{ "ticker": { "uuid": "560af430-8890-4c6e-a69b-22e927c73161", "symbol": "HNRG", "name": "Hallador Energy Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Thermal Coal", "page_url": "https://sharemaestro.com/factors/ticker/560af430-8890-4c6e-a69b-22e927c73161/", "api_url": "https://sharemaestro.com/factors/api/tickers/560af430-8890-4c6e-a69b-22e927c73161/" }, "ticker_metadata": { "id": 6446, "uuid": "560af430-8890-4c6e-a69b-22e927c73161", "symbol": "HNRG", "name": "Hallador Energy Company", "asset_type": "equity", "market_cap": 925170000, "stock_exchange_id": 2, "industry": "Thermal Coal", "sector": "Energy", "description": "Hallador Energy Company is engaged in the production of steam coal in the Illinois Basin for the electric power generation industry. The company is headquartered in Terre Haute, Indiana.", "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": "560af430-8890-4c6e-a69b-22e927c73161", "symbol": "HNRG", "name": "Hallador Energy Company", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Thermal Coal", "page_url": "https://sharemaestro.com/factors/ticker/560af430-8890-4c6e-a69b-22e927c73161/", "api_url": "https://sharemaestro.com/factors/api/tickers/560af430-8890-4c6e-a69b-22e927c73161/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.31, "value": 0.27, "quality": 0.83, "momentum": 0.23, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 16.66, "market_cap": 775006540, "pe_ratio": 34.3364, "earnings_yield": 0.0291, "ebitda_to_ev": 0.1067, "shareholder_yield": 0, "roe": 0.1098, "piotroski_f_score": 6, "momentum_12_1": 0.086, "volatility_252d": 0.5955 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:05.759766+00:00", "batch_id": "" }, "size": { "price_close": 16.66, "market_cap": 775006540, "market_cap_usd": 775006540, "enterprise_value": 737232540, "shares_outstanding": 46519000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 34.3364, "pb_ratio": 3.77, "ptbv_ratio": 3.77, "ps_ratio": 1.7152, "pcf_ratio": 12.2606, "pfcf_ratio": 6.0352, "ev_ebitda": 9.3694, "ev_ebit": 17.7964, "ev_sales": 1.6316, "ev_fcf": 5.7411, "earnings_yield": 0.0291, "fcf_yield": 0.1742, "price_to_sales": 1.7152, "price_to_book": 3.77, "price_to_cashflow": 12.2606, "ebitda_to_ev": 0.1067, "sales_yield": 0.6129 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.0427, "operating_margin": 0.0917, "net_margin": 0.05, "ebitda_margin": 0.1741, "fcf_margin": 0.2842, "roe": 0.1098, "roa": 0.0503, "roic": 0.2279, "roc_greenblatt": null, "asset_turnover": 1.0072, "cash_conversion": 5.6893, "accruals_ratio": -0.0906, "sbc_to_revenue": 0.0141, "piotroski_f_score": 6, "altman_z_score": 2.9558, "earnings_stability_5y": 3.2635, "revenue_stability_5y": 0.3595, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.043, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1823, "net_debt_to_ebitda": -0.4801, "debt_to_assets": 0.0125, "interest_coverage": 2.4165, "current_ratio": 0.7951, "quick_ratio": 0.2949, "net_debt": -37774000, "local_beta": 0.0007, "volatility_252d": 0.5955, "volatility_60d": 1.2024, "max_drawdown_12m": -0.3184, "risk_adjusted_momentum": 0.1445 }, "growth": { "revenue_growth_1y": 0.0997, "revenue_growth_3y_cagr": 0.0905, "revenue_growth_5y_cagr": 0.1396, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.3224, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0706, "book_value_growth_1y": 0.394, "revenue_growth": 0.0997, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1143, "price_return_3m": -0.1539, "price_return_6m": -0.1649, "price_return_9m": -0.0223, "price_return_12m": -0.0381, "price_return_12m_ex1m": 0.086, "momentum_6m": -0.1649, "momentum_12m": -0.0381, "momentum_12_1": 0.086, "distance_from_52w_high": -0.2529, "distance_from_52w_low": 0.0961, "relative_strength": -0.196 }, "raw_ttm": { "revenue_ttm": 451855000, "gross_profit_ttm": 19309000, "ebit_ttm": 41426000, "ebitda_ttm": 78685000, "net_income_ttm": 22571000, "eps_diluted_ttm": 0.4852, "operating_cash_flow_ttm": 63211000, "capital_expenditure_ttm": 65203000, "fcf_ttm": 128414000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17143000, "cash_and_equivalents": 43363000, "total_current_assets": 151103000, "total_current_liabilities": 190047000, "net_ppe": null, "total_assets": 448632000, "total_debt": 5589000, "total_equity": 205574000, "net_working_capital": -76718000, "book_value_per_share": 4.4191, "retained_earnings": -52889000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.4191 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 75, "rank_pb": 70, "rank_ptbv": 61, "rank_ps": 42, "rank_pcf": 54, "rank_ev_ebitda": 35, "rank_ev_ebit": 64, "rank_earnings_yield": 74, "rank_fcf_yield": 20, "rank_dividend_yield": 69, "rank_shareholder_yield": 69, "rank_total_yield": 69, "rank_roe": 40, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 95, "rank_fcf_margin": 32, "rank_piotroski": 28, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 70 }, "composites": { "value_composite": 73, "quality_composite": 17, "momentum_composite": 77, "growth_composite": 29, "yield_composite": 79, "svqf_composite": 87, "vc1_composite": 72, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 69, "quality_value_composite": 0.4734, "os_score": 0.31, "value_percentile": 0.27, "quality_percentile": 0.83, "momentum_percentile": 0.23, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 74, "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": 1376, "ticker_id": 6446, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:05.759766+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.66, "market_cap": 775006540, "market_cap_usd": 775006540, "enterprise_value": 737232540, "shares_outstanding": 46519000, "fx_rate_to_usd": null, "pe_ratio": 34.33638474, "pb_ratio": 3.76996381, "ptbv_ratio": 3.76996381, "ps_ratio": 1.71516646, "pcf_ratio": 12.26062774, "pfcf_ratio": 6.03521843, "ev_ebitda": 9.36941653, "ev_ebit": 17.79637281, "ev_sales": 1.63156884, "ev_fcf": 5.74106048, "earnings_yield": 0.02912363, "fcf_yield": 0.17418385, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.04273274, "operating_margin": 0.09167985, "net_margin": 0.04995187, "ebitda_margin": 0.17413772, "fcf_margin": 0.28419294, "roe": 0.10979501, "roa": 0.05031072, "roic": 0.22794309, "roc_greenblatt": null, "asset_turnover": 1.00718406, "cash_conversion": 5.68933587, "accruals_ratio": -0.09058649, "sbc_to_revenue": 0.01407089, "debt_to_equity": 1.18233823, "net_debt_to_ebitda": -0.48006609, "debt_to_assets": 0.01245787, "interest_coverage": 2.41649653, "current_ratio": 0.79508227, "quick_ratio": 0.294906, "net_debt": -37774000, "revenue_growth_1y": 0.09973836, "revenue_growth_3y_cagr": 0.09052458, "revenue_growth_5y_cagr": 0.13961227, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.32242668, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07060867, "book_value_growth_1y": 0.39404197, "piotroski_f_score": 6, "altman_z_score": 2.9558282, "earnings_stability_5y": 3.263525, "revenue_stability_5y": 0.359525, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1143009, "price_return_3m": -0.15388522, "price_return_6m": -0.16491228, "price_return_9m": -0.02230047, "price_return_12m": -0.03810624, "price_return_12m_ex1m": 0.08602771, "distance_from_52w_high": -0.2529148, "distance_from_52w_low": 0.09605263, "relative_strength": -0.19604729, "local_beta": 0.0007, "volatility_252d": 0.595472, "volatility_60d": 1.202441, "max_drawdown_12m": -0.31838565, "revenue_ttm": 451855000, "gross_profit_ttm": 19309000, "ebit_ttm": 41426000, "ebitda_ttm": 78685000, "net_income_ttm": 22571000, "eps_diluted_ttm": 0.4851996, "operating_cash_flow_ttm": 63211000, "capital_expenditure_ttm": 65203000, "fcf_ttm": 128414000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17143000, "cash_and_equivalents": 43363000, "total_current_assets": 151103000, "total_current_liabilities": 190047000, "net_ppe": null, "total_assets": 448632000, "total_debt": 5589000, "total_equity": 205574000, "net_working_capital": -76718000, "book_value_per_share": 4.41914057, "retained_earnings": -52889000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.41914057, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 75, "rank_pb": 70, "rank_ptbv": 61, "rank_ps": 42, "rank_pcf": 54, "rank_ev_ebitda": 35, "rank_ev_ebit": 64, "rank_earnings_yield": 74, "rank_fcf_yield": 20, "rank_dividend_yield": 69, "rank_shareholder_yield": 69, "rank_total_yield": 69, "rank_roe": 40, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 95, "rank_fcf_margin": 32, "rank_piotroski": 28, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 70, "value_composite": 73, "quality_composite": 17, "momentum_composite": 77, "growth_composite": 29, "yield_composite": 79, "svqf_composite": 87, "vc1_composite": 72, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 74, "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": 16.66, "os": 0.31, "value": 0.27, "quality": 0.83, "momentum": 0.23, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 34.3364, "earnings_yield": 0.0291, "shareholder_yield": 0, "roe": 0.1098, "momentum_12_1": 0.086, "complete_fields": { "id": 1376, "ticker_id": 6446, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:05.759766+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.66, "market_cap": 775006540, "market_cap_usd": 775006540, "enterprise_value": 737232540, "shares_outstanding": 46519000, "fx_rate_to_usd": null, "pe_ratio": 34.33638474, "pb_ratio": 3.76996381, "ptbv_ratio": 3.76996381, "ps_ratio": 1.71516646, "pcf_ratio": 12.26062774, "pfcf_ratio": 6.03521843, "ev_ebitda": 9.36941653, "ev_ebit": 17.79637281, "ev_sales": 1.63156884, "ev_fcf": 5.74106048, "earnings_yield": 0.02912363, "fcf_yield": 0.17418385, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.04273274, "operating_margin": 0.09167985, "net_margin": 0.04995187, "ebitda_margin": 0.17413772, "fcf_margin": 0.28419294, "roe": 0.10979501, "roa": 0.05031072, "roic": 0.22794309, "roc_greenblatt": null, "asset_turnover": 1.00718406, "cash_conversion": 5.68933587, "accruals_ratio": -0.09058649, "sbc_to_revenue": 0.01407089, "debt_to_equity": 1.18233823, "net_debt_to_ebitda": -0.48006609, "debt_to_assets": 0.01245787, "interest_coverage": 2.41649653, "current_ratio": 0.79508227, "quick_ratio": 0.294906, "net_debt": -37774000, "revenue_growth_1y": 0.09973836, "revenue_growth_3y_cagr": 0.09052458, "revenue_growth_5y_cagr": 0.13961227, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.32242668, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.07060867, "book_value_growth_1y": 0.39404197, "piotroski_f_score": 6, "altman_z_score": 2.9558282, "earnings_stability_5y": 3.263525, "revenue_stability_5y": 