totalNonCurrentLiabilities": "340059000", "cashAndShortTermInvestments": "19200000", "commonStockSharesOutstanding": "44554788", "intangibleAssetsExcludingGoodwill": "181284000", "cashAndCashEquivalentsAtCarryingValue": "19200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5240000", "profitLoss": "None", "dividendPayout": "10710000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-82214000", "operatingCashflow": "-40134000", "capitalExpenditures": "59148000", "changeInReceivables": "19075000", "changeInExchangeRate": "None", "cashflowFromFinancing": "54639000", "cashflowFromInvestment": "-78065000", "stockBasedCompensation": "16591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10710000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63560000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1322706000, "cost_of_revenue": 888685000, "gross_profit": 434021000, "research_and_development": 10200000, "selling_general_admin": 371572000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11920000, "depreciation_amortisation": 47669000, "ebitda": 35749000, "interest_expense": 10334000, "interest_income": null, "other_non_operating": null, "pretax_income": -23041000, "tax_provision": -17801000, "effective_tax_rate": null, "net_income": -8035000, "net_income_continuing_ops": -5240000, "net_income_to_common": -8035000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19200000, "short_term_investments": null, "net_receivables": 167895000, "inventory": 246429000, "other_current_assets": null, "total_current_assets": 473172000, "net_ppe": null, "goodwill": 131380000, "intangible_assets": 181284000, "goodwill_and_intangibles": 312664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 617973000, "total_assets": 1091145000, "short_term_debt": 110945000, "accounts_payable": 67651000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 361397000, "long_term_debt": 153778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 340059000, "total_liabilities": 701456000, "total_debt": 264723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 60015000, "total_equity": 368224000, "shares_outstanding": 44554788, "operating_cash_flow": -40134000, "stock_based_compensation": 16591000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59148000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78065000, "dividends_paid": 10710000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54639000, "free_cash_flow": 19014000, "net_change_in_cash": -63560000 }, "raw_data": { "income": { "ebit": "-11920000", "ebitda": "35749000", "netIncome": "-8035000", "grossProfit": "434021000", "depreciation": "None", "totalRevenue": "1322706000", "costOfRevenue": "888685000", "interestIncome": "None", "incomeBeforeTax": "-23041000", "interestExpense": "10334000", "operatingIncome": "-11920000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-17801000", "reportedCurrency": "USD", "netInterestIncome": "-10334000", "nonInterestIncome": "None", "operatingExpenses": "445941000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10200000", "otherNonOperatingIncome": "-787000", "costofGoodsAndServicesSold": "888685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47669000", "sellingGeneralAndAdministrative": "371572000", "netIncomeFromContinuingOperations": "-5240000" }, "balance": { "goodwill": "131380000", "inventory": "246429000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "1091145000", "longTermDebt": "153778000", "shortTermDebt": "110945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "181284000", "reportedCurrency": "USD", "retainedEarnings": "60015000", "totalLiabilities": "701456000", "otherCurrentAssets": "39648000", "totalCurrentAssets": "473172000", "currentLongTermDebt": "92041000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167895000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617973000", "currentAccountsPayable": "67651000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "102232000", "shortLongTermDebtTotal": "347079000", "totalShareholderEquity": "368224000", "capitalLeaseObligations": "101260000", "otherCurrentLiabilities": "173256000", "totalCurrentLiabilities": "361397000", "otherNonCurrentLiabilities": "103543000", "totalNonCurrentLiabilities": "340059000", "cashAndShortTermInvestments": "19200000", "commonStockSharesOutstanding": "44554788", "intangibleAssetsExcludingGoodwill": "181284000", "cashAndCashEquivalentsAtCarryingValue": "19200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5240000", "profitLoss": "None", "dividendPayout": "10710000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-82214000", "operatingCashflow": "-40134000", "capitalExpenditures": "59148000", "changeInReceivables": "19075000", "changeInExchangeRate": "None", "cashflowFromFinancing": "54639000", "cashflowFromInvestment": "-78065000", "stockBasedCompensation": "16591000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10710000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63560000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 1029293000, "cost_of_revenue": 648302000, "gross_profit": 380991000, "ebit": 92082000, "ebitda": 133277000, "pretax_income": 84915000, "tax_provision": 17061000, "net_income": 43900000, "net_income_to_common": 43900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83557000, "total_current_assets": 452598000, "total_assets": 967503000, "short_term_debt": 32354000, "long_term_debt": 155818000, "total_debt": 188172000, "total_liabilities": 570945000, "total_equity": 321638000, "shares_outstanding": 40610618, "goodwill_and_intangibles": 316270000 }, "cash_flow": { "operating_cash_flow": 87362000, "capital_expenditure": 27759000, "free_cash_flow": 115121000, "dividends_paid": 9277000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73517, "ticker_id": 6094, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92082000", "ebitda": "133277000", "netIncome": "43900000", "grossProfit": "380991000", "depreciation": "None", "totalRevenue": "1029293000", "costOfRevenue": "648302000", "interestIncome": "None", "incomeBeforeTax": "84915000", "interestExpense": "7167000", "operatingIncome": "95465000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17061000", "reportedCurrency": "USD", "netInterestIncome": "-7167000", "nonInterestIncome": "None", "operatingExpenses": "285526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6800000", "otherNonOperatingIncome": "-3383000", "costofGoodsAndServicesSold": "648302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41195000", "sellingGeneralAndAdministrative": "227231000", "netIncomeFromContinuingOperations": "67854000" }, "balance": { "goodwill": "126651000", "inventory": "166428000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "967503000", "longTermDebt": "155818000", "shortTermDebt": "32354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "189619000", "reportedCurrency": "USD", "retainedEarnings": "68050000", "totalLiabilities": "570945000", "otherCurrentAssets": "14925000", "totalCurrentAssets": "452598000", "currentLongTermDebt": "17395000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "514905000", "currentAccountsPayable": "57238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58828000", "shortLongTermDebtTotal": "238631000", "totalShareholderEquity": "321638000", "capitalLeaseObligations": "65418000", "otherCurrentLiabilities": "37207000", "totalCurrentLiabilities": "285011000", "otherNonCurrentLiabilities": "79009000", "totalNonCurrentLiabilities": "285934000", "cashAndShortTermInvestments": "83557000", "commonStockSharesOutstanding": "40610618", "intangibleAssetsExcludingGoodwill": "189619000", "cashAndCashEquivalentsAtCarryingValue": "83557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67854000", "profitLoss": "None", "dividendPayout": "9277000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-107166000", "operatingCashflow": "87362000", "capitalExpenditures": "27759000", "changeInReceivables": "-56648000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28628000", "cashflowFromInvestment": "-27381000", "stockBasedCompensation": "12994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9277000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31353000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3794000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1029293000, "cost_of_revenue": 648302000, "gross_profit": 380991000, "research_and_development": 6800000, "selling_general_admin": 227231000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92082000, "depreciation_amortisation": 41195000, "ebitda": 133277000, "interest_expense": 7167000, "interest_income": null, "other_non_operating": null, "pretax_income": 84915000, "tax_provision": 17061000, "effective_tax_rate": null, "net_income": 43900000, "net_income_continuing_ops": 67854000, "net_income_to_common": 43900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83557000, "short_term_investments": null, "net_receivables": 187688000, "inventory": 166428000, "other_current_assets": null, "total_current_assets": 452598000, "net_ppe": null, "goodwill": 126651000, "intangible_assets": 189619000, "goodwill_and_intangibles": 316270000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 514905000, "total_assets": 967503000, "short_term_debt": 32354000, "accounts_payable": 57238000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 285011000, "long_term_debt": 155818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 285934000, "total_liabilities": 570945000, "total_debt": 188172000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 68050000, "total_equity": 321638000, "shares_outstanding": 40610618, "operating_cash_flow": 87362000, "stock_based_compensation": 12994000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27759000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27381000, "dividends_paid": 9277000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28628000, "free_cash_flow": 115121000, "net_change_in_cash": 31353000 }, "raw_data": { "income": { "ebit": "92082000", "ebitda": "133277000", "netIncome": "43900000", "grossProfit": "380991000", "depreciation": "None", "totalRevenue": "1029293000", "costOfRevenue": "648302000", "interestIncome": "None", "incomeBeforeTax": "84915000", "interestExpense": "7167000", "operatingIncome": "95465000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17061000", "reportedCurrency": "USD", "netInterestIncome": "-7167000", "nonInterestIncome": "None", "operatingExpenses": "285526000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6800000", "otherNonOperatingIncome": "-3383000", "costofGoodsAndServicesSold": "648302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41195000", "sellingGeneralAndAdministrative": "227231000", "netIncomeFromContinuingOperations": "67854000" }, "balance": { "goodwill": "126651000", "inventory": "166428000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "967503000", "longTermDebt": "155818000", "shortTermDebt": "32354000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "189619000", "reportedCurrency": "USD", "retainedEarnings": "68050000", "totalLiabilities": "570945000", "otherCurrentAssets": "14925000", "totalCurrentAssets": "452598000", "currentLongTermDebt": "17395000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "514905000", "currentAccountsPayable": "57238000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58828000", "shortLongTermDebtTotal": "238631000", "totalShareholderEquity": "321638000", "capitalLeaseObligations": "65418000", "otherCurrentLiabilities": "37207000", "totalCurrentLiabilities": "285011000", "otherNonCurrentLiabilities": "79009000", "totalNonCurrentLiabilities": "285934000", "cashAndShortTermInvestments": "83557000", "commonStockSharesOutstanding": "40610618", "intangibleAssetsExcludingGoodwill": "189619000", "cashAndCashEquivalentsAtCarryingValue": "83557000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67854000", "profitLoss": "None", "dividendPayout": "9277000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-107166000", "operatingCashflow": "87362000", "capitalExpenditures": "27759000", "changeInReceivables": "-56648000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28628000", "cashflowFromInvestment": "-27381000", "stockBasedCompensation": "12994000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9277000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "31353000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3794000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40056000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 652537000, "cost_of_revenue": 403392000, "gross_profit": 249145000, "ebit": 23543000, "ebitda": 67911000, "pretax_income": 11788000, "tax_provision": 2025000, "net_income": 3961000, "net_income_to_common": 3961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52255000, "total_current_assets": 259351000, "total_assets": 763590000, "short_term_debt": 24598000, "long_term_debt": 180012000, "total_debt": 204610000, "total_liabilities": 441145000, "total_equity": 242267000, "shares_outstanding": 35770013, "goodwill_and_intangibles": 330602000 }, "cash_flow": { "operating_cash_flow": 107239000, "capital_expenditure": 18482000, "free_cash_flow": 125721000, "dividends_paid": 3575000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73522, "ticker_id": 6094, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23543000", "ebitda": "67911000", "netIncome": "3961000", "grossProfit": "249145000", "depreciation": "None", "totalRevenue": "652537000", "costOfRevenue": "403392000", "interestIncome": "None", "incomeBeforeTax": "11788000", "interestExpense": "10712000", "operatingIncome": "23543000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2025000", "reportedCurrency": "USD", "netInterestIncome": "-10712000", "nonInterestIncome": "None", "operatingExpenses": "225602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5100000", "otherNonOperatingIncome": "-1043000", "costofGoodsAndServicesSold": "403392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44368000", "sellingGeneralAndAdministrative": "173534000", "netIncomeFromContinuingOperations": "9763000" }, "balance": { "goodwill": "125061000", "inventory": "59773000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "763590000", "longTermDebt": "180012000", "shortTermDebt": "24598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "205541000", "reportedCurrency": "USD", "retainedEarnings": "24403000", "totalLiabilities": "441145000", "otherCurrentAssets": "15486000", "totalCurrentAssets": "259351000", "currentLongTermDebt": "10758000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "504239000", "currentAccountsPayable": "29199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56141000", "shortLongTermDebtTotal": "262122000", "totalShareholderEquity": "242267000", "capitalLeaseObligations": "71352000", "otherCurrentLiabilities": "24696000", "totalCurrentLiabilities": "138696000", "otherNonCurrentLiabilities": "64145000", "totalNonCurrentLiabilities": "302449000", "cashAndShortTermInvestments": "52255000", "commonStockSharesOutstanding": "35770013", "intangibleAssetsExcludingGoodwill": "205541000", "cashAndCashEquivalentsAtCarryingValue": "52255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9763000", "profitLoss": "None", "dividendPayout": "3575000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2845000", "operatingCashflow": "107239000", "capitalExpenditures": "18482000", "changeInReceivables": "20077000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61838000", "cashflowFromInvestment": "-18482000", "stockBasedCompensation": "10116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3575000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26919000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "219000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 652537000, "cost_of_revenue": 403392000, "gross_profit": 249145000, "research_and_development": 5100000, "selling_general_admin": 173534000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23543000, "depreciation_amortisation": 44368000, "ebitda": 67911000, "interest_expense": 10712000, "interest_income": null, "other_non_operating": null, "pretax_income": 11788000, "tax_provision": 2025000, "effective_tax_rate": null, "net_income": 3961000, "net_income_continuing_ops": 9763000, "net_income_to_common": 3961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52255000, "short_term_investments": null, "net_receivables": 131837000, "inventory": 59773000, "other_current_assets": null, "total_current_assets": 259351000, "net_ppe": null, "goodwill": 125061000, "intangible_assets": 205541000, "goodwill_and_intangibles": 330602000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 504239000, "total_assets": 763590000, "short_term_debt": 24598000, "accounts_payable": 29199000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138696000, "long_term_debt": 180012000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 302449000, "total_liabilities": 441145000, "total_debt": 204610000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24403000, "total_equity": 242267000, "shares_outstanding": 35770013, "operating_cash_flow": 107239000, "stock_based_compensation": 10116000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18482000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18482000, "dividends_paid": 3575000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61838000, "free_cash_flow": 125721000, "net_change_in_cash": 26919000 }, "raw_data": { "income": { "ebit": "23543000", "ebitda": "67911000", "netIncome": "3961000", "grossProfit": "249145000", "depreciation": "None", "totalRevenue": "652537000", "costOfRevenue": "403392000", "interestIncome": "None", "incomeBeforeTax": "11788000", "interestExpense": "10712000", "operatingIncome": "23543000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "2025000", "reportedCurrency": "USD", "netInterestIncome": "-10712000", "nonInterestIncome": "None", "operatingExpenses": "225602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5100000", "otherNonOperatingIncome": "-1043000", "costofGoodsAndServicesSold": "403392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44368000", "sellingGeneralAndAdministrative": "173534000", "netIncomeFromContinuingOperations": "9763000" }, "balance": { "goodwill": "125061000", "inventory": "59773000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "763590000", "longTermDebt": "180012000", "shortTermDebt": "24598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "205541000", "reportedCurrency": "USD", "retainedEarnings": "24403000", "totalLiabilities": "441145000", "otherCurrentAssets": "15486000", "totalCurrentAssets": "259351000", "currentLongTermDebt": "10758000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "504239000", "currentAccountsPayable": "29199000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "56141000", "shortLongTermDebtTotal": "262122000", "totalShareholderEquity": "242267000", "capitalLeaseObligations": "71352000", "otherCurrentLiabilities": "24696000", "totalCurrentLiabilities": "138696000", "otherNonCurrentLiabilities": "64145000", "totalNonCurrentLiabilities": "302449000", "cashAndShortTermInvestments": "52255000", "commonStockSharesOutstanding": "35770013", "intangibleAssetsExcludingGoodwill": "205541000", "cashAndCashEquivalentsAtCarryingValue": "52255000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9763000", "profitLoss": "None", "dividendPayout": "3575000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "2845000", "operatingCashflow": "107239000", "capitalExpenditures": "18482000", "changeInReceivables": "20077000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61838000", "cashflowFromInvestment": "-18482000", "stockBasedCompensation": "10116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3575000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26919000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "219000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 795122000, "cost_of_revenue": 512580000, "gross_profit": 282542000, "ebit": 46613000, "ebitda": 88739000, "pretax_income": 32296000, "tax_provision": 4476000, "net_income": 11725000, "net_income_to_common": 11725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25229000, "total_current_assets": 259197000, "total_assets": 796467000, "short_term_debt": 50821000, "long_term_debt": 202816000, "total_debt": 253637000, "total_liabilities": 491323000, "total_equity": 225411000, "shares_outstanding": 32925773, "goodwill_and_intangibles": 346327000 }, "cash_flow": { "operating_cash_flow": 90765000, "capital_expenditure": 42264000, "free_cash_flow": 133029000, "dividends_paid": 23923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73527, "ticker_id": 6094, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46613000", "ebitda": "88739000", "netIncome": "11725000", "grossProfit": "282542000", "depreciation": "None", "totalRevenue": "795122000", "costOfRevenue": "512580000", "interestIncome": "14342000", "incomeBeforeTax": "32296000", "interestExpense": "14342000", "operatingIncome": "46613000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4476000", "reportedCurrency": "USD", "netInterestIncome": "-14342000", "nonInterestIncome": "None", "operatingExpenses": "235929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5200000", "otherNonOperatingIncome": "25000", "costofGoodsAndServicesSold": "512580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42126000", "sellingGeneralAndAdministrative": "182503000", "netIncomeFromContinuingOperations": "27820000" }, "balance": { "goodwill": "124835000", "inventory": "62124000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "796467000", "longTermDebt": "202816000", "shortTermDebt": "50821000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "221492000", "reportedCurrency": "USD", "retainedEarnings": "20442000", "totalLiabilities": "491323000", "otherCurrentAssets": "20280000", "totalCurrentAssets": "259197000", "currentLongTermDebt": "39507000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537270000", "currentAccountsPayable": "42531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128613000", "shortLongTermDebtTotal": "315259000", "totalShareholderEquity": "225411000", "capitalLeaseObligations": "72936000", "otherCurrentLiabilities": "62893000", "totalCurrentLiabilities": "157569000", "otherNonCurrentLiabilities": "61554000", "totalNonCurrentLiabilities": "333754000", "cashAndShortTermInvestments": "25229000", "commonStockSharesOutstanding": "32925773", "intangibleAssetsExcludingGoodwill": "221492000", "cashAndCashEquivalentsAtCarryingValue": "25229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27820000", "profitLoss": "None", "dividendPayout": "23923000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25372000", "operatingCashflow": "90765000", "capitalExpenditures": "42264000", "changeInReceivables": "-3969000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28340000", "cashflowFromInvestment": "-48633000", "stockBasedCompensation": "13044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13792000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 795122000, "cost_of_revenue": 512580000, "gross_profit": 282542000, "research_and_development": 5200000, "selling_general_admin": 182503000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46613000, "depreciation_amortisation": 42126000, "ebitda": 88739000, "interest_expense": 14342000, "interest_income": null, "other_non_operating": null, "pretax_income": 32296000, "tax_provision": 4476000, "effective_tax_rate": null, "net_income": 11725000, "net_income_continuing_ops": 27820000, "net_income_to_common": 11725000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25229000, "short_term_investments": null, "net_receivables": 151564000, "inventory": 62124000, "other_current_assets": null, "total_current_assets": 259197000, "net_ppe": null, "goodwill": 124835000, "intangible_assets": 221492000, "goodwill_and_intangibles": 346327000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 537270000, "total_assets": 796467000, "short_term_debt": 50821000, "accounts_payable": 42531000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157569000, "long_term_debt": 202816000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 333754000, "total_liabilities": 491323000, "total_debt": 253637000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 20442000, "total_equity": 225411000, "shares_outstanding": 32925773, "operating_cash_flow": 90765000, "stock_based_compensation": 13044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48633000, "dividends_paid": 23923000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28340000, "free_cash_flow": 133029000, "net_change_in_cash": 13792000 }, "raw_data": { "income": { "ebit": "46613000", "ebitda": "88739000", "netIncome": "11725000", "grossProfit": "282542000", "depreciation": "None", "totalRevenue": "795122000", "costOfRevenue": "512580000", "interestIncome": "14342000", "incomeBeforeTax": "32296000", "interestExpense": "14342000", "operatingIncome": "46613000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4476000", "reportedCurrency": "USD", "netInterestIncome": "-14342000", "nonInterestIncome": "None", "operatingExpenses": "235929000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5200000", "otherNonOperatingIncome": "25000", "costofGoodsAndServicesSold": "512580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42126000", "sellingGeneralAndAdministrative": "182503000", "netIncomeFromContinuingOperations": "27820000" }, "balance": { "goodwill": "124835000", "inventory": "62124000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "796467000", "longTermDebt": "202816000", "shortTermDebt": "50821000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "221492000", "reportedCurrency": "USD", "retainedEarnings": "20442000", "totalLiabilities": "491323000", "otherCurrentAssets": "20280000", "totalCurrentAssets": "259197000", "currentLongTermDebt": "39507000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "151564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "537270000", "currentAccountsPayable": "42531000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "128613000", "shortLongTermDebtTotal": "315259000", "totalShareholderEquity": "225411000", "capitalLeaseObligations": "72936000", "otherCurrentLiabilities": "62893000", "totalCurrentLiabilities": "157569000", "otherNonCurrentLiabilities": "61554000", "totalNonCurrentLiabilities": "333754000", "cashAndShortTermInvestments": "25229000", "commonStockSharesOutstanding": "32925773", "intangibleAssetsExcludingGoodwill": "221492000", "cashAndCashEquivalentsAtCarryingValue": "25229000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27820000", "profitLoss": "None", "dividendPayout": "23923000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25372000", "operatingCashflow": "90765000", "capitalExpenditures": "42264000", "changeInReceivables": "-3969000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28340000", "cashflowFromInvestment": "-48633000", "stockBasedCompensation": "13044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23923000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13792000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2217000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 686073000, "cost_of_revenue": 430746000, "gross_profit": 255327000, "ebit": 60862000, "ebitda": 99978000, "pretax_income": 30494000, "tax_provision": 5432000, "net_income": 7463000, "net_income_to_common": 7463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13486000, "total_current_assets": 260639000, "total_assets": 666340000, "short_term_debt": 30593000, "long_term_debt": 216704000, "total_debt": 247297000, "total_liabilities": 373086000, "total_equity": 154708000, "shares_outstanding": 25560000, "goodwill_and_intangibles": 349723000 }, "cash_flow": { "operating_cash_flow": 49991000, "capital_expenditure": 26866000, "free_cash_flow": 76857000, "dividends_paid": 20441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73532, "ticker_id": 