0.359525, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1143009, "price_return_3m": -0.15388522, "price_return_6m": -0.16491228, "price_return_9m": -0.02230047, "price_return_12m": -0.03810624, "price_return_12m_ex1m": 0.08602771, "distance_from_52w_high": -0.2529148, "distance_from_52w_low": 0.09605263, "relative_strength": -0.19604729, "local_beta": 0.0007, "volatility_252d": 0.595472, "volatility_60d": 1.202441, "max_drawdown_12m": -0.31838565, "revenue_ttm": 451855000, "gross_profit_ttm": 19309000, "ebit_ttm": 41426000, "ebitda_ttm": 78685000, "net_income_ttm": 22571000, "eps_diluted_ttm": 0.4851996, "operating_cash_flow_ttm": 63211000, "capital_expenditure_ttm": 65203000, "fcf_ttm": 128414000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 17143000, "cash_and_equivalents": 43363000, "total_current_assets": 151103000, "total_current_liabilities": 190047000, "net_ppe": null, "total_assets": 448632000, "total_debt": 5589000, "total_equity": 205574000, "net_working_capital": -76718000, "book_value_per_share": 4.41914057, "retained_earnings": -52889000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 4.41914057, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 75, "rank_pb": 70, "rank_ptbv": 61, "rank_ps": 42, "rank_pcf": 54, "rank_ev_ebitda": 35, "rank_ev_ebit": 64, "rank_earnings_yield": 74, "rank_fcf_yield": 20, "rank_dividend_yield": 69, "rank_shareholder_yield": 69, "rank_total_yield": 69, "rank_roe": 40, "rank_roc": 50, "rank_roic": 14, "rank_gross_margin": 95, "rank_fcf_margin": 32, "rank_piotroski": 28, "rank_accruals": 24, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 57, "rank_relative_strength": 70, "value_composite": 73, "quality_composite": 17, "momentum_composite": 77, "growth_composite": 29, "yield_composite": 79, "svqf_composite": 87, "vc1_composite": 72, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 69, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 469466000, "cost_of_revenue": 382184000, "gross_profit": 87282000, "ebit": 62114000, "ebitda": 103336000, "pretax_income": 43704000, "tax_provision": 1833000, "net_income": 41871000, "net_income_to_common": 41871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10070000, "total_current_assets": 123387000, "total_assets": 437464000, "short_term_debt": 7523000, "long_term_debt": 29678000, "total_debt": 37201000, "total_liabilities": 277631000, "total_equity": 159833000, "shares_outstanding": 43432000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 81134000, "capital_expenditure": 69215000, "free_cash_flow": 150349000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89086, "ticker_id": 6446, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62114000", "ebitda": "103336000", "netIncome": "41871000", "grossProfit": "87282000", "depreciation": "None", "totalRevenue": "469466000", "costOfRevenue": "382184000", "interestIncome": "602000", "incomeBeforeTax": "43704000", "interestExpense": "16896000", "operatingIncome": "61056000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1833000", "reportedCurrency": "USD", "netInterestIncome": "-16294000", "nonInterestIncome": "None", "operatingExpenses": "26226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41222000", "sellingGeneralAndAdministrative": "26226000", "netIncomeFromContinuingOperations": "41871000" }, "balance": { "goodwill": "None", "inventory": "42534000", "commonStock": "438000", "currentDebt": "None", "investments": "None", "totalAssets": "437464000", "longTermDebt": "29678000", "shortTermDebt": "7523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43568000", "totalLiabilities": "277631000", "otherCurrentAssets": "56794000", "totalCurrentAssets": "123387000", "currentLongTermDebt": "None", "longTermInvestments": "2647000", "shortTermInvestments": "None", "currentNetReceivables": "13989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314077000", "currentAccountsPayable": "12594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39073000", "totalShareholderEquity": "159833000", "capitalLeaseObligations": "8749000", "otherCurrentLiabilities": "132485000", "totalCurrentLiabilities": "152602000", "otherNonCurrentLiabilities": "1814000", "totalNonCurrentLiabilities": "125028999", "cashAndShortTermInvestments": "10070000", "commonStockSharesOutstanding": "43432000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41871000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12599000", "operatingCashflow": "81134000", "capitalExpenditures": "69215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11368000", "cashflowFromInvestment": "-66547000", "stockBasedCompensation": "5223000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 469466000, "cost_of_revenue": 382184000, "gross_profit": 87282000, "research_and_development": null, "selling_general_admin": 26226000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62114000, "depreciation_amortisation": 41222000, "ebitda": 103336000, "interest_expense": 16896000, "interest_income": null, "other_non_operating": null, "pretax_income": 43704000, "tax_provision": 1833000, "effective_tax_rate": null, "net_income": 41871000, "net_income_continuing_ops": 41871000, "net_income_to_common": 41871000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10070000, "short_term_investments": null, "net_receivables": 13989000, "inventory": 42534000, "other_current_assets": null, "total_current_assets": 123387000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 314077000, "total_assets": 437464000, "short_term_debt": 7523000, "accounts_payable": 12594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152602000, "long_term_debt": 29678000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 125028999, "total_liabilities": 277631000, "total_debt": 37201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43568000, "total_equity": 159833000, "shares_outstanding": 43432000, "operating_cash_flow": 81134000, "stock_based_compensation": 5223000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69215000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66547000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11368000, "free_cash_flow": 150349000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62114000", "ebitda": "103336000", "netIncome": "41871000", "grossProfit": "87282000", "depreciation": "None", "totalRevenue": "469466000", "costOfRevenue": "382184000", "interestIncome": "602000", "incomeBeforeTax": "43704000", "interestExpense": "16896000", "operatingIncome": "61056000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1833000", "reportedCurrency": "USD", "netInterestIncome": "-16294000", "nonInterestIncome": "None", "operatingExpenses": "26226000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "382184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41222000", "sellingGeneralAndAdministrative": "26226000", "netIncomeFromContinuingOperations": "41871000" }, "balance": { "goodwill": "None", "inventory": "42534000", "commonStock": "438000", "currentDebt": "None", "investments": "None", "totalAssets": "437464000", "longTermDebt": "29678000", "shortTermDebt": "7523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43568000", "totalLiabilities": "277631000", "otherCurrentAssets": "56794000", "totalCurrentAssets": "123387000", "currentLongTermDebt": "None", "longTermInvestments": "2647000", "shortTermInvestments": "None", "currentNetReceivables": "13989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314077000", "currentAccountsPayable": "12594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39073000", "totalShareholderEquity": "159833000", "capitalLeaseObligations": "8749000", "otherCurrentLiabilities": "132485000", "totalCurrentLiabilities": "152602000", "otherNonCurrentLiabilities": "1814000", "totalNonCurrentLiabilities": "125028999", "cashAndShortTermInvestments": "10070000", "commonStockSharesOutstanding": "43432000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41871000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-12599000", "operatingCashflow": "81134000", "capitalExpenditures": "69215000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11368000", "cashflowFromInvestment": "-66547000", "stockBasedCompensation": "5223000", "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": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 404394000, "cost_of_revenue": 178595000, "gross_profit": 225799000, "ebit": -223439000, "ebitda": -157813000, "pretax_income": -235542000, "tax_provision": -9404000, "net_income": -226138000, "net_income_to_common": -226138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7232000, "total_current_assets": 104858000, "total_assets": 369120000, "short_term_debt": 6912000, "long_term_debt": 37394000, "total_debt": 44306000, "total_liabilities": 264835000, "total_equity": 104285000, "shares_outstanding": 39504000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 65934000, "capital_expenditure": 53367000, "free_cash_flow": 119301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89091, "ticker_id": 6446, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-223439000", "ebitda": "-157813000", "netIncome": "-226138000", "grossProfit": "225799000", "depreciation": "None", "totalRevenue": "404394000", "costOfRevenue": "178595000", "interestIncome": "235000", "incomeBeforeTax": "-235542000", "interestExpense": "13850000", "operatingIncome": "-218156000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9404000", "reportedCurrency": "USD", "netInterestIncome": "-13850000", "nonInterestIncome": "None", "operatingExpenses": "443955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65626000", "sellingGeneralAndAdministrative": "142691000", "netIncomeFromContinuingOperations": "-226138000" }, "balance": { "goodwill": "None", "inventory": "75789000", "commonStock": "426000", "currentDebt": "None", "investments": "None", "totalAssets": "369120000", "longTermDebt": "37394000", "shortTermDebt": "6912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-85439000", "totalLiabilities": "264835000", "otherCurrentAssets": "6399000", "totalCurrentAssets": "104858000", "currentLongTermDebt": "None", "longTermInvestments": "2607000", "shortTermInvestments": "None", "currentNetReceivables": "15438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264262000", "currentAccountsPayable": "24291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53055000", "totalShareholderEquity": "104285000", "capitalLeaseObligations": "15661000", "otherCurrentLiabilities": "19917000", "totalCurrentLiabilities": "152903000", "otherNonCurrentLiabilities": "1711000", "totalNonCurrentLiabilities": "111932000", "cashAndShortTermInvestments": "7232000", "commonStockSharesOutstanding": "39504000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-226138000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-13837000", "operatingCashflow": "65934000", "capitalExpenditures": "53367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14434000", "cashflowFromInvestment": "-46470000", "stockBasedCompensation": "4604000", "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": "69001000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 