6094, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60862000", "ebitda": "99978000", "netIncome": "7463000", "grossProfit": "255327000", "depreciation": "None", "totalRevenue": "686073000", "costOfRevenue": "430746000", "interestIncome": "21739000", "incomeBeforeTax": "30494000", "interestExpense": "21739000", "operatingIncome": "60862000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5432000", "reportedCurrency": "USD", "netInterestIncome": "-21739000", "nonInterestIncome": "None", "operatingExpenses": "194437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4700000", "otherNonOperatingIncome": "-8629000", "costofGoodsAndServicesSold": "430746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39116000", "sellingGeneralAndAdministrative": "145221000", "netIncomeFromContinuingOperations": "28311000" }, "balance": { "goodwill": "116078000", "inventory": "86622000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "666340000", "longTermDebt": "216704000", "shortTermDebt": "30593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "233645000", "reportedCurrency": "USD", "retainedEarnings": "8717000", "totalLiabilities": "373086000", "otherCurrentAssets": "11904000", "totalCurrentAssets": "260639000", "currentLongTermDebt": "30593000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "405701000", "currentAccountsPayable": "36130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44296000", "shortLongTermDebtTotal": "247297000", "totalShareholderEquity": "154708000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71056000", "totalCurrentLiabilities": "143250000", "otherNonCurrentLiabilities": "6504000", "totalNonCurrentLiabilities": "229836000", "cashAndShortTermInvestments": "13486000", "commonStockSharesOutstanding": "25560000", "intangibleAssetsExcludingGoodwill": "233645000", "cashAndCashEquivalentsAtCarryingValue": "13486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25062000", "profitLoss": "None", "dividendPayout": "20441000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8886000", "operatingCashflow": "49991000", "capitalExpenditures": "26866000", "changeInReceivables": "-36139000", "changeInExchangeRate": "-1686000", "cashflowFromFinancing": "-15046000", "cashflowFromInvestment": "-27501000", "stockBasedCompensation": "9140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5758000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 686073000, "cost_of_revenue": 430746000, "gross_profit": 255327000, "research_and_development": 4700000, "selling_general_admin": 145221000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60862000, "depreciation_amortisation": 39116000, "ebitda": 99978000, "interest_expense": 21739000, "interest_income": null, "other_non_operating": null, "pretax_income": 30494000, "tax_provision": 5432000, "effective_tax_rate": null, "net_income": 7463000, "net_income_continuing_ops": 28311000, "net_income_to_common": 7463000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13486000, "short_term_investments": null, "net_receivables": 148627000, "inventory": 86622000, "other_current_assets": null, "total_current_assets": 260639000, "net_ppe": null, "goodwill": 116078000, "intangible_assets": 233645000, "goodwill_and_intangibles": 349723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 405701000, "total_assets": 666340000, "short_term_debt": 30593000, "accounts_payable": 36130000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143250000, "long_term_debt": 216704000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 229836000, "total_liabilities": 373086000, "total_debt": 247297000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 8717000, "total_equity": 154708000, "shares_outstanding": 25560000, "operating_cash_flow": 49991000, "stock_based_compensation": 9140000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26866000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27501000, "dividends_paid": 20441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15046000, "free_cash_flow": 76857000, "net_change_in_cash": 5758000 }, "raw_data": { "income": { "ebit": "60862000", "ebitda": "99978000", "netIncome": "7463000", "grossProfit": "255327000", "depreciation": "None", "totalRevenue": "686073000", "costOfRevenue": "430746000", "interestIncome": "21739000", "incomeBeforeTax": "30494000", "interestExpense": "21739000", "operatingIncome": "60862000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5432000", "reportedCurrency": "USD", "netInterestIncome": "-21739000", "nonInterestIncome": "None", "operatingExpenses": "194437000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4700000", "otherNonOperatingIncome": "-8629000", "costofGoodsAndServicesSold": "430746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39116000", "sellingGeneralAndAdministrative": "145221000", "netIncomeFromContinuingOperations": "28311000" }, "balance": { "goodwill": "116078000", "inventory": "86622000", "commonStock": "4000", "currentDebt": "None", "investments": "None", "totalAssets": "666340000", "longTermDebt": "216704000", "shortTermDebt": "30593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "233645000", "reportedCurrency": "USD", "retainedEarnings": "8717000", "totalLiabilities": "373086000", "otherCurrentAssets": "11904000", "totalCurrentAssets": "260639000", "currentLongTermDebt": "30593000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "148627000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "405701000", "currentAccountsPayable": "36130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "44296000", "shortLongTermDebtTotal": "247297000", "totalShareholderEquity": "154708000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "71056000", "totalCurrentLiabilities": "143250000", "otherNonCurrentLiabilities": "6504000", "totalNonCurrentLiabilities": "229836000", "cashAndShortTermInvestments": "13486000", "commonStockSharesOutstanding": "25560000", "intangibleAssetsExcludingGoodwill": "233645000", "cashAndCashEquivalentsAtCarryingValue": "13486000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25062000", "profitLoss": "None", "dividendPayout": "20441000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8886000", "operatingCashflow": "49991000", "capitalExpenditures": "26866000", "changeInReceivables": "-36139000", "changeInExchangeRate": "-1686000", "cashflowFromFinancing": "-15046000", "cashflowFromInvestment": "-27501000", "stockBasedCompensation": "9140000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5758000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39116000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 200919000, "cost_of_revenue": 112092000, "gross_profit": 88827000, "ebit": -10090000, "ebitda": 4684000, "pretax_income": -14974000, "tax_provision": 3153000, "net_income": -18075000, "net_income_to_common": -18075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34295000, "total_current_assets": 241099000, "total_assets": 625870000, "short_term_debt": 36023000, "long_term_debt": 196233000, "total_debt": 232256000, "total_liabilities": 456729000, "total_equity": 169141000, "shares_outstanding": 55425000, "goodwill_and_intangibles": 265699000 }, "cash_flow": { "operating_cash_flow": 10150000, "capital_expenditure": 8210000, "free_cash_flow": 18360000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73495, "ticker_id": 6094, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10090000", "ebitda": "4684000", "netIncome": "-18075000", "grossProfit": "88827000", "depreciation": "None", "totalRevenue": "200919000", "costOfRevenue": "112092000", "interestIncome": "None", "incomeBeforeTax": "-14974000", "interestExpense": "4884000", "operatingIncome": "-9634000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3153000", "reportedCurrency": "USD", "netInterestIncome": "-4884000", "nonInterestIncome": "None", "operatingExpenses": "98461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14774000", "sellingGeneralAndAdministrative": "83687000", "netIncomeFromContinuingOperations": "-18127000" }, "balance": { "goodwill": "133829000", "inventory": "76816000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "625870000", "longTermDebt": "196233000", "shortTermDebt": "36023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "131870000", "reportedCurrency": "USD", "retainedEarnings": "-194217000", "totalLiabilities": "456729000", "otherCurrentAssets": "39318000", "totalCurrentAssets": "241099000", "currentLongTermDebt": "19682000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "384771000", "currentAccountsPayable": "52040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "277830000", "totalShareholderEquity": "169141000", "capitalLeaseObligations": "63415000", "otherCurrentLiabilities": "122236000", "totalCurrentLiabilities": "210299000", "otherNonCurrentLiabilities": "4364000", "totalNonCurrentLiabilities": "246430000", "cashAndShortTermInvestments": "34295000", "commonStockSharesOutstanding": "55425000", "intangibleAssetsExcludingGoodwill": "131870000", "cashAndCashEquivalentsAtCarryingValue": "34295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18127000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5803000", "operatingCashflow": "10150000", "capitalExpenditures": "8210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9479000", "cashflowFromInvestment": "-8210000", "stockBasedCompensation": "2414000", "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": "14774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 200919000, "cost_of_revenue": 112092000, "gross_profit": 88827000, "research_and_development": null, "selling_general_admin": 83687000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10090000, "depreciation_amortisation": 14774000, "ebitda": 4684000, "interest_expense": 4884000, "interest_income": null, "other_non_operating": null, "pretax_income": -14974000, "tax_provision": 3153000, "effective_tax_rate": null, "net_income": -18075000, "net_income_continuing_ops": -18127000, "net_income_to_common": -18075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34295000, "short_term_investments": null, "net_receivables": 90670000, "inventory": 76816000, "other_current_assets": null, "total_current_assets": 241099000, "net_ppe": null, "goodwill": 133829000, "intangible_assets": 131870000, "goodwill_and_intangibles": 265699000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 384771000, "total_assets": 625870000, "short_term_debt": 36023000, "accounts_payable": 52040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210299000, "long_term_debt": 196233000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 246430000, "total_liabilities": 456729000, "total_debt": 232256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -194217000, "total_equity": 169141000, "shares_outstanding": 55425000, "operating_cash_flow": 10150000, "stock_based_compensation": 2414000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8210000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8210000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9479000, "free_cash_flow": 18360000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10090000", "ebitda": "4684000", "netIncome": "-18075000", "grossProfit": "88827000", "depreciation": "None", "totalRevenue": "200919000", "costOfRevenue": "112092000", "interestIncome": "None", "incomeBeforeTax": "-14974000", "interestExpense": "4884000", "operatingIncome": "-9634000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3153000", "reportedCurrency": "USD", "netInterestIncome": "-4884000", "nonInterestIncome": "None", "operatingExpenses": "98461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14774000", "sellingGeneralAndAdministrative": "83687000", "netIncomeFromContinuingOperations": "-18127000" }, "balance": { "goodwill": "133829000", "inventory": "76816000", "commonStock": "6000", "currentDebt": "None", "investments": "None", "totalAssets": "625870000", "longTermDebt": "196233000", "shortTermDebt": "36023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "131870000", "reportedCurrency": "USD", "retainedEarnings": "-194217000", "totalLiabilities": "456729000", "otherCurrentAssets": "39318000", "totalCurrentAssets": "241099000", "currentLongTermDebt": "19682000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90670000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "384771000", "currentAccountsPayable": "52040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "277830000", "totalShareholderEquity": "169141000", "capitalLeaseObligations": "63415000", "otherCurrentLiabilities": "122236000", "totalCurrentLiabilities": "210299000", "otherNonCurrentLiabilities": "4364000", "totalNonCurrentLiabilities": "246430000", "cashAndShortTermInvestments": "34295000", "commonStockSharesOutstanding": "55425000", "intangibleAssetsExcludingGoodwill": "131870000", "cashAndCashEquivalentsAtCarryingValue": "34295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18127000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "5803000", "operatingCashflow": "10150000", "capitalExpenditures": "8210000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9479000", "cashflowFromInvestment": "-8210000", "stockBasedCompensation": "2414000", "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": "14774000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 273096000, "cost_of_revenue": 161489000, "gross_profit": 111607000, "ebit": 6455000, "ebitda": 21233000, "pretax_income": 1256000, "tax_provision": 1436000, "net_income": -183000, "net_income_to_common": -183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42148000, "total_current_assets": 290396000, "total_assets": 685234000, "short_term_debt": 40724000, "long_term_debt": 202246000, "total_debt": 242970000, "total_liabilities": 499420000, "total_equity": 185814000, "shares_outstanding": 54387000, "goodwill_and_intangibles": 269726000 }, "cash_flow": { "operating_cash_flow": 28086000, "capital_expenditure": 8901000, "free_cash_flow": 36987000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73496, "ticker_id": 6094, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6455000", "ebitda": "21233000", "netIncome": "-183000", "grossProfit": "111607000", "depreciation": "None", "totalRevenue": "273096000", "costOfRevenue": "161489000", "interestIncome": "None", "incomeBeforeTax": "1256000", "interestExpense": "5199000", "operatingIncome": "5974000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1436000", "reportedCurrency": "USD", "netInterestIncome": "-5199000", "nonInterestIncome": "None", "operatingExpenses": "105633000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14778000", "sellingGeneralAndAdministrative": "73784000", "netIncomeFromContinuingOperations": "-180000" }, "balance": { "goodwill": "133900000", "inventory": "83136000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "685234000", "longTermDebt": "202246000", "shortTermDebt": "40724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "135826000", "reportedCurrency": "USD", "retainedEarnings": "-176142000", "totalLiabilities": "499420000", "otherCurrentAssets": "48094000", "totalCurrentAssets": "290396000", "currentLongTermDebt": "23057000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394838000", "currentAccountsPayable": "64748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "291650000", "totalShareholderEquity": "185814000", "capitalLeaseObligations": "67472000", "otherCurrentLiabilities": "138445000", "totalCurrentLiabilities": "243917000", "otherNonCurrentLiabilities": "4261000", "totalNonCurrentLiabilities": "255503000", "cashAndShortTermInvestments": "42148000", "commonStockSharesOutstanding": "54387000", "intangibleAssetsExcludingGoodwill": "135826000", "cashAndCashEquivalentsAtCarryingValue": "42148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "16567000", "operatingCashflow": "28086000", "capitalExpenditures": "8901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15811000", "cashflowFromInvestment": "-8880000", "stockBasedCompensation": "2630000", "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": "14778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 273096000, "cost_of_revenue": 161489000, "gross_profit": 111607000, "research_and_development": null, "selling_general_admin": 73784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6455000, "depreciation_amortisation": 14778000, "ebitda": 21233000, "interest_expense": 5199000, "interest_income": null, "other_non_operating": null, "pretax_income": 1256000, "tax_provision": 1436000, "effective_tax_rate": null, "net_income": -183000, "net_income_continuing_ops": -180000, "net_income_to_common": -183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42148000, "short_term_investments": null, "net_receivables": 117018000, "inventory": 83136000, "other_current_assets": null, "total_current_assets": 290396000, "net_ppe": null, "goodwill": 133900000, "intangible_assets": 135826000, "goodwill_and_intangibles": 269726000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 394838000, "total_assets": 685234000, "short_term_debt": 40724000, "accounts_payable": 64748000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 243917000, "long_term_debt": 202246000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 255503000, "total_liabilities": 499420000, "total_debt": 242970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176142000, "total_equity": 185814000, "shares_outstanding": 54387000, "operating_cash_flow": 28086000, "stock_based_compensation": 2630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15811000, "free_cash_flow": 36987000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6455000", "ebitda": "21233000", "netIncome": "-183000", "grossProfit": "111607000", "depreciation": "None", "totalRevenue": "273096000", "costOfRevenue": "161489000", "interestIncome": "None", "incomeBeforeTax": "1256000", "interestExpense": "5199000", "operatingIncome": "5974000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1436000", "reportedCurrency": "USD", "netInterestIncome": "-5199000", "nonInterestIncome": "None", "operatingExpenses": "105633000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14778000", "sellingGeneralAndAdministrative": "73784000", "netIncomeFromContinuingOperations": "-180000" }, "balance": { "goodwill": "133900000", "inventory": "83136000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "685234000", "longTermDebt": "202246000", "shortTermDebt": "40724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "135826000", "reportedCurrency": "USD", "retainedEarnings": "-176142000", "totalLiabilities": "499420000", "otherCurrentAssets": "48094000", "totalCurrentAssets": "290396000", "currentLongTermDebt": "23057000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "394838000", "currentAccountsPayable": "64748000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "291650000", "totalShareholderEquity": "185814000", "capitalLeaseObligations": "67472000", "otherCurrentLiabilities": "138445000", "totalCurrentLiabilities": "243917000", "otherNonCurrentLiabilities": "4261000", "totalNonCurrentLiabilities": "255503000", "cashAndShortTermInvestments": "42148000", "commonStockSharesOutstanding": "54387000", "intangibleAssetsExcludingGoodwill": "135826000", "cashAndCashEquivalentsAtCarryingValue": "42148000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-180000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "16567000", "operatingCashflow": "28086000", "capitalExpenditures": "8901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15811000", "cashflowFromInvestment": "-8880000", "stockBasedCompensation": "2630000", "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": "14778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 250905000, "cost_of_revenue": 150154000, "gross_profit": 100751000, "ebit": 7787000, "ebitda": 22316000, "pretax_income": 2176000, "tax_provision": 1228000, "net_income": 901000, "net_income_to_common": 901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39177000, "total_current_assets": 299943000, "total_assets": 699271000, "short_term_debt": 258299000, "long_term_debt": 1388000, "total_debt": 259687000, "total_liabilities": 515658000, "total_equity": 182684000, "shares_outstanding": 54707000, "goodwill_and_intangibles": 273708999 }, "cash_flow": { "operating_cash_flow": 11236000, "capital_expenditure": 7853000, "free_cash_flow": 19089000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73498, "ticker_id": 6094, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7787000", "ebitda": "22316000", "netIncome": "901000", "grossProfit": "100751000", "depreciation": "None", "totalRevenue": "250905000", "costOfRevenue": "150154000", "interestIncome": "None", "incomeBeforeTax": "2176000", "interestExpense": "5611000", "operatingIncome": "6428000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1228000", "reportedCurrency": "USD", "netInterestIncome": "-5611000", "nonInterestIncome": "None", "operatingExpenses": "94323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14529000", "sellingGeneralAndAdministrative": "68112000", "netIncomeFromContinuingOperations": "948000" }, "balance": { "goodwill": "133919999", "inventory": "99805000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "699271000", "longTermDebt": "1388000", "shortTermDebt": "258299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "139789000", "reportedCurrency": "USD", "retainedEarnings": "-175959000", "totalLiabilities": "515658000", "otherCurrentAssets": "32527000", "totalCurrentAssets": "299943000", "currentLongTermDebt": "239579000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "399328000", "currentAccountsPayable": "63952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "312235000", "totalShareholderEquity": "182684000", "capitalLeaseObligations": "71268000", "otherCurrentLiabilities": "135158000", "totalCurrentLiabilities": "457409000", "otherNonCurrentLiabilities": "4313000", "totalNonCurrentLiabilities": "58249000", "cashAndShortTermInvestments": "39177000", "commonStockSharesOutstanding": "54707000", "intangibleAssetsExcludingGoodwill": "139789000", "cashAndCashEquivalentsAtCarryingValue": "39177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1006000", "operatingCashflow": "11236000", "capitalExpenditures": "7853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15815000", "cashflowFromInvestment": "-7781000", "stockBasedCompensation": "2529000", "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": "14529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 250905000, "cost_of_revenue": 150154000, "gross_profit": 100751000, "research_and_development": null, "selling_general_admin": 68112000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7787000, "depreciation_amortisation": 14529000, "ebitda": 22316000, "interest_expense": 5611000, "interest_income": null, "other_non_operating": null, "pretax_income": 2176000, "tax_provision": 1228000, "effective_tax_rate": null, "net_income": 901000, "net_income_continuing_ops": 948000, "net_income_to_common": 901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39177000, "short_term_investments": null, "net_receivables": 128434000, "inventory": 99805000, "other_current_assets": null, "total_current_assets": 299943000, "net_ppe": null, "goodwill": 133919999, "intangible_assets": 139789000, "goodwill_and_intangibles": 273708999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 399328000, "total_assets": 699271000, "short_term_debt": 258299000, "accounts_payable": 63952000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 457409000, "long_term_debt": 1388000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 58249000, "total_liabilities": 515658000, "total_debt": 259687000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -175959000, "total_equity": 182684000, "shares_outstanding": 54707000, "operating_cash_flow": 11236000, "stock_based_compensation": 2529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7853000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7781000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15815000, "free_cash_flow": 19089000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7787000", "ebitda": "22316000", "netIncome": "901000", "grossProfit": "100751000", "depreciation": "None", "totalRevenue": "250905000", "costOfRevenue": "150154000", "interestIncome": "None", "incomeBeforeTax": "2176000", "interestExpense": "5611000", "operatingIncome": "6428000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1228000", "reportedCurrency": "USD", "netInterestIncome": "-5611000", "nonInterestIncome": "None", "operatingExpenses": "94323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150154000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14529000", "sellingGeneralAndAdministrative": "68112000", "netIncomeFromContinuingOperations": "948000" }, "balance": { "goodwill": "133919999", "inventory": "99805000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "699271000", "longTermDebt": "1388000", "shortTermDebt": "258299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "139789000", "reportedCurrency": "USD", "retainedEarnings": "-175959000", "totalLiabilities": "515658000", "otherCurrentAssets": "32527000", "totalCurrentAssets": "299943000", "currentLongTermDebt": "239579000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "128434000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "399328000", "currentAccountsPayable": "63952000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "312235000", "totalShareholderEquity": "182684000", "capitalLeaseObligations": "71268000", "otherCurrentLiabilities": "135158000", "totalCurrentLiabilities": "457409000", "otherNonCurrentLiabilities": "4313000", "totalNonCurrentLiabilities": "58249000", "cashAndShortTermInvestments": "39177000", "commonStockSharesOutstanding": "54707000", "intangibleAssetsExcludingGoodwill": "139789000", "cashAndCashEquivalentsAtCarryingValue": "39177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1006000", "operatingCashflow": "11236000", "capitalExpenditures": "7853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15815000", "cashflowFromInvestment": "-7781000", "stockBasedCompensation": "2529000", "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": "14529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 193469000, "cost_of_revenue": 131429000, "gross_profit": 62040000, "ebit": -35634000, "ebitda": -21106000, "pretax_income": -40156000, "tax_provision": 848000, "net_income": -40490000, "net_income_to_common": -40490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49151000, "total_current_assets": 287773000, "total_assets": 694909000, "short_term_debt": 272365000, "long_term_debt": 2756000, "total_debt": 275121000, "total_liabilities": 512832000, "total_equity": 181169000, "shares_outstanding": 54362000, "goodwill_and_intangibles": 277747000 }, "cash_flow": { "operating_cash_flow": -22180000, "capital_expenditure": 9659000, "free_cash_flow": -12521000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73499, "ticker_id": 6094, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-35634000", "ebitda": "-21106000", "netIncome": "-40490000", "grossProfit": "62040000", "depreciation": "None", "totalRevenue": "193469000", "costOfRevenue": "131429000", "interestIncome": "None", "incomeBeforeTax": "-40156000", "interestExpense": "4522000", "operatingIncome": "-34747000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "848000", "reportedCurrency": "USD", "netInterestIncome": "-4522000", "nonInterestIncome": "None", "operatingExpenses": "96787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14528000", "sellingGeneralAndAdministrative": "73649000", "netIncomeFromContinuingOperations": "-41004000" }, "balance": { "goodwill": "133989000", "inventory": "101344000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "694909000", "longTermDebt": "2756000", "shortTermDebt": "272365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "143758000", "reportedCurrency": "USD", "retainedEarnings": "-176860000", "totalLiabilities": "512832000", "otherCurrentAssets": "37315000", "totalCurrentAssets": "287773000", "currentLongTermDebt": "253849000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99963000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "407136000", "currentAccountsPayable": "66514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "331224000", "totalShareholderEquity": "181169000", "capitalLeaseObligations": "74619000", "otherCurrentLiabilities": "110617000", "totalCurrentLiabilities": "449496000", "otherNonCurrentLiabilities": "4477000", "totalNonCurrentLiabilities": "63336000", "cashAndShortTermInvestments": "49151000", "commonStockSharesOutstanding": "54362000", "intangibleAssetsExcludingGoodwill": "143758000", "cashAndCashEquivalentsAtCarryingValue": "49151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-11394000", "operatingCashflow": "-22180000", "capitalExpenditures": "9659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54333000", "cashflowFromInvestment": "-8882000", "stockBasedCompensation": "3112000", "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": "14528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 193469000, "cost_of_revenue": 131429000, "gross_profit": 62040000, "research_and_development": null, "selling_general_admin": 73649000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -35634000, "depreciation_amortisation": 14528000, "ebitda": -21106000, "interest_expense": 4522000, "interest_income": null, "other_non_operating": null, "pretax_income": -40156000, "tax_provision": 848000, "effective_tax_rate": null, "net_income": -40490000, "net_income_continuing_ops": -41004000, "net_income_to_common": -40490000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49151000, "short_term_investments": null, "net_receivables": 99963000, "inventory": 101344000, "other_current_assets": null, "total_current_assets": 287773000, "net_ppe": null, "goodwill": 133989000, "intangible_assets": 143758000, "goodwill_and_intangibles": 277747000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 407136000, "total_assets": 694909000, "short_term_debt": 272365000, "accounts_payable": 66514000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 449496000, "long_term_debt": 2756000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63336000, "total_liabilities": 512832000, "total_debt": 275121000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -176860000, "total_equity": 181169000, "shares_outstanding": 54362000, "operating_cash_flow": -22180000, "stock_based_compensation": 3112000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9659000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8882000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54333000, "free_cash_flow": -12521000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-35634000", "ebitda": "-21106000", "netIncome": "-40490000", "grossProfit": "62040000", "depreciation": "None", "totalRevenue": "193469000", "costOfRevenue": "131429000", "interestIncome": "None", "incomeBeforeTax": "-40156000", "interestExpense": "4522000", "operatingIncome": "-34747000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "848000", "reportedCurrency": "USD", "netInterestIncome": "-4522000", "nonInterestIncome": "None", "operatingExpenses": "96787000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14528000", "sellingGeneralAndAdministrative": "73649000", "netIncomeFromContinuingOperations": "-41004000" }, "balance": { "goodwill": "133989000", "inventory": "101344000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "694909000", "longTermDebt": "2756000", "shortTermDebt": "272365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "143758000", "reportedCurrency": "USD", "retainedEarnings": "-176860000", "totalLiabilities": "512832000", "otherCurrentAssets": "37315000", "totalCurrentAssets": "287773000", "currentLongTermDebt": "253849000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "99963000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "407136000", "currentAccountsPayable": "66514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "331224000", "totalShareholderEquity": "181169000", "capitalLeaseObligations": "74619000", "otherCurrentLiabilities": "110617000", "totalCurrentLiabilities": "449496000", "otherNonCurrentLiabilities": "4477000", "totalNonCurrentLiabilities": "63336000", "cashAndShortTermInvestments": "49151000", "commonStockSharesOutstanding": "54362000", "intangibleAssetsExcludingGoodwill": "143758000", "cashAndCashEquivalentsAtCarryingValue": "49151000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-41004000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-11394000", "operatingCashflow": "-22180000", "capitalExpenditures": "9659000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54333000", "cashflowFromInvestment": "-8882000", "stockBasedCompensation": "3112000", "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": "14528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 190739000, "cost_of_revenue": 129130000, "gross_profit": 61609000, "ebit": -23198000, "ebitda": -7936000, "pretax_income": -27215000, "tax_provision": 844000, "net_income": -27588000, "net_income_to_common": -27588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25934000, "total_current_assets": 236736000, "total_assets": 648401000, "short_term_debt": 124954000, "long_term_debt": 94610000, "total_debt": 219564000, "total_liabilities": 434246000, "total_equity": 212800000, "shares_outstanding": 53530000, "goodwill_and_intangibles": 281395000 }, "cash_flow": { "operating_cash_flow": -22262000, "capital_expenditure": 6552000, "free_cash_flow": -15710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73500, "ticker_id": 6094, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23198000", "ebitda": "-7936000", "netIncome": "-27588000", "grossProfit": "61609000", "depreciation": "None", "totalRevenue": "190739000", "costOfRevenue": "129130000", "interestIncome": "None", "incomeBeforeTax": "-27215000", "interestExpense": "3849000", "operatingIncome": "-23198000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "844000", "reportedCurrency": "USD", "netInterestIncome": "-3849000", "nonInterestIncome": "None", "operatingExpenses": "84807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15262000", "sellingGeneralAndAdministrative": "73784000", "netIncomeFromContinuingOperations": "-28059000" }, "balance": { "goodwill": "133759000", "inventory": "87735000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "648401000", "longTermDebt": "94610000", "shortTermDebt": "124954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "147636000", "reportedCurrency": "USD", "retainedEarnings": "-136370000", "totalLiabilities": "434246000", "otherCurrentAssets": "32217000", "totalCurrentAssets": "236736000", "currentLongTermDebt": "107611000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "411665000", "currentAccountsPayable": "56958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "276812000", "totalShareholderEquity": "212800000", "capitalLeaseObligations": "74591000", "otherCurrentLiabilities": "96308000", "totalCurrentLiabilities": "278220000", "otherNonCurrentLiabilities": "4168000", "totalNonCurrentLiabilities": "156026000", "cashAndShortTermInvestments": "25934000", "commonStockSharesOutstanding": "53530000", "intangibleAssetsExcludingGoodwill": "147636000", "cashAndCashEquivalentsAtCarryingValue": "25934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27588000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "5633000", "operatingCashflow": "-22262000", "capitalExpenditures": "6552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19330000", "cashflowFromInvestment": "-6359000", "stockBasedCompensation": "3265000", "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": "15262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 190739000, "cost_of_revenue": 129130000, "gross_profit": 61609000, "research_and_development": null, "selling_general_admin": 73784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23198000, "depreciation_amortisation": 15262000, "ebitda": -7936000, "interest_expense": 3849000, "interest_income": null, "other_non_operating": null, "pretax_income": -27215000, "tax_provision": 844000, "effective_tax_rate": null, "net_income": -27588000, "net_income_continuing_ops": -28059000, "net_income_to_common": -27588000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25934000, "short_term_investments": null, "net_receivables": 90850000, "inventory": 87735000, "other_current_assets": null, "total_current_assets": 236736000, "net_ppe": null, "goodwill": 133759000, "intangible_assets": 147636000, "goodwill_and_intangibles": 281395000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 411665000, "total_assets": 648401000, "short_term_debt": 124954000, "accounts_payable": 56958000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 278220000, "long_term_debt": 94610000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 156026000, "total_liabilities": 434246000, "total_debt": 219564000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -136370000, "total_equity": 212800000, "shares_outstanding": 53530000, "operating_cash_flow": -22262000, "stock_based_compensation": 3265000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6552000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6359000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19330000, "free_cash_flow": -15710000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23198000", "ebitda": "-7936000", "netIncome": "-27588000", "grossProfit": "61609000", "depreciation": "None", "totalRevenue": "190739000", "costOfRevenue": "129130000", "interestIncome": "None", "incomeBeforeTax": "-27215000", "interestExpense": "3849000", "operatingIncome": "-23198000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "844000", "reportedCurrency": "USD", "netInterestIncome": "-3849000", "nonInterestIncome": "None", "operatingExpenses": "84807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15262000", "sellingGeneralAndAdministrative": "73784000", "netIncomeFromContinuingOperations": "-28059000" }, "balance": { "goodwill": "133759000", "inventory": "87735000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "648401000", "longTermDebt": "94610000", "shortTermDebt": "124954000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "147636000", "reportedCurrency": "USD", "retainedEarnings": "-136370000", "totalLiabilities": "434246000", "otherCurrentAssets": "32217000", "totalCurrentAssets": "236736000", "currentLongTermDebt": "107611000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "411665000", "currentAccountsPayable": "56958000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "276812000", "totalShareholderEquity": "212800000", "capitalLeaseObligations": "74591000", "otherCurrentLiabilities": "96308000", "totalCurrentLiabilities": "278220000", "otherNonCurrentLiabilities": "4168000", "totalNonCurrentLiabilities": "156026000", "cashAndShortTermInvestments": "25934000", "commonStockSharesOutstanding": "53530000", "intangibleAssetsExcludingGoodwill": "147636000", "cashAndCashEquivalentsAtCarryingValue": "25934000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27588000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "5633000", "operatingCashflow": "-22262000", "capitalExpenditures": "6552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19330000", "cashflowFromInvestment": "-6359000", "stockBasedCompensation": "3265000", "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": "15262000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 293729000, "cost_of_revenue": 169326000, "gross_profit": 124403000, "ebit": 7518000, "ebitda": 23692000, "pretax_income": 285000, "tax_provision": 1705000, "net_income": -1500000, "net_income_to_common": -1500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34655000, "total_current_assets": 287059000, "total_assets": 707254000, "short_term_debt": 99614000, "long_term_debt": 100303000, "total_debt": 199917000, "total_liabilities": 470901000, "total_equity": 233019000, "shares_outstanding": 52043000, "goodwill_and_intangibles": 285199000 }, "cash_flow": { "operating_cash_flow": 59782000, "capital_expenditure": 11995000, "free_cash_flow": 71777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73501, "ticker_id": 6094, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7518000", "ebitda": "23692000", "netIncome": "-1500000", "grossProfit": "124403000", "depreciation": "None", "totalRevenue": "293729000", "costOfRevenue": "169326000", "interestIncome": "None", "incomeBeforeTax": "285000", "interestExpense": "4212000", "operatingIncome": "5425000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1705000", "reportedCurrency": "USD", "netInterestIncome": "-4212000", "nonInterestIncome": "None", "operatingExpenses": "118978000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16174000", "sellingGeneralAndAdministrative": "49111000", "netIncomeFromContinuingOperations": "-1420000" }, "balance": { "goodwill": "133652000", "inventory": "92580000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "707254000", "longTermDebt": "100303000", "shortTermDebt": "99614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "151547000", "reportedCurrency": "USD", "retainedEarnings": "-108782000", "totalLiabilities": "470901000", "otherCurrentAssets": "39942000", "totalCurrentAssets": "287059000", "currentLongTermDebt": "82512000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420195000", "currentAccountsPayable": "63130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "260307000", "totalShareholderEquity": "233019000", "capitalLeaseObligations": "77492000", "otherCurrentLiabilities": "127970000", "totalCurrentLiabilities": "305794000", "otherNonCurrentLiabilities": "4414000", "totalNonCurrentLiabilities": "165107000", "cashAndShortTermInvestments": "34655000", "commonStockSharesOutstanding": "52043000", "intangibleAssetsExcludingGoodwill": "151547000", "cashAndCashEquivalentsAtCarryingValue": "34655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22910000", "operatingCashflow": "59782000", "capitalExpenditures": "11995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40667000", "cashflowFromInvestment": "-11841000", "stockBasedCompensation": "3072000", "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": "16174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 293729000, "cost_of_revenue": 169326000, "gross_profit": 124403000, "research_and_development": 6800000, "selling_general_admin": 49111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7518000, "depreciation_amortisation": 16174000, "ebitda": 23692000, "interest_expense": 4212000, "interest_income": null, "other_non_operating": null, "pretax_income": 285000, "tax_provision": 1705000, "effective_tax_rate": null, "net_income": -1500000, "net_income_continuing_ops": -1420000, "net_income_to_common": -1500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34655000, "short_term_investments": null, "net_receivables": 119882000, "inventory": 92580000, "other_current_assets": null, "total_current_assets": 287059000, "net_ppe": null, "goodwill": 133652000, "intangible_assets": 151547000, "goodwill_and_intangibles": 285199000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 420195000, "total_assets": 707254000, "short_term_debt": 99614000, "accounts_payable": 63130000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305794000, "long_term_debt": 100303000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165107000, "total_liabilities": 470901000, "total_debt": 199917000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108782000, "total_equity": 233019000, "shares_outstanding": 52043000, "operating_cash_flow": 59782000, "stock_based_compensation": 3072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11995000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11841000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40667000, "free_cash_flow": 71777000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7518000", "ebitda": "23692000", "netIncome": "-1500000", "grossProfit": "124403000", "depreciation": "None", "totalRevenue": "293729000", "costOfRevenue": "169326000", "interestIncome": "None", "incomeBeforeTax": "285000", "interestExpense": "4212000", "operatingIncome": "5425000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1705000", "reportedCurrency": "USD", "netInterestIncome": "-4212000", "nonInterestIncome": "None", "operatingExpenses": "118978000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "169326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16174000", "sellingGeneralAndAdministrative": "49111000", "netIncomeFromContinuingOperations": "-1420000" }, "balance": { "goodwill": "133652000", "inventory": "92580000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "707254000", "longTermDebt": "100303000", "shortTermDebt": "99614000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "151547000", "reportedCurrency": "USD", "retainedEarnings": "-108782000", "totalLiabilities": "470901000", "otherCurrentAssets": "39942000", "totalCurrentAssets": "287059000", "currentLongTermDebt": "82512000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420195000", "currentAccountsPayable": "63130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "260307000", "totalShareholderEquity": "233019000", "capitalLeaseObligations": "77492000", "otherCurrentLiabilities": "127970000", "totalCurrentLiabilities": "305794000", "otherNonCurrentLiabilities": "4414000", "totalNonCurrentLiabilities": "165107000", "cashAndShortTermInvestments": "34655000", "commonStockSharesOutstanding": "52043000", "intangibleAssetsExcludingGoodwill": "151547000", "cashAndCashEquivalentsAtCarryingValue": "34655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1420000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22910000", "operatingCashflow": "59782000", "capitalExpenditures": "11995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40667000", "cashflowFromInvestment": "-11841000", "stockBasedCompensation": "3072000", "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": "16174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 292765000, "cost_of_revenue": 172956000, "gross_profit": 119809000, "ebit": 12023000, "ebitda": 27434000, "pretax_income": 5767000, "tax_provision": 1170000, "net_income": 4330000, "net_income_to_common": 4330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28546000, "total_current_assets": 355233000, "total_assets": 783574000, "short_term_debt": 134778000, "long_term_debt": 105967000, "total_debt": 240745000, "total_liabilities": 543142000, "total_equity": 236508000, "shares_outstanding": 53428000, "goodwill_and_intangibles": 289474000 }, "cash_flow": { "operating_cash_flow": 3347000, "capital_expenditure": 7535000, "free_cash_flow": 10882000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73503, "ticker_id": 6094, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12023000", "ebitda": "27434000", "netIncome": "4330000", "grossProfit": "119809000", "depreciation": "None", "totalRevenue": "292765000", "costOfRevenue": "172956000", "interestIncome": "None", "incomeBeforeTax": "5767000", "interestExpense": "4971000", "operatingIncome": "11736000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1170000", "reportedCurrency": "USD", "netInterestIncome": "-4971000", "nonInterestIncome": "None", "operatingExpenses": "108073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15411000", "sellingGeneralAndAdministrative": "77160000", "netIncomeFromContinuingOperations": "4597000" }, "balance": { "goodwill": "133887000", "inventory": "118563000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "783574000", "longTermDebt": "105967000", "shortTermDebt": "134778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "155587000", "reportedCurrency": "USD", "retainedEarnings": "-107282000", "totalLiabilities": "543142000", "otherCurrentAssets": "35471000", "totalCurrentAssets": "355233000", "currentLongTermDebt": "117413000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428341000", "currentAccountsPayable": "78295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "304090000", "totalShareholderEquity": "236508000", "capitalLeaseObligations": "80710000", "otherCurrentLiabilities": "155123000", "totalCurrentLiabilities": "368196000", "otherNonCurrentLiabilities": "5634000", "totalNonCurrentLiabilities": "174946000", "cashAndShortTermInvestments": "28546000", "commonStockSharesOutstanding": "53428000", "intangibleAssetsExcludingGoodwill": "155587000", "cashAndCashEquivalentsAtCarryingValue": "28546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4597000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6796000", "operatingCashflow": "3347000", "capitalExpenditures": "7535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9290000", "cashflowFromInvestment": "-7398000", "stockBasedCompensation": "3430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 292765000, "cost_of_revenue": 172956000, "gross_profit": 119809000, "research_and_development": null, "selling_general_admin": 77160000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12023000, "depreciation_amortisation": 15411000, "ebitda": 27434000, "interest_expense": 4971000, "interest_income": null, "other_non_operating": null, "pretax_income": 5767000, "tax_provision": 1170000, "effective_tax_rate": null, "net_income": 4330000, "net_income_continuing_ops": 4597000, "net_income_to_common": 4330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28546000, "short_term_investments": null, "net_receivables": 172653000, "inventory": 118563000, "other_current_assets": null, "total_current_assets": 355233000, "net_ppe": null, "goodwill": 133887000, "intangible_assets": 155587000, "goodwill_and_intangibles": 289474000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 428341000, "total_assets": 783574000, "short_term_debt": 134778000, "accounts_payable": 78295000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368196000, "long_term_debt": 105967000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 174946000, "total_liabilities": 543142000, "total_debt": 240745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -107282000, "total_equity": 236508000, "shares_outstanding": 53428000, "operating_cash_flow": 3347000, "stock_based_compensation": 3430000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7535000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7398000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9290000, "free_cash_flow": 10882000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12023000", "ebitda": "27434000", "netIncome": "4330000", "grossProfit": "119809000", "depreciation": "None", "totalRevenue": "292765000", "costOfRevenue": "172956000", "interestIncome": "None", "incomeBeforeTax": "5767000", "interestExpense": "4971000", "operatingIncome": "11736000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1170000", "reportedCurrency": "USD", "netInterestIncome": "-4971000", "nonInterestIncome": "None", "operatingExpenses": "108073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "172956000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15411000", "sellingGeneralAndAdministrative": "77160000", "netIncomeFromContinuingOperations": "4597000" }, "balance": { "goodwill": "133887000", "inventory": "118563000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "783574000", "longTermDebt": "105967000", "shortTermDebt": "134778000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "155587000", "reportedCurrency": "USD", "retainedEarnings": "-107282000", "totalLiabilities": "543142000", "otherCurrentAssets": "35471000", "totalCurrentAssets": "355233000", "currentLongTermDebt": "117413000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172653000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428341000", "currentAccountsPayable": "78295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "304090000", "totalShareholderEquity": "236508000", "capitalLeaseObligations": "80710000", "otherCurrentLiabilities": "155123000", "totalCurrentLiabilities": "368196000", "otherNonCurrentLiabilities": "5634000", "totalNonCurrentLiabilities": "174946000", "cashAndShortTermInvestments": "28546000", "commonStockSharesOutstanding": "53428000", "intangibleAssetsExcludingGoodwill": "155587000", "cashAndCashEquivalentsAtCarryingValue": "28546000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4597000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6796000", "operatingCashflow": "3347000", "capitalExpenditures": "7535000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9290000", "cashflowFromInvestment": "-7398000", "stockBasedCompensation": "3430000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15411000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 247657000, "cost_of_revenue": 143609000, "gross_profit": 104048000, "ebit": 9127000, "ebitda": 25080000, "pretax_income": 6208000, "tax_provision": 789000, "net_income": 5115000, "net_income_to_common": 5115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41551000, "total_current_assets": 302727000, "total_assets": 737750000, "short_term_debt": 128946000, "long_term_debt": 111606000, "total_debt": 240552000, "total_liabilities": 510504000, "total_equity": 223543000, "shares_outstanding": 52604949, "goodwill_and_intangibles": 293144000 }, "cash_flow": { "operating_cash_flow": 45888000, "capital_expenditure": 9104000, "free_cash_flow": 54992000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73504, "ticker_id": 6094, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9127000", "ebitda": "25080000", "netIncome": "5115000", "grossProfit": "104048000", "depreciation": "None", "totalRevenue": "247657000", "costOfRevenue": "143609000", "interestIncome": "None", "incomeBeforeTax": "6208000", "interestExpense": "5081000", "operatingIncome": "10732000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "789000", "reportedCurrency": "USD", "netInterestIncome": "-5081000", "nonInterestIncome": "None", "operatingExpenses": "93316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15953000", "sellingGeneralAndAdministrative": "70621000", "netIncomeFromContinuingOperations": "5419000" }, "balance": { "goodwill": "133684000", "inventory": "108999000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "737750000", "longTermDebt": "111606000", "shortTermDebt": "128946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "159460000", "reportedCurrency": "USD", "retainedEarnings": "-111612000", "totalLiabilities": "510504000", "otherCurrentAssets": "30003000", "totalCurrentAssets": "302727000", "currentLongTermDebt": "112315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "435023000", "currentAccountsPayable": "62724000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "305372000", "totalShareholderEquity": "223543000", "capitalLeaseObligations": "81451000", "otherCurrentLiabilities": "137379000", "totalCurrentLiabilities": "329049000", "otherNonCurrentLiabilities": "5029000", "totalNonCurrentLiabilities": "181455000", "cashAndShortTermInvestments": "41551000", "commonStockSharesOutstanding": "52604949", "intangibleAssetsExcludingGoodwill": "159460000", "cashAndCashEquivalentsAtCarryingValue": "41551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5115000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3335000", "operatingCashflow": "45888000", "capitalExpenditures": "9104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21846000", "cashflowFromInvestment": "-8747000", "stockBasedCompensation": "3276000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247657000, "cost_of_revenue": 143609000, "gross_profit": 104048000, "research_and_development": null, "selling_general_admin": 70621000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9127000, "depreciation_amortisation": 15953000, "ebitda": 25080000, "interest_expense": 5081000, "interest_income": null, "other_non_operating": null, "pretax_income": 6208000, "tax_provision": 789000, "effective_tax_rate": null, "net_income": 5115000, "net_income_continuing_ops": 5419000, "net_income_to_common": 5115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41551000, "short_term_investments": null, "net_receivables": 122174000, "inventory": 108999000, "other_current_assets": null, "total_current_assets": 302727000, "net_ppe": null, "goodwill": 133684000, "intangible_assets": 159460000, "goodwill_and_intangibles": 293144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 435023000, "total_assets": 737750000, "short_term_debt": 128946000, "accounts_payable": 62724000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329049000, "long_term_debt": 111606000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181455000, "total_liabilities": 510504000, "total_debt": 240552000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -111612000, "total_equity": 223543000, "shares_outstanding": 52604949, "operating_cash_flow": 45888000, "stock_based_compensation": 3276000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8747000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21846000, "free_cash_flow": 54992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9127000", "ebitda": "25080000", "netIncome": "5115000", "grossProfit": "104048000", "depreciation": "None", "totalRevenue": "247657000", "costOfRevenue": "143609000", "interestIncome": "None", "incomeBeforeTax": "6208000", "interestExpense": "5081000", "operatingIncome": "10732000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "789000", "reportedCurrency": "USD", "netInterestIncome": "-5081000", "nonInterestIncome": "None", "operatingExpenses": "93316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143609000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15953000", "sellingGeneralAndAdministrative": "70621000", "netIncomeFromContinuingOperations": "5419000" }, "balance": { "goodwill": "133684000", "inventory": "108999000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "737750000", "longTermDebt": "111606000", "shortTermDebt": "128946000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "159460000", "reportedCurrency": "USD", "retainedEarnings": "-111612000", "totalLiabilities": "510504000", "otherCurrentAssets": "30003000", "totalCurrentAssets": "302727000", "currentLongTermDebt": "112315000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "122174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "435023000", "currentAccountsPayable": "62724000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "305372000", "totalShareholderEquity": "223543000", "capitalLeaseObligations": "81451000", "otherCurrentLiabilities": "137379000", "totalCurrentLiabilities": "329049000", "otherNonCurrentLiabilities": "5029000", "totalNonCurrentLiabilities": "181455000", "cashAndShortTermInvestments": "41551000", "commonStockSharesOutstanding": "52604949", "intangibleAssetsExcludingGoodwill": "159460000", "cashAndCashEquivalentsAtCarryingValue": "41551000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5115000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "3335000", "operatingCashflow": "45888000", "capitalExpenditures": "9104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21846000", "cashflowFromInvestment": "-8747000", "stockBasedCompensation": "3276000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15953000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 215699000, "cost_of_revenue": 129427000, "gross_profit": 86272000, "ebit": -16455000, "ebitda": -876000, "pretax_income": -22766000, "tax_provision": 900000, "net_income": -22663000, "net_income_to_common": -22663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26110000, "total_current_assets": 278258000, "total_assets": 725472000, "short_term_debt": 146220000, "long_term_debt": 117221000, "total_debt": 263441000, "total_liabilities": 507913000, "total_equity": 212495000, "shares_outstanding": 50705638, "goodwill_and_intangibles": 297091000 }, "cash_flow": { "operating_cash_flow": 14507000, "capital_expenditure": 4157000, "free_cash_flow": 18664000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73505, "ticker_id": 6094, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16455000", "ebitda": "-876000", "netIncome": "-22663000", "grossProfit": "86272000", "depreciation": "None", "totalRevenue": "215699000", "costOfRevenue": "129427000", "interestIncome": "None", "incomeBeforeTax": "-22766000", "interestExpense": "6311000", "operatingIncome": "-14902000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "-6311000", "nonInterestIncome": "None", "operatingExpenses": "101174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15579000", "sellingGeneralAndAdministrative": "75467000", "netIncomeFromContinuingOperations": "-23666000" }, "balance": { "goodwill": "133678000", "inventory": "112282000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "725472000", "longTermDebt": "117221000", "shortTermDebt": "146220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "163413000", "reportedCurrency": "USD", "retainedEarnings": "-116727000", "totalLiabilities": "507913000", "otherCurrentAssets": "38659000", "totalCurrentAssets": "278258000", "currentLongTermDebt": "129218000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "447214000", "currentAccountsPayable": "47794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330882000", "totalShareholderEquity": "212495000", "capitalLeaseObligations": "84443000", "otherCurrentLiabilities": "122265000", "totalCurrentLiabilities": "318395000", "otherNonCurrentLiabilities": "4700000", "totalNonCurrentLiabilities": "189518000", "cashAndShortTermInvestments": "26110000", "commonStockSharesOutstanding": "50705638", "intangibleAssetsExcludingGoodwill": "163413000", "cashAndCashEquivalentsAtCarryingValue": "26110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "6767000", "operatingCashflow": "14507000", "capitalExpenditures": "4157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27439000", "cashflowFromInvestment": "2758000", "stockBasedCompensation": "3824000", "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": "15045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 215699000, "cost_of_revenue": 129427000, "gross_profit": 86272000, "research_and_development": null, "selling_general_admin": 75467000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16455000, "depreciation_amortisation": 15579000, "ebitda": -876000, "interest_expense": 6311000, "interest_income": null, "other_non_operating": null, "pretax_income": -22766000, "tax_provision": 900000, "effective_tax_rate": null, "net_income": -22663000, "net_income_continuing_ops": -23666000, "net_income_to_common": -22663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26110000, "short_term_investments": null, "net_receivables": 101207000, "inventory": 112282000, "other_current_assets": null, "total_current_assets": 278258000, "net_ppe": null, "goodwill": 133678000, "intangible_assets": 163413000, "goodwill_and_intangibles": 297091000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 447214000, "total_assets": 725472000, "short_term_debt": 146220000, "accounts_payable": 47794000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 318395000, "long_term_debt": 117221000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 189518000, "total_liabilities": 507913000, "total_debt": 263441000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -116727000, "total_equity": 212495000, "shares_outstanding": 50705638, "operating_cash_flow": 14507000, "stock_based_compensation": 3824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2758000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27439000, "free_cash_flow": 18664000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16455000", "ebitda": "-876000", "netIncome": "-22663000", "grossProfit": "86272000", "depreciation": "None", "totalRevenue": "215699000", "costOfRevenue": "129427000", "interestIncome": "None", "incomeBeforeTax": "-22766000", "interestExpense": "6311000", "operatingIncome": "-14902000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "-6311000", "nonInterestIncome": "None", "operatingExpenses": "101174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129427000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15579000", "sellingGeneralAndAdministrative": "75467000", "netIncomeFromContinuingOperations": "-23666000" }, "balance": { "goodwill": "133678000", "inventory": "112282000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "725472000", "longTermDebt": "117221000", "shortTermDebt": "146220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "163413000", "reportedCurrency": "USD", "retainedEarnings": "-116727000", "totalLiabilities": "507913000", "otherCurrentAssets": "38659000", "totalCurrentAssets": "278258000", "currentLongTermDebt": "129218000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101207000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "447214000", "currentAccountsPayable": "47794000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "330882000", "totalShareholderEquity": "212495000", "capitalLeaseObligations": "84443000", "otherCurrentLiabilities": "122265000", "totalCurrentLiabilities": "318395000", "otherNonCurrentLiabilities": "4700000", "totalNonCurrentLiabilities": "189518000", "cashAndShortTermInvestments": "26110000", "commonStockSharesOutstanding": "50705638", "intangibleAssetsExcludingGoodwill": "163413000", "cashAndCashEquivalentsAtCarryingValue": "26110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "6767000", "operatingCashflow": "14507000", "capitalExpenditures": "4157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27439000", "cashflowFromInvestment": "2758000", "stockBasedCompensation": "3824000", "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": "15045000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 291236000, "cost_of_revenue": 187759000, "gross_profit": 103477000, "ebit": -2846000, "ebitda": 14325000, "pretax_income": -9570000, "tax_provision": 1638000, "net_income": -10761000, "net_income_to_common": -10761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36453000, "total_current_assets": 336816000, "total_assets": 798585000, "short_term_debt": 160058000, "long_term_debt": 130986000, "total_debt": 291044000, "total_liabilities": 560545000, "total_equity": 231941000, "shares_outstanding": 50384000, "goodwill_and_intangibles": 301095000 }, "cash_flow": { "operating_cash_flow": 33802000, "capital_expenditure": 4270000, "free_cash_flow": 38072000, "dividends_paid": 1118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73506, "ticker_id": 6094, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2846000", "ebitda": "14325000", "netIncome": "-10761000", "grossProfit": "103477000", "depreciation": "None", "totalRevenue": "291236000", "costOfRevenue": "187759000", "interestIncome": "None", "incomeBeforeTax": "-9570000", "interestExpense": "7419000", "operatingIncome": "-3400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1638000", "reportedCurrency": "USD", "netInterestIncome": "-7419000", "nonInterestIncome": "None", "operatingExpenses": "106877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17171000", "sellingGeneralAndAdministrative": "59594000", "netIncomeFromContinuingOperations": "-11208000" }, "balance": { "goodwill": "133795000", "inventory": "119458000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "798585000", "longTermDebt": "130986000", "shortTermDebt": "160058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167300000", "reportedCurrency": "USD", "retainedEarnings": "-94064000", "totalLiabilities": "560545000", "otherCurrentAssets": "50074000", "totalCurrentAssets": "336816000", "currentLongTermDebt": "142572000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "461681000", "currentAccountsPayable": "52919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "362353000", "totalShareholderEquity": "231941000", "capitalLeaseObligations": "88795000", "otherCurrentLiabilities": "127725000", "totalCurrentLiabilities": "352772000", "otherNonCurrentLiabilities": "5076000", "totalNonCurrentLiabilities": "207773000", "cashAndShortTermInvestments": "36453000", "commonStockSharesOutstanding": "50384000", "intangibleAssetsExcludingGoodwill": "167300000", "cashAndCashEquivalentsAtCarryingValue": "36453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10761000", "profitLoss": "None", "dividendPayout": "1118000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "37682000", "operatingCashflow": "33802000", "capitalExpenditures": "4270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25713000", "cashflowFromInvestment": "-4212000", "stockBasedCompensation": "3013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 291236000, "cost_of_revenue": 187759000, "gross_profit": 103477000, "research_and_development": 8000000, "selling_general_admin": 59594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2846000, "depreciation_amortisation": 17171000, "ebitda": 14325000, "interest_expense": 7419000, "interest_income": null, "other_non_operating": null, "pretax_income": -9570000, "tax_provision": 1638000, "effective_tax_rate": null, "net_income": -10761000, "net_income_continuing_ops": -11208000, "net_income_to_common": -10761000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36453000, "short_term_investments": null, "net_receivables": 130831000, "inventory": 119458000, "other_current_assets": null, "total_current_assets": 336816000, "net_ppe": null, "goodwill": 133795000, "intangible_assets": 167300000, "goodwill_and_intangibles": 301095000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 461681000, "total_assets": 798585000, "short_term_debt": 160058000, "accounts_payable": 52919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 352772000, "long_term_debt": 130986000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 207773000, "total_liabilities": 560545000, "total_debt": 291044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -94064000, "total_equity": 231941000, "shares_outstanding": 50384000, "operating_cash_flow": 33802000, "stock_based_compensation": 3013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4270000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4212000, "dividends_paid": 1118000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25713000, "free_cash_flow": 38072000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2846000", "ebitda": "14325000", "netIncome": "-10761000", "grossProfit": "103477000", "depreciation": "None", "totalRevenue": "291236000", "costOfRevenue": "187759000", "interestIncome": "None", "incomeBeforeTax": "-9570000", "interestExpense": "7419000", "operatingIncome": "-3400000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1638000", "reportedCurrency": "USD", "netInterestIncome": "-7419000", "nonInterestIncome": "None", "operatingExpenses": "106877000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "187759000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17171000", "sellingGeneralAndAdministrative": "59594000", "netIncomeFromContinuingOperations": "-11208000" }, "balance": { "goodwill": "133795000", "inventory": "119458000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "798585000", "longTermDebt": "130986000", "shortTermDebt": "160058000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "167300000", "reportedCurrency": "USD", "retainedEarnings": "-94064000", "totalLiabilities": "560545000", "otherCurrentAssets": "50074000", "totalCurrentAssets": "336816000", "currentLongTermDebt": "142572000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "130831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "461681000", "currentAccountsPayable": "52919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "362353000", "totalShareholderEquity": "231941000", "capitalLeaseObligations": "88795000", "otherCurrentLiabilities": "127725000", "totalCurrentLiabilities": "352772000", "otherNonCurrentLiabilities": "5076000", "totalNonCurrentLiabilities": "207773000", "cashAndShortTermInvestments": "36453000", "commonStockSharesOutstanding": "50384000", "intangibleAssetsExcludingGoodwill": "167300000", "cashAndCashEquivalentsAtCarryingValue": "36453000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10761000", "profitLoss": "None", "dividendPayout": "1118000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "37682000", "operatingCashflow": "33802000", "capitalExpenditures": "4270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25713000", "cashflowFromInvestment": "-4212000", "stockBasedCompensation": "3013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1118000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15429000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 312944000, "cost_of_revenue": 202788000, "gross_profit": 110156000, "ebit": 699000, "ebitda": 15440000, "pretax_income": -13148000, "tax_provision": 3076000, "net_income": -15009000, "net_income_to_common": -15009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31885000, "total_current_assets": 404929000, "total_assets": 880043000, "short_term_debt": 180843000, "long_term_debt": 136539000, "total_debt": 317382000, "total_liabilities": 637277000, "total_equity": 232454000, "shares_outstanding": 48236867, "goodwill_and_intangibles": 306983000 }, "cash_flow": { "operating_cash_flow": 9169000, "capital_expenditure": 8149000, "free_cash_flow": 17318000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73508, "ticker_id": 6094, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "699000", "ebitda": "15440000", "netIncome": "-15009000", "grossProfit": "110156000", "depreciation": "None", "totalRevenue": "312944000", "costOfRevenue": "202788000", "interestIncome": "None", "incomeBeforeTax": "-13148000", "interestExpense": "7601000", "operatingIncome": "-5449000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3076000", "reportedCurrency": "USD", "netInterestIncome": "-7601000", "nonInterestIncome": "None", "operatingExpenses": "115605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14741000", "sellingGeneralAndAdministrative": "93992000", "netIncomeFromContinuingOperations": "-16224000" }, "balance": { "goodwill": "135722000", "inventory": "162062000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "880043000", "longTermDebt": "136539000", "shortTermDebt": "180843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "171261000", "reportedCurrency": "USD", "retainedEarnings": "-83303000", "totalLiabilities": "637277000", "otherCurrentAssets": "44048000", "totalCurrentAssets": "404929000", "currentLongTermDebt": "162977000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "475114000", "currentAccountsPayable": "70178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "391343000", "totalShareholderEquity": "232454000", "capitalLeaseObligations": "91827000", "otherCurrentLiabilities": "168441000", "totalCurrentLiabilities": "421734000", "otherNonCurrentLiabilities": "4658000", "totalNonCurrentLiabilities": "215543000", "cashAndShortTermInvestments": "31885000", "commonStockSharesOutstanding": "48236867", "intangibleAssetsExcludingGoodwill": "171261000", "cashAndCashEquivalentsAtCarryingValue": "31885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16224000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "23157000", "operatingCashflow": "9169000", "capitalExpenditures": "8149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5660000", "cashflowFromInvestment": "-8018000", "stockBasedCompensation": "-916000", "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": "14741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312944000, "cost_of_revenue": 202788000, "gross_profit": 110156000, "research_and_development": null, "selling_general_admin": 93992000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 699000, "depreciation_amortisation": 14741000, "ebitda": 15440000, "interest_expense": 7601000, "interest_income": null, "other_non_operating": null, "pretax_income": -13148000, "tax_provision": 3076000, "effective_tax_rate": null, "net_income": -15009000, "net_income_continuing_ops": -16224000, "net_income_to_common": -15009000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31885000, "short_term_investments": null, "net_receivables": 166934000, "inventory": 162062000, "other_current_assets": null, "total_current_assets": 404929000, "net_ppe": null, "goodwill": 135722000, "intangible_assets": 171261000, "goodwill_and_intangibles": 306983000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 475114000, "total_assets": 880043000, "short_term_debt": 180843000, "accounts_payable": 70178000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 421734000, "long_term_debt": 136539000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 215543000, "total_liabilities": 637277000, "total_debt": 317382000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -83303000, "total_equity": 232454000, "shares_outstanding": 48236867, "operating_cash_flow": 9169000, "stock_based_compensation": -916000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8018000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5660000, "free_cash_flow": 17318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "699000", "ebitda": "15440000", "netIncome": "-15009000", "grossProfit": "110156000", "depreciation": "None", "totalRevenue": "312944000", "costOfRevenue": "202788000", "interestIncome": "None", "incomeBeforeTax": "-13148000", "interestExpense": "7601000", "operatingIncome": "-5449000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3076000", "reportedCurrency": "USD", "netInterestIncome": "-7601000", "nonInterestIncome": "None", "operatingExpenses": "115605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "202788000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14741000", "sellingGeneralAndAdministrative": "93992000", "netIncomeFromContinuingOperations": "-16224000" }, "balance": { "goodwill": "135722000", "inventory": "162062000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "880043000", "longTermDebt": "136539000", "shortTermDebt": "180843000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "171261000", "reportedCurrency": "USD", "retainedEarnings": "-83303000", "totalLiabilities": "637277000", "otherCurrentAssets": "44048000", "totalCurrentAssets": "404929000", "currentLongTermDebt": "162977000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "166934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "475114000", "currentAccountsPayable": "70178000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "391343000", "totalShareholderEquity": "232454000", "capitalLeaseObligations": "91827000", "otherCurrentLiabilities": "168441000", "totalCurrentLiabilities": "421734000", "otherNonCurrentLiabilities": "4658000", "totalNonCurrentLiabilities": "215543000", "cashAndShortTermInvestments": "31885000", "commonStockSharesOutstanding": "48236867", "intangibleAssetsExcludingGoodwill": "171261000", "cashAndCashEquivalentsAtCarryingValue": "31885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-16224000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "23157000", "operatingCashflow": "9169000", "capitalExpenditures": "8149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5660000", "cashflowFromInvestment": "-8018000", "stockBasedCompensation": "-916000", "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": "14741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "income_statement": { "revenue": 240028000, "cost_of_revenue": 170019000, "gross_profit": 70009000, "ebit": -30516000, "ebitda": -16640999, "pretax_income": 62241000, "tax_provision": 138103000, "net_income": -72998000, "net_income_to_common": -72998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36827000, "total_current_assets": 406230000, "total_assets": 897561000, "short_term_debt": 181213000, "long_term_debt": 142067000, "total_debt": 323280000, "total_liabilities": 634809000, "total_equity": 250816000, "shares_outstanding": 47427510, "goodwill_and_intangibles": 311179000 }, "cash_flow": { "operating_cash_flow": 18234000, "capital_expenditure": 9966000, "free_cash_flow": 28200000, "dividends_paid": 1103000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 73509, "ticker_id": 6094, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:53:44.109787+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30516000", "ebitda": "-16640999", "netIncome": "-72998000", "grossProfit": "70009000", "depreciation": "None", "totalRevenue": "240028000", "costOfRevenue": "170019000", "interestIncome": "None", "incomeBeforeTax": "62241000", "interestExpense": "7264000", "operatingIncome": "-30516000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "138103000", "reportedCurrency": "USD", "netInterestIncome": "-7264000", "nonInterestIncome": "None", "operatingExpenses": "100525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "401000", "costofGoodsAndServicesSold": "170019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13875001", "sellingGeneralAndAdministrative": "85632000", "netIncomeFromContinuingOperations": "-75862000" }, "balance": { "goodwill": "135865000", "inventory": "187311000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "897561000", "longTermDebt": "142067000", "shortTermDebt": "181213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "175314000", "reportedCurrency": "USD", "retainedEarnings": "-68294000", "totalLiabilities": "634809000", "otherCurrentAssets": "44651000", "totalCurrentAssets": "406230000", "currentLongTermDebt": "162883000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491331000", "currentAccountsPayable": "81389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "104157000", "shortLongTermDebtTotal": "400177000", "totalShareholderEquity": "250816000", "capitalLeaseObligations": "95227000", "otherCurrentLiabilities": "146081000", "totalCurrentLiabilities": "410024000", "otherNonCurrentLiabilities": "5420000", "totalNonCurrentLiabilities": "224785000", "cashAndShortTermInvestments": "36827000", "commonStockSharesOutstanding": "47427510", "intangibleAssetsExcludingGoodwill": "175314000", "cashAndCashEquivalentsAtCarryingValue": "36827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75862000", "profitLoss": "None", "dividendPayout": "1103000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5816000", "operatingCashflow": "18234000", "capitalExpenditures": "9966000", "changeInReceivables": "25374000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6540000", "cashflowFromInvestment": "-9779000", "stockBasedCompensation": "4795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1103000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1915000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240028000, "cost_of_revenue": 170019000, "gross_profit": 70009000, "research_and_development": null, "selling_general_admin": 85632000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30516000, "depreciation_amortisation": 13875001, "ebitda": -16640999, "interest_expense": 7264000, "interest_income": null, "other_non_operating": null, "pretax_income": 62241000, "tax_provision": 138103000, "effective_tax_rate": null, "net_income": -72998000, "net_income_continuing_ops": -75862000, "net_income_to_common": -72998000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36827000, "short_term_investments": null, "net_receivables": 137441000, "inventory": 187311000, "other_current_assets": null, "total_current_assets": 406230000, "net_ppe": null, "goodwill": 135865000, "intangible_assets": 175314000, "goodwill_and_intangibles": 311179000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 491331000, "total_assets": 897561000, "short_term_debt": 181213000, "accounts_payable": 81389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 410024000, "long_term_debt": 142067000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 224785000, "total_liabilities": 634809000, "total_debt": 323280000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -68294000, "total_equity": 250816000, "shares_outstanding": 47427510, "operating_cash_flow": 18234000, "stock_based_compensation": 4795000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9966000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9779000, "dividends_paid": 1103000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6540000, "free_cash_flow": 28200000, "net_change_in_cash": 1915000 }, "raw_data": { "income": { "ebit": "-30516000", "ebitda": "-16640999", "netIncome": "-72998000", "grossProfit": "70009000", "depreciation": "None", "totalRevenue": "240028000", "costOfRevenue": "170019000", "interestIncome": "None", "incomeBeforeTax": "62241000", "interestExpense": "7264000", "operatingIncome": "-30516000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "138103000", "reportedCurrency": "USD", "netInterestIncome": "-7264000", "nonInterestIncome": "None", "operatingExpenses": "100525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "401000", "costofGoodsAndServicesSold": "170019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13875001", "sellingGeneralAndAdministrative": "85632000", "netIncomeFromContinuingOperations": "-75862000" }, "balance": { "goodwill": "135865000", "inventory": "187311000", "commonStock": "5000", "currentDebt": "None", "investments": "None", "totalAssets": "897561000", "longTermDebt": "142067000", "shortTermDebt": "181213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "175314000", "reportedCurrency": "USD", "retainedEarnings": "-68294000", "totalLiabilities": "634809000", "otherCurrentAssets": "44651000", "totalCurrentAssets": "406230000", "currentLongTermDebt": "162883000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491331000", "currentAccountsPayable": "81389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "104157000", "shortLongTermDebtTotal": "400177000", "totalShareholderEquity": "250816000", "capitalLeaseObligations": "95227000", "otherCurrentLiabilities": "146081000", "totalCurrentLiabilities": "410024000", "otherNonCurrentLiabilities": "5420000", "totalNonCurrentLiabilities": "224785000", "cashAndShortTermInvestments": "36827000", "commonStockSharesOutstanding": "47427510", "intangibleAssetsExcludingGoodwill": "175314000", "cashAndCashEquivalentsAtCarryingValue": "36827000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-75862000", "profitLoss": "None", "dividendPayout": "1103000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "5816000", "operatingCashflow": "18234000", "capitalExpenditures": "9966000", "changeInReceivables": "25374000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6540000", "cashflowFromInvestment": "-9779000", "stockBasedCompensation": "4795000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1103000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1915000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14106000", "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" ] } } }