404394000, "cost_of_revenue": 178595000, "gross_profit": 225799000, "research_and_development": null, "selling_general_admin": 142691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -223439000, "depreciation_amortisation": 65626000, "ebitda": -157813000, "interest_expense": 13850000, "interest_income": null, "other_non_operating": null, "pretax_income": -235542000, "tax_provision": -9404000, "effective_tax_rate": null, "net_income": -226138000, "net_income_continuing_ops": -226138000, "net_income_to_common": -226138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7232000, "short_term_investments": null, "net_receivables": 15438000, "inventory": 75789000, "other_current_assets": null, "total_current_assets": 104858000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 264262000, "total_assets": 369120000, "short_term_debt": 6912000, "accounts_payable": 24291000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152903000, "long_term_debt": 37394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 111932000, "total_liabilities": 264835000, "total_debt": 44306000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85439000, "total_equity": 104285000, "shares_outstanding": 39504000, "operating_cash_flow": 65934000, "stock_based_compensation": 4604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53367000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14434000, "free_cash_flow": 119301000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-223439000", "ebitda": "-157813000", "netIncome": "-226138000", "grossProfit": "225799000", "depreciation": "None", "totalRevenue": "404394000", "costOfRevenue": "178595000", "interestIncome": "235000", "incomeBeforeTax": "-235542000", "interestExpense": "13850000", "operatingIncome": "-218156000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-9404000", "reportedCurrency": "USD", "netInterestIncome": "-13850000", "nonInterestIncome": "None", "operatingExpenses": "443955000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178595000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65626000", "sellingGeneralAndAdministrative": "142691000", "netIncomeFromContinuingOperations": "-226138000" }, "balance": { "goodwill": "None", "inventory": "75789000", "commonStock": "426000", "currentDebt": "None", "investments": "None", "totalAssets": "369120000", "longTermDebt": "37394000", "shortTermDebt": "6912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-85439000", "totalLiabilities": "264835000", "otherCurrentAssets": "6399000", "totalCurrentAssets": "104858000", "currentLongTermDebt": "None", "longTermInvestments": "2607000", "shortTermInvestments": "None", "currentNetReceivables": "15438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264262000", "currentAccountsPayable": "24291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53055000", "totalShareholderEquity": "104285000", "capitalLeaseObligations": "15661000", "otherCurrentLiabilities": "19917000", "totalCurrentLiabilities": "152903000", "otherNonCurrentLiabilities": "1711000", "totalNonCurrentLiabilities": "111932000", "cashAndShortTermInvestments": "7232000", "commonStockSharesOutstanding": "39504000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-226138000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-13837000", "operatingCashflow": "65934000", "capitalExpenditures": "53367000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14434000", "cashflowFromInvestment": "-46470000", "stockBasedCompensation": "4604000", "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": "69001000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 634878000, "cost_of_revenue": 303243000, "gross_profit": 331635000, "ebit": 59736000, "ebitda": 126947000, "pretax_income": 49258000, "tax_provision": 4465000, "net_income": 44793000, "net_income_to_common": 44793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2842000, "total_current_assets": 92814000, "total_assets": 589780000, "short_term_debt": 3933000, "long_term_debt": 82453000, "total_debt": 86386000, "total_liabilities": 321192000, "total_equity": 268588000, "shares_outstanding": 36827000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 59414000, "capital_expenditure": 75352000, "free_cash_flow": 134766000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89096, "ticker_id": 6446, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59736000", "ebitda": "126947000", "netIncome": "44793000", "grossProfit": "331635000", "depreciation": "None", "totalRevenue": "634878000", "costOfRevenue": "303243000", "interestIncome": "None", "incomeBeforeTax": "49258000", "interestExpense": "13711000", "operatingIncome": "65012000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4465000", "reportedCurrency": "USD", "netInterestIncome": "-14006000", "nonInterestIncome": "None", "operatingExpenses": "266623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67211000", "sellingGeneralAndAdministrative": "178576000", "netIncomeFromContinuingOperations": "85054000" }, "balance": { "goodwill": "None", "inventory": "61952000", "commonStock": "341000", "currentDebt": "None", "investments": "None", "totalAssets": "589780000", "longTermDebt": "82453000", "shortTermDebt": "3933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "140699000", "totalLiabilities": "321192000", "otherCurrentAssets": "8083000", "totalCurrentAssets": "92814000", "currentLongTermDebt": "None", "longTermInvestments": "2811000", "shortTermInvestments": "-4281000", "currentNetReceivables": "19937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496966000", "currentAccountsPayable": "43636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94543000", "totalShareholderEquity": "268588000", "capitalLeaseObligations": "12090000", "otherCurrentLiabilities": "40723000", "totalCurrentLiabilities": "157595000", "otherNonCurrentLiabilities": "1789000", "totalNonCurrentLiabilities": "163597000", "cashAndShortTermInvestments": "2842000", "commonStockSharesOutstanding": "36827000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4966000", "operatingCashflow": "59414000", "capitalExpenditures": "75352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16573000", "cashflowFromInvestment": "-75290000", "stockBasedCompensation": "3554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 634878000, "cost_of_revenue": 303243000, "gross_profit": 331635000, "research_and_development": null, "selling_general_admin": 178576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59736000, "depreciation_amortisation": 67211000, "ebitda": 126947000, "interest_expense": 13711000, "interest_income": null, "other_non_operating": null, "pretax_income": 49258000, "tax_provision": 4465000, "effective_tax_rate": null, "net_income": 44793000, "net_income_continuing_ops": 85054000, "net_income_to_common": 44793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2842000, "short_term_investments": -4281000, "net_receivables": 19937000, "inventory": 61952000, "other_current_assets": null, "total_current_assets": 92814000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 496966000, "total_assets": 589780000, "short_term_debt": 3933000, "accounts_payable": 43636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157595000, "long_term_debt": 82453000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 163597000, "total_liabilities": 321192000, "total_debt": 86386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 140699000, "total_equity": 268588000, "shares_outstanding": 36827000, "operating_cash_flow": 59414000, "stock_based_compensation": 3554000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75290000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16573000, "free_cash_flow": 134766000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59736000", "ebitda": "126947000", "netIncome": "44793000", "grossProfit": "331635000", "depreciation": "None", "totalRevenue": "634878000", "costOfRevenue": "303243000", "interestIncome": "None", "incomeBeforeTax": "49258000", "interestExpense": "13711000", "operatingIncome": "65012000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4465000", "reportedCurrency": "USD", "netInterestIncome": "-14006000", "nonInterestIncome": "None", "operatingExpenses": "266623000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67211000", "sellingGeneralAndAdministrative": "178576000", "netIncomeFromContinuingOperations": "85054000" }, "balance": { "goodwill": "None", "inventory": "61952000", "commonStock": "341000", "currentDebt": "None", "investments": "None", "totalAssets": "589780000", "longTermDebt": "82453000", "shortTermDebt": "3933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "140699000", "totalLiabilities": "321192000", "otherCurrentAssets": "8083000", "totalCurrentAssets": "92814000", "currentLongTermDebt": "None", "longTermInvestments": "2811000", "shortTermInvestments": "-4281000", "currentNetReceivables": "19937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496966000", "currentAccountsPayable": "43636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94543000", "totalShareholderEquity": "268588000", "capitalLeaseObligations": "12090000", "otherCurrentLiabilities": "40723000", "totalCurrentLiabilities": "157595000", "otherNonCurrentLiabilities": "1789000", "totalNonCurrentLiabilities": "163597000", "cashAndShortTermInvestments": "2842000", "commonStockSharesOutstanding": "36827000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4966000", "operatingCashflow": "59414000", "capitalExpenditures": "75352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16573000", "cashflowFromInvestment": "-75290000", "stockBasedCompensation": "3554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2101000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69015000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 361991000, "cost_of_revenue": 266608000, "gross_profit": 95383000, "ebit": 28139000, "ebitda": 75014000, "pretax_income": 19861000, "tax_provision": 1756000, "net_income": 18105000, "net_income_to_common": 18105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6426000, "total_current_assets": 138519000, "total_assets": 654077000, "short_term_debt": 33261000, "long_term_debt": 59713000, "total_debt": 92974000, "total_liabilities": 439053000, "total_equity": 215024000, "shares_outstanding": 33649000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 54169000, "capital_expenditure": 54020000, "free_cash_flow": 108189000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89101, "ticker_id": 6446, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28139000", "ebitda": "75014000", "netIncome": "18105000", "grossProfit": "95383000", "depreciation": "None", "totalRevenue": "361991000", "costOfRevenue": "266608000", "interestIncome": "None", "incomeBeforeTax": "19861000", "interestExpense": "11879000", "operatingIncome": "30430000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1756000", "reportedCurrency": "USD", "netInterestIncome": "-11879000", "nonInterestIncome": "None", "operatingExpenses": "64953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "443000", "costofGoodsAndServicesSold": "266608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46875000", "sellingGeneralAndAdministrative": "16417000", "netIncomeFromContinuingOperations": "21617000" }, "balance": { "goodwill": "None", "inventory": "78091000", "commonStock": "330000", "currentDebt": "None", "investments": "None", "totalAssets": "654077000", "longTermDebt": "59713000", "shortTermDebt": "33261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "95906000", "totalLiabilities": "439053000", "otherCurrentAssets": "4546000", "totalCurrentAssets": "138519000", "currentLongTermDebt": "None", "longTermInvestments": "3988000", "shortTermInvestments": "None", "currentNetReceivables": "49456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "515558000", "currentAccountsPayable": "62306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "480462000", "shortLongTermDebtTotal": "102204000", "totalShareholderEquity": "215024000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "18519000", "totalCurrentLiabilities": "239602000", "otherNonCurrentLiabilities": "27513000", "totalNonCurrentLiabilities": "199451000", "cashAndShortTermInvestments": "6426000", "commonStockSharesOutstanding": "33649000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6426000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18105000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-32134000", "operatingCashflow": "54169000", "capitalExpenditures": "54020000", "changeInReceivables": "-16305000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207000", "cashflowFromInvestment": "-53365000", "stockBasedCompensation": "1269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "597000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-585000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46875000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 361991000, "cost_of_revenue": 266608000, "gross_profit": 95383000, "research_and_development": null, "selling_general_admin": 16417000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28139000, "depreciation_amortisation": 46875000, "ebitda": 75014000, "interest_expense": 11879000, "interest_income": null, "other_non_operating": null, "pretax_income": 19861000, "tax_provision": 1756000, "effective_tax_rate": null, "net_income": 18105000, "net_income_continuing_ops": 21617000, "net_income_to_common": 18105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6426000, "short_term_investments": null, "net_receivables": 49456000, "inventory": 78091000, "other_current_assets": null, "total_current_assets": 138519000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 515558000, "total_assets": 654077000, "short_term_debt": 33261000, "accounts_payable": 62306000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239602000, "long_term_debt": 59713000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 199451000, "total_liabilities": 439053000, "total_debt": 92974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 95906000, "total_equity": 215024000, "shares_outstanding": 33649000, "operating_cash_flow": 54169000, "stock_based_compensation": 1269000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54020000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53365000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207000, "free_cash_flow": 108189000, "net_change_in_cash": 597000 }, "raw_data": { "income": { "ebit": "28139000", "ebitda": "75014000", "netIncome": "18105000", "grossProfit": "95383000", "depreciation": "None", "totalRevenue": "361991000", "costOfRevenue": "266608000", "interestIncome": "None", "incomeBeforeTax": "19861000", "interestExpense": "11879000", "operatingIncome": "30430000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "1756000", "reportedCurrency": "USD", "netInterestIncome": "-11879000", "nonInterestIncome": "None", "operatingExpenses": "64953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "443000", "costofGoodsAndServicesSold": "266608000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46875000", "sellingGeneralAndAdministrative": "16417000", "netIncomeFromContinuingOperations": "21617000" }, "balance": { "goodwill": "None", "inventory": "78091000", "commonStock": "330000", "currentDebt": "None", "investments": "None", "totalAssets": "654077000", "longTermDebt": "59713000", "shortTermDebt": "33261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "95906000", "totalLiabilities": "439053000", "otherCurrentAssets": "4546000", "totalCurrentAssets": "138519000", "currentLongTermDebt": "None", "longTermInvestments": "3988000", "shortTermInvestments": "None", "currentNetReceivables": "49456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "515558000", "currentAccountsPayable": "62306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "480462000", "shortLongTermDebtTotal": "102204000", "totalShareholderEquity": "215024000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "18519000", "totalCurrentLiabilities": "239602000", "otherNonCurrentLiabilities": "27513000", "totalNonCurrentLiabilities": "199451000", "cashAndShortTermInvestments": "6426000", "commonStockSharesOutstanding": "33649000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6426000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18105000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-32134000", "operatingCashflow": "54169000", "capitalExpenditures": "54020000", "changeInReceivables": "-16305000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207000", "cashflowFromInvestment": "-53365000", "stockBasedCompensation": "1269000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "597000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-585000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46875000", "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": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 247666000, "cost_of_revenue": 198840000, "gross_profit": 48826000, "ebit": 4782000, "ebitda": 44755000, "pretax_income": -3728000, "tax_provision": 26000, "net_income": -3754000, "net_income_to_common": -3754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2546000, "total_current_assets": 39239000, "total_assets": 353980000, "short_term_debt": 23098000, "long_term_debt": 84667000, "total_debt": 107765000, "total_liabilities": 167745000, "total_equity": 182235000, "shares_outstanding": 30614000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 47974000, "capital_expenditure": 28050000, "free_cash_flow": 76024000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89106, "ticker_id": 6446, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4782000", "ebitda": "44755000", "netIncome": "-3754000", "grossProfit": "48826000", "depreciation": "None", "totalRevenue": "247666000", "costOfRevenue": "198840000", "interestIncome": "None", "incomeBeforeTax": "-3728000", "interestExpense": "11074000", "operatingIncome": "-6044000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26000", "reportedCurrency": "USD", "netInterestIncome": "-11074000", "nonInterestIncome": "None", "operatingExpenses": "54870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10364000", "costofGoodsAndServicesSold": "198840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39973000", "sellingGeneralAndAdministrative": "14833000", "netIncomeFromContinuingOperations": "-3754000" }, "balance": { "goodwill": "None", "inventory": "17714000", "commonStock": "308000", "currentDebt": "None", "investments": "None", "totalAssets": "353980000", "longTermDebt": "84667000", "shortTermDebt": "23098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "77801000", "totalLiabilities": "167745000", "otherCurrentAssets": "5395000", "totalCurrentAssets": "39239000", "currentLongTermDebt": "None", "longTermInvestments": "3545000", "shortTermInvestments": "None", "currentNetReceivables": "13584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314741000", "currentAccountsPayable": "27835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "302824000", "shortLongTermDebtTotal": "107765000", "totalShareholderEquity": "182235000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11164000", "totalCurrentLiabilities": "64626000", "otherNonCurrentLiabilities": "15602000", "totalNonCurrentLiabilities": "103119000", "cashAndShortTermInvestments": "2546000", "commonStockSharesOutstanding": "30614000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2546000", "accumulatedDepreciationAmortizationPPE": "-268370000" }, "cashflow": { "netIncome": "-3754000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "15852000", "operatingCashflow": "47974000", "capitalExpenditures": "28050000", "changeInReceivables": "830000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26691000", "cashflowFromInvestment": "-27525000", "stockBasedCompensation": "1004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6242000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28191000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 247666000, "cost_of_revenue": 198840000, "gross_profit": 48826000, "research_and_development": null, "selling_general_admin": 14833000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4782000, "depreciation_amortisation": 39973000, "ebitda": 44755000, "interest_expense": 11074000, "interest_income": null, "other_non_operating": null, "pretax_income": -3728000, "tax_provision": 26000, "effective_tax_rate": null, "net_income": -3754000, "net_income_continuing_ops": -3754000, "net_income_to_common": -3754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2546000, "short_term_investments": null, "net_receivables": 13584000, "inventory": 17714000, "other_current_assets": null, "total_current_assets": 39239000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 314741000, "total_assets": 353980000, "short_term_debt": 23098000, "accounts_payable": 27835000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64626000, "long_term_debt": 84667000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 103119000, "total_liabilities": 167745000, "total_debt": 107765000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 77801000, "total_equity": 182235000, "shares_outstanding": 30614000, "operating_cash_flow": 47974000, "stock_based_compensation": 1004000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28050000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27525000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26691000, "free_cash_flow": 76024000, "net_change_in_cash": -6242000 }, "raw_data": { "income": { "ebit": "4782000", "ebitda": "44755000", "netIncome": "-3754000", "grossProfit": "48826000", "depreciation": "None", "totalRevenue": "247666000", "costOfRevenue": "198840000", "interestIncome": "None", "incomeBeforeTax": "-3728000", "interestExpense": "11074000", "operatingIncome": "-6044000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26000", "reportedCurrency": "USD", "netInterestIncome": "-11074000", "nonInterestIncome": "None", "operatingExpenses": "54870000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "10364000", "costofGoodsAndServicesSold": "198840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39973000", "sellingGeneralAndAdministrative": "14833000", "netIncomeFromContinuingOperations": "-3754000" }, "balance": { "goodwill": "None", "inventory": "17714000", "commonStock": "308000", "currentDebt": "None", "investments": "None", "totalAssets": "353980000", "longTermDebt": "84667000", "shortTermDebt": "23098000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "77801000", "totalLiabilities": "167745000", "otherCurrentAssets": "5395000", "totalCurrentAssets": "39239000", "currentLongTermDebt": "None", "longTermInvestments": "3545000", "shortTermInvestments": "None", "currentNetReceivables": "13584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314741000", "currentAccountsPayable": "27835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "302824000", "shortLongTermDebtTotal": "107765000", "totalShareholderEquity": "182235000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "11164000", "totalCurrentLiabilities": "64626000", "otherNonCurrentLiabilities": "15602000", "totalNonCurrentLiabilities": "103119000", "cashAndShortTermInvestments": "2546000", "commonStockSharesOutstanding": "30614000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2546000", "accumulatedDepreciationAmortizationPPE": "-268370000" }, "cashflow": { "netIncome": "-3754000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "15852000", "operatingCashflow": "47974000", "capitalExpenditures": "28050000", "changeInReceivables": "830000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26691000", "cashflowFromInvestment": "-27525000", "stockBasedCompensation": "1004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6242000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28191000", "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": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 244241000, "cost_of_revenue": 185957000, "gross_profit": 58284000, "ebit": 1788000, "ebitda": 41432000, "pretax_income": -8878000, "tax_provision": -2658000, "net_income": -6220000, "net_income_to_common": -6220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12071000, "total_current_assets": 63333000, "total_assets": 384130000, "short_term_debt": 39801000, "long_term_debt": 101817000, "total_debt": 141618000, "total_liabilities": 194870000, "total_equity": 185260000, "shares_outstanding": 30446000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52576000, "capital_expenditure": 20688000, "free_cash_flow": 73264000, "dividends_paid": 1236000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89111, "ticker_id": 6446, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1788000", "ebitda": "41432000", "netIncome": "-6220000", "grossProfit": "58284000", "depreciation": "None", "totalRevenue": "244241000", "costOfRevenue": "185957000", "interestIncome": "None", "incomeBeforeTax": "-8878000", "interestExpense": "13420000", "operatingIncome": "3098000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2658000", "reportedCurrency": "USD", "netInterestIncome": "-13030000", "nonInterestIncome": "None", "operatingExpenses": "55186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "253000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39644000", "sellingGeneralAndAdministrative": "11594000", "netIncomeFromContinuingOperations": "-6220000" }, "balance": { "goodwill": "None", "inventory": "33566000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "384130000", "longTermDebt": "101817000", "shortTermDebt": "39801000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "81555000", "totalLiabilities": "194870000", "otherCurrentAssets": "3282000", "totalCurrentAssets": "63333000", "currentLongTermDebt": "5490000", "longTermInvestments": "3181000", "shortTermInvestments": "3181000", "currentNetReceivables": "14414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320797000", "currentAccountsPayable": "14785000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "309358000", "shortLongTermDebtTotal": "142220000", "totalShareholderEquity": "185260000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14058000", "totalCurrentLiabilities": "71210000", "otherNonCurrentLiabilities": "123660000", "totalNonCurrentLiabilities": "123660000", "cashAndShortTermInvestments": "12071000", "commonStockSharesOutstanding": "30446000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6220000", "profitLoss": "None", "dividendPayout": "1236000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5765000", "operatingCashflow": "52576000", "capitalExpenditures": "20688000", "changeInReceivables": "11166000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35626000", "cashflowFromInvestment": "-18190000", "stockBasedCompensation": "1211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1236000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1240000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41928000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 244241000, "cost_of_revenue": 185957000, "gross_profit": 58284000, "research_and_development": 253000, "selling_general_admin": 11594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1788000, "depreciation_amortisation": 39644000, "ebitda": 41432000, "interest_expense": 13420000, "interest_income": null, "other_non_operating": null, "pretax_income": -8878000, "tax_provision": -2658000, "effective_tax_rate": null, "net_income": -6220000, "net_income_continuing_ops": -6220000, "net_income_to_common": -6220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12071000, "short_term_investments": 3181000, "net_receivables": 14414000, "inventory": 33566000, "other_current_assets": null, "total_current_assets": 63333000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 320797000, "total_assets": 384130000, "short_term_debt": 39801000, "accounts_payable": 14785000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 71210000, "long_term_debt": 101817000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 123660000, "total_liabilities": 194870000, "total_debt": 141618000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 81555000, "total_equity": 185260000, "shares_outstanding": 30446000, "operating_cash_flow": 52576000, "stock_based_compensation": 1211000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18190000, "dividends_paid": 1236000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35626000, "free_cash_flow": 73264000, "net_change_in_cash": -1240000 }, "raw_data": { "income": { "ebit": "1788000", "ebitda": "41432000", "netIncome": "-6220000", "grossProfit": "58284000", "depreciation": "None", "totalRevenue": "244241000", "costOfRevenue": "185957000", "interestIncome": "None", "incomeBeforeTax": "-8878000", "interestExpense": "13420000", "operatingIncome": "3098000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-2658000", "reportedCurrency": "USD", "netInterestIncome": "-13030000", "nonInterestIncome": "None", "operatingExpenses": "55186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "253000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "185957000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39644000", "sellingGeneralAndAdministrative": "11594000", "netIncomeFromContinuingOperations": "-6220000" }, "balance": { "goodwill": "None", "inventory": "33566000", "commonStock": "306000", "currentDebt": "None", "investments": "None", "totalAssets": "384130000", "longTermDebt": "101817000", "shortTermDebt": "39801000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "81555000", "totalLiabilities": "194870000", "otherCurrentAssets": "3282000", "totalCurrentAssets": "63333000", "currentLongTermDebt": "5490000", "longTermInvestments": "3181000", "shortTermInvestments": "3181000", "currentNetReceivables": "14414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "320797000", "currentAccountsPayable": "14785000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "309358000", "shortLongTermDebtTotal": "142220000", "totalShareholderEquity": "185260000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "14058000", "totalCurrentLiabilities": "71210000", "otherNonCurrentLiabilities": "123660000", "totalNonCurrentLiabilities": "123660000", "cashAndShortTermInvestments": "12071000", "commonStockSharesOutstanding": "30446000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12071000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6220000", "profitLoss": "None", "dividendPayout": "1236000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "5765000", "operatingCashflow": "52576000", "capitalExpenditures": "20688000", "changeInReceivables": "11166000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35626000", "cashflowFromInvestment": "-18190000", "stockBasedCompensation": "1211000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1236000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1240000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41928000", "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": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 317436000, "cost_of_revenue": 296438000, "gross_profit": 20998000, "ebit": -64017000, "ebitda": -14173000, "pretax_income": -82201000, "tax_provision": -22347000, "net_income": -59854000, "net_income_to_common": -59854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8799000, "total_current_assets": 82448000, "total_assets": 425627000, "short_term_debt": 33044000, "long_term_debt": 140594000, "total_debt": 173638000, "total_liabilities": 230097000, "total_equity": 191530000, "shares_outstanding": 30253000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 38243000, "capital_expenditure": 35533000, "free_cash_flow": 73776000, "dividends_paid": 4965000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89116, "ticker_id": 6446, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-64017000", "ebitda": "-14173000", "netIncome": "-59854000", "grossProfit": "20998000", "depreciation": "None", "totalRevenue": "317436000", "costOfRevenue": "296438000", "interestIncome": "13697000", "incomeBeforeTax": "-82201000", "interestExpense": "15998000", "operatingIncome": "5653000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-22347000", "reportedCurrency": "USD", "netInterestIncome": "-15998000", "nonInterestIncome": "None", "operatingExpenses": "15345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1272000", "costofGoodsAndServicesSold": "296438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49844000", "sellingGeneralAndAdministrative": "12848000", "netIncomeFromContinuingOperations": "-59854000" }, "balance": { "goodwill": "None", "inventory": "40072000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "425627000", "longTermDebt": "140594000", "shortTermDebt": "33044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "89011000", "totalLiabilities": "230097000", "otherCurrentAssets": "7752000", "totalCurrentAssets": "82448000", "currentLongTermDebt": "33044000", "longTermInvestments": "3139000", "shortTermInvestments": "245000", "currentNetReceivables": "25580000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "343179000", "currentAccountsPayable": "13280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "198882000", "shortLongTermDebtTotal": "173638000", "totalShareholderEquity": "191530000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15685000", "totalCurrentLiabilities": "64844000", "otherNonCurrentLiabilities": "20040000", "totalNonCurrentLiabilities": "165253000", "cashAndShortTermInvestments": "8799000", "commonStockSharesOutstanding": "30253000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8799000", "accumulatedDepreciationAmortizationPPE": "-220780000" }, "cashflow": { "netIncome": "-59854000", "profitLoss": "None", "dividendPayout": "4965000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10733000", "operatingCashflow": "38243000", "capitalExpenditures": "35533000", "changeInReceivables": "-7312000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14828000", "cashflowFromInvestment": "-30198000", "stockBasedCompensation": "1833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4965000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6783000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125535000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317436000, "cost_of_revenue": 296438000, "gross_profit": 20998000, "research_and_development": null, "selling_general_admin": 12848000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -64017000, "depreciation_amortisation": 49844000, "ebitda": -14173000, "interest_expense": 15998000, "interest_income": null, "other_non_operating": null, "pretax_income": -82201000, "tax_provision": -22347000, "effective_tax_rate": null, "net_income": -59854000, "net_income_continuing_ops": -59854000, "net_income_to_common": -59854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8799000, "short_term_investments": 245000, "net_receivables": 25580000, "inventory": 40072000, "other_current_assets": null, "total_current_assets": 82448000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 343179000, "total_assets": 425627000, "short_term_debt": 33044000, "accounts_payable": 13280000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64844000, "long_term_debt": 140594000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 165253000, "total_liabilities": 230097000, "total_debt": 173638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 89011000, "total_equity": 191530000, "shares_outstanding": 30253000, "operating_cash_flow": 38243000, "stock_based_compensation": 1833000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35533000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30198000, "dividends_paid": 4965000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14828000, "free_cash_flow": 73776000, "net_change_in_cash": -6783000 }, "raw_data": { "income": { "ebit": "-64017000", "ebitda": "-14173000", "netIncome": "-59854000", "grossProfit": "20998000", "depreciation": "None", "totalRevenue": "317436000", "costOfRevenue": "296438000", "interestIncome": "13697000", "incomeBeforeTax": "-82201000", "interestExpense": "15998000", "operatingIncome": "5653000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-22347000", "reportedCurrency": "USD", "netInterestIncome": "-15998000", "nonInterestIncome": "None", "operatingExpenses": "15345000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1272000", "costofGoodsAndServicesSold": "296438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49844000", "sellingGeneralAndAdministrative": "12848000", "netIncomeFromContinuingOperations": "-59854000" }, "balance": { "goodwill": "None", "inventory": "40072000", "commonStock": "304000", "currentDebt": "None", "investments": "None", "totalAssets": "425627000", "longTermDebt": "140594000", "shortTermDebt": "33044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "89011000", "totalLiabilities": "230097000", "otherCurrentAssets": "7752000", "totalCurrentAssets": "82448000", "currentLongTermDebt": "33044000", "longTermInvestments": "3139000", "shortTermInvestments": "245000", "currentNetReceivables": "25580000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "343179000", "currentAccountsPayable": "13280000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "198882000", "shortLongTermDebtTotal": "173638000", "totalShareholderEquity": "191530000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "15685000", "totalCurrentLiabilities": "64844000", "otherNonCurrentLiabilities": "20040000", "totalNonCurrentLiabilities": "165253000", "cashAndShortTermInvestments": "8799000", "commonStockSharesOutstanding": "30253000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "8799000", "accumulatedDepreciationAmortizationPPE": "-220780000" }, "cashflow": { "netIncome": "-59854000", "profitLoss": "None", "dividendPayout": "4965000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10733000", "operatingCashflow": "38243000", "capitalExpenditures": "35533000", "changeInReceivables": "-7312000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14828000", "cashflowFromInvestment": "-30198000", "stockBasedCompensation": "1833000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4965000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6783000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-358000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125535000", "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": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 291783000, "cost_of_revenue": 259530000, "gross_profit": 32253000, "ebit": 20559000, "ebitda": 65893000, "pretax_income": 3546000, "tax_provision": -4075000, "net_income": 7621000, "net_income_to_common": 7621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15502000, "total_current_assets": 84978000, "total_assets": 515499000, "short_term_debt": 25392000, "long_term_debt": 155655000, "total_debt": 181047000, "total_liabilities": 256625000, "total_equity": 254874000, "shares_outstanding": 30074000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 51570000, "capital_expenditure": 35091000, "free_cash_flow": 86661000, "dividends_paid": 4942000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89121, "ticker_id": 6446, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20559000", "ebitda": "65893000", "netIncome": "7621000", "grossProfit": "32253000", "depreciation": "None", "totalRevenue": "291783000", "costOfRevenue": "259530000", "interestIncome": "16288000", "incomeBeforeTax": "3546000", "interestExpense": "16288000", "operatingIncome": "18060000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4075000", "reportedCurrency": "USD", "netInterestIncome": "-16288000", "nonInterestIncome": "None", "operatingExpenses": "14193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1185000", "otherNonOperatingIncome": "-1167000", "costofGoodsAndServicesSold": "259530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45334000", "sellingGeneralAndAdministrative": "11841000", "netIncomeFromContinuingOperations": "7621000" }, "balance": { "goodwill": "None", "inventory": "30152000", "commonStock": "302000", "currentDebt": "None", "investments": "None", "totalAssets": "515499000", "longTermDebt": "155655000", "shortTermDebt": "25392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "153830000", "totalLiabilities": "256625000", "otherCurrentAssets": "18566000", "totalCurrentAssets": "84978000", "currentLongTermDebt": "25392000", "longTermInvestments": "5575000", "shortTermInvestments": "2330000", "currentNetReceivables": "18428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "430521000", "currentAccountsPayable": "11939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "271887000", "shortLongTermDebtTotal": "181047000", "totalShareholderEquity": "254874000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3424000", "totalCurrentLiabilities": "51813000", "otherNonCurrentLiabilities": "22716000", "totalNonCurrentLiabilities": "204812000", "cashAndShortTermInvestments": "15502000", "commonStockSharesOutstanding": "30074000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15502000", "accumulatedDepreciationAmortizationPPE": "-224730000" }, "cashflow": { "netIncome": "7621000", "profitLoss": "None", "dividendPayout": "4942000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8105000", "operatingCashflow": "51570000", "capitalExpenditures": "35091000", "changeInReceivables": "-1666000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21763000", "cashflowFromInvestment": "-26007000", "stockBasedCompensation": "3170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4942000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-298000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 291783000, "cost_of_revenue": 259530000, "gross_profit": 32253000, "research_and_development": 1185000, "selling_general_admin": 11841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20559000, "depreciation_amortisation": 45334000, "ebitda": 65893000, "interest_expense": 16288000, "interest_income": null, "other_non_operating": null, "pretax_income": 3546000, "tax_provision": -4075000, "effective_tax_rate": null, "net_income": 7621000, "net_income_continuing_ops": 7621000, "net_income_to_common": 7621000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15502000, "short_term_investments": 2330000, "net_receivables": 18428000, "inventory": 30152000, "other_current_assets": null, "total_current_assets": 84978000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 430521000, "total_assets": 515499000, "short_term_debt": 25392000, "accounts_payable": 11939000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 51813000, "long_term_debt": 155655000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 204812000, "total_liabilities": 256625000, "total_debt": 181047000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 153830000, "total_equity": 254874000, "shares_outstanding": 30074000, "operating_cash_flow": 51570000, "stock_based_compensation": 3170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26007000, "dividends_paid": 4942000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21763000, "free_cash_flow": 86661000, "net_change_in_cash": 3800000 }, "raw_data": { "income": { "ebit": "20559000", "ebitda": "65893000", "netIncome": "7621000", "grossProfit": "32253000", "depreciation": "None", "totalRevenue": "291783000", "costOfRevenue": "259530000", "interestIncome": "16288000", "incomeBeforeTax": "3546000", "interestExpense": "16288000", "operatingIncome": "18060000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4075000", "reportedCurrency": "USD", "netInterestIncome": "-16288000", "nonInterestIncome": "None", "operatingExpenses": "14193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1185000", "otherNonOperatingIncome": "-1167000", "costofGoodsAndServicesSold": "259530000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45334000", "sellingGeneralAndAdministrative": "11841000", "netIncomeFromContinuingOperations": "7621000" }, "balance": { "goodwill": "None", "inventory": "30152000", "commonStock": "302000", "currentDebt": "None", "investments": "None", "totalAssets": "515499000", "longTermDebt": "155655000", "shortTermDebt": "25392000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "153830000", "totalLiabilities": "256625000", "otherCurrentAssets": "18566000", "totalCurrentAssets": "84978000", "currentLongTermDebt": "25392000", "longTermInvestments": "5575000", "shortTermInvestments": "2330000", "currentNetReceivables": "18428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "430521000", "currentAccountsPayable": "11939000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "271887000", "shortLongTermDebtTotal": "181047000", "totalShareholderEquity": "254874000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "3424000", "totalCurrentLiabilities": "51813000", "otherNonCurrentLiabilities": "22716000", "totalNonCurrentLiabilities": "204812000", "cashAndShortTermInvestments": "15502000", "commonStockSharesOutstanding": "30074000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "15502000", "accumulatedDepreciationAmortizationPPE": "-224730000" }, "cashflow": { "netIncome": "7621000", "profitLoss": "None", "dividendPayout": "4942000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-8105000", "operatingCashflow": "51570000", "capitalExpenditures": "35091000", "changeInReceivables": "-1666000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21763000", "cashflowFromInvestment": "-26007000", "stockBasedCompensation": "3170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4942000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3800000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-298000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48123000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 100176000, "cost_of_revenue": 100801000, "gross_profit": -625000, "ebit": -7483000, "ebitda": 3531000, "pretax_income": -9825000, "tax_provision": -504000, "net_income": -9321000, "net_income_to_common": -9321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43363000, "total_current_assets": 151103000, "total_assets": 448632000, "short_term_debt": 5589000, "long_term_debt": null, "total_debt": 5589000, "total_liabilities": 243058000, "total_equity": 205574000, "shares_outstanding": 46519000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20496000, "capital_expenditure": 7681000, "free_cash_flow": 28177000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89084, "ticker_id": 6446, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-7483000", "ebitda": "3531000", "netIncome": "-9321000", "grossProfit": "-625000", "depreciation": "None", "totalRevenue": "100176000", "costOfRevenue": "100801000", "interestIncome": "147000", "incomeBeforeTax": "-9825000", "interestExpense": "3970000", "operatingIncome": "-7483000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-504000", "reportedCurrency": "USD", "netInterestIncome": "-3823000", "nonInterestIncome": "None", "operatingExpenses": "6858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11014000", "sellingGeneralAndAdministrative": "6858000", "netIncomeFromContinuingOperations": "-9321000" }, "balance": { "goodwill": "None", "inventory": "95057000", "commonStock": "471000", "currentDebt": "None", "investments": "None", "totalAssets": "448632000", "longTermDebt": "None", "shortTermDebt": "5589000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-52889000", "totalLiabilities": "243058000", "otherCurrentAssets": "3531000", "totalCurrentAssets": "151103000", "currentLongTermDebt": "None", "longTermInvestments": "2528000", "shortTermInvestments": "None", "currentNetReceivables": "9152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297529000", "currentAccountsPayable": "19818000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6206000", "totalShareholderEquity": "205574000", "capitalLeaseObligations": "6206000", "otherCurrentLiabilities": "34470000", "totalCurrentLiabilities": "190047000", "otherNonCurrentLiabilities": "3268000", "totalNonCurrentLiabilities": "53010999", "cashAndShortTermInvestments": "43363000", "commonStockSharesOutstanding": "46519000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9321000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6669000", "operatingCashflow": "20496000", "capitalExpenditures": "7681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14975000", "cashflowFromInvestment": "-7480000", "stockBasedCompensation": "1135000", "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": "11014000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100176000, "cost_of_revenue": 100801000, "gross_profit": -625000, "research_and_development": null, "selling_general_admin": 6858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -7483000, "depreciation_amortisation": 11014000, "ebitda": 3531000, "interest_expense": 3970000, "interest_income": null, "other_non_operating": null, "pretax_income": -9825000, "tax_provision": -504000, "effective_tax_rate": null, "net_income": -9321000, "net_income_continuing_ops": -9321000, "net_income_to_common": -9321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43363000, "short_term_investments": null, "net_receivables": 9152000, "inventory": 95057000, "other_current_assets": null, "total_current_assets": 151103000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 297529000, "total_assets": 448632000, "short_term_debt": 5589000, "accounts_payable": 19818000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 190047000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 53010999, "total_liabilities": 243058000, "total_debt": 5589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52889000, "total_equity": 205574000, "shares_outstanding": 46519000, "operating_cash_flow": 20496000, "stock_based_compensation": 1135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7681000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7480000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14975000, "free_cash_flow": 28177000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-7483000", "ebitda": "3531000", "netIncome": "-9321000", "grossProfit": "-625000", "depreciation": "None", "totalRevenue": "100176000", "costOfRevenue": "100801000", "interestIncome": "147000", "incomeBeforeTax": "-9825000", "interestExpense": "3970000", "operatingIncome": "-7483000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-504000", "reportedCurrency": "USD", "netInterestIncome": "-3823000", "nonInterestIncome": "None", "operatingExpenses": "6858000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100801000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11014000", "sellingGeneralAndAdministrative": "6858000", "netIncomeFromContinuingOperations": "-9321000" }, "balance": { "goodwill": "None", "inventory": "95057000", "commonStock": "471000", "currentDebt": "None", "investments": "None", "totalAssets": "448632000", "longTermDebt": "None", "shortTermDebt": "5589000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-52889000", "totalLiabilities": "243058000", "otherCurrentAssets": "3531000", "totalCurrentAssets": "151103000", "currentLongTermDebt": "None", "longTermInvestments": "2528000", "shortTermInvestments": "None", "currentNetReceivables": "9152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "297529000", "currentAccountsPayable": "19818000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "6206000", "totalShareholderEquity": "205574000", "capitalLeaseObligations": "6206000", "otherCurrentLiabilities": "34470000", "totalCurrentLiabilities": "190047000", "otherNonCurrentLiabilities": "3268000", "totalNonCurrentLiabilities": "53010999", "cashAndShortTermInvestments": "43363000", "commonStockSharesOutstanding": "46519000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "43363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9321000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-6669000", "operatingCashflow": "20496000", "capitalExpenditures": "7681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14975000", "cashflowFromInvestment": "-7480000", "stockBasedCompensation": "1135000", "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": "11014000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 101944000, "cost_of_revenue": 230862000, "gross_profit": -128918000, "ebit": 8555000, "ebitda": 20116000, "pretax_income": 1593000, "tax_provision": 1833000, "net_income": -240000, "net_income_to_common": -240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10070000, "total_current_assets": 123387000, "total_assets": 437464000, "short_term_debt": 7523000, "long_term_debt": 29678000, "total_debt": 37201000, "total_liabilities": 277631000, "total_equity": 159833000, "shares_outstanding": 43432000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 8156000, "capital_expenditure": 24938000, "free_cash_flow": 33094000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89085, "ticker_id": 6446, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8555000", "ebitda": "20116000", "netIncome": "-240000", "grossProfit": "-128918000", "depreciation": "None", "totalRevenue": "101944000", "costOfRevenue": "230862000", "interestIncome": "None", "incomeBeforeTax": "1593000", "interestExpense": "4427000", "operatingIncome": "6189000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1833000", "reportedCurrency": "USD", "netInterestIncome": "-3825000", "nonInterestIncome": "None", "operatingExpenses": "-135107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11561000", "sellingGeneralAndAdministrative": "46698000", "netIncomeFromContinuingOperations": "-240000" }, "balance": { "goodwill": "None", "inventory": "42534000", "commonStock": "438000", "currentDebt": "None", "investments": "None", "totalAssets": "437464000", "longTermDebt": "29678000", "shortTermDebt": "7523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43568000", "totalLiabilities": "277631000", "otherCurrentAssets": "56794000", "totalCurrentAssets": "123387000", "currentLongTermDebt": "None", "longTermInvestments": "2647000", "shortTermInvestments": "None", "currentNetReceivables": "13989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314077000", "currentAccountsPayable": "12594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39073000", "totalShareholderEquity": "159833000", "capitalLeaseObligations": "8749000", "otherCurrentLiabilities": "132485000", "totalCurrentLiabilities": "152602000", "otherNonCurrentLiabilities": "1814000", "totalNonCurrentLiabilities": "125028999", "cashAndShortTermInvestments": "10070000", "commonStockSharesOutstanding": "43432000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-16379999", "operatingCashflow": "8156000", "capitalExpenditures": "24938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3499000", "cashflowFromInvestment": "-24767000", "stockBasedCompensation": "4163000", "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": "-29661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 101944000, "cost_of_revenue": 230862000, "gross_profit": -128918000, "research_and_development": null, "selling_general_admin": 46698000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8555000, "depreciation_amortisation": 11561000, "ebitda": 20116000, "interest_expense": 4427000, "interest_income": null, "other_non_operating": null, "pretax_income": 1593000, "tax_provision": 1833000, "effective_tax_rate": null, "net_income": -240000, "net_income_continuing_ops": -240000, "net_income_to_common": -240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10070000, "short_term_investments": null, "net_receivables": 13989000, "inventory": 42534000, "other_current_assets": null, "total_current_assets": 123387000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 314077000, "total_assets": 437464000, "short_term_debt": 7523000, "accounts_payable": 12594000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152602000, "long_term_debt": 29678000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 125028999, "total_liabilities": 277631000, "total_debt": 37201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43568000, "total_equity": 159833000, "shares_outstanding": 43432000, "operating_cash_flow": 8156000, "stock_based_compensation": 4163000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24767000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3499000, "free_cash_flow": 33094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8555000", "ebitda": "20116000", "netIncome": "-240000", "grossProfit": "-128918000", "depreciation": "None", "totalRevenue": "101944000", "costOfRevenue": "230862000", "interestIncome": "None", "incomeBeforeTax": "1593000", "interestExpense": "4427000", "operatingIncome": "6189000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "1833000", "reportedCurrency": "USD", "netInterestIncome": "-3825000", "nonInterestIncome": "None", "operatingExpenses": "-135107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "230862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11561000", "sellingGeneralAndAdministrative": "46698000", "netIncomeFromContinuingOperations": "-240000" }, "balance": { "goodwill": "None", "inventory": "42534000", "commonStock": "438000", "currentDebt": "None", "investments": "None", "totalAssets": "437464000", "longTermDebt": "29678000", "shortTermDebt": "7523000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43568000", "totalLiabilities": "277631000", "otherCurrentAssets": "56794000", "totalCurrentAssets": "123387000", "currentLongTermDebt": "None", "longTermInvestments": "2647000", "shortTermInvestments": "None", "currentNetReceivables": "13989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "314077000", "currentAccountsPayable": "12594000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "39073000", "totalShareholderEquity": "159833000", "capitalLeaseObligations": "8749000", "otherCurrentLiabilities": "132485000", "totalCurrentLiabilities": "152602000", "otherNonCurrentLiabilities": "1814000", "totalNonCurrentLiabilities": "125028999", "cashAndShortTermInvestments": "10070000", "commonStockSharesOutstanding": "43432000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "10070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-32132000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-16379999", "operatingCashflow": "8156000", "capitalExpenditures": "24938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3499000", "cashflowFromInvestment": "-24767000", "stockBasedCompensation": "4163000", "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": "-29661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 146846000, "cost_of_revenue": 54693000, "gross_profit": 92153000, "ebit": 28811000, "ebitda": 37953000, "pretax_income": 23884000, "tax_provision": null, "net_income": 23884000, "net_income_to_common": 23884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12663000, "total_current_assets": 136546000, "total_assets": 409461000, "short_term_debt": 7395000, "long_term_debt": null, "total_debt": 7395000, "total_liabilities": 263273000, "total_equity": 146188000, "shares_outstanding": 43434000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23195000, "capital_expenditure": 19540000, "free_cash_flow": 42735000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89087, "ticker_id": 6446, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28811000", "ebitda": "37953000", "netIncome": "23884000", "grossProfit": "92153000", "depreciation": "None", "totalRevenue": "146846000", "costOfRevenue": "54693000", "interestIncome": "None", "incomeBeforeTax": "23884000", "interestExpense": "4927000", "operatingIncome": "29059000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4927000", "nonInterestIncome": "None", "operatingExpenses": "63094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9142000", "sellingGeneralAndAdministrative": "4770000", "netIncomeFromContinuingOperations": "23884000" }, "balance": { "goodwill": "None", "inventory": "72008000", "commonStock": "430000", "currentDebt": "None", "investments": "None", "totalAssets": "409461000", "longTermDebt": "None", "shortTermDebt": "7395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43328000", "totalLiabilities": "263273000", "otherCurrentAssets": "27112000", "totalCurrentAssets": "136546000", "currentLongTermDebt": "None", "longTermInvestments": "2713000", "shortTermInvestments": "None", "currentNetReceivables": "24763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272915000", "currentAccountsPayable": "23272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10535000", "totalShareholderEquity": "146188000", "capitalLeaseObligations": "10535000", "otherCurrentLiabilities": "59099000", "totalCurrentLiabilities": "207347000", "otherNonCurrentLiabilities": "2156000", "totalNonCurrentLiabilities": "55926000", "cashAndShortTermInvestments": "12663000", "commonStockSharesOutstanding": "43434000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23884000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "14317000", "operatingCashflow": "23195000", "capitalExpenditures": "19540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3200000", "cashflowFromInvestment": "-16883000", "stockBasedCompensation": "585000", "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": "9142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 146846000, "cost_of_revenue": 54693000, "gross_profit": 92153000, "research_and_development": null, "selling_general_admin": 4770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28811000, "depreciation_amortisation": 9142000, "ebitda": 37953000, "interest_expense": 4927000, "interest_income": null, "other_non_operating": null, "pretax_income": 23884000, "tax_provision": null, "effective_tax_rate": null, "net_income": 23884000, "net_income_continuing_ops": 23884000, "net_income_to_common": 23884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12663000, "short_term_investments": null, "net_receivables": 24763000, "inventory": 72008000, "other_current_assets": null, "total_current_assets": 136546000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 272915000, "total_assets": 409461000, "short_term_debt": 7395000, "accounts_payable": 23272000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207347000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 55926000, "total_liabilities": 263273000, "total_debt": 7395000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -43328000, "total_equity": 146188000, "shares_outstanding": 43434000, "operating_cash_flow": 23195000, "stock_based_compensation": 585000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19540000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16883000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3200000, "free_cash_flow": 42735000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28811000", "ebitda": "37953000", "netIncome": "23884000", "grossProfit": "92153000", "depreciation": "None", "totalRevenue": "146846000", "costOfRevenue": "54693000", "interestIncome": "None", "incomeBeforeTax": "23884000", "interestExpense": "4927000", "operatingIncome": "29059000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4927000", "nonInterestIncome": "None", "operatingExpenses": "63094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9142000", "sellingGeneralAndAdministrative": "4770000", "netIncomeFromContinuingOperations": "23884000" }, "balance": { "goodwill": "None", "inventory": "72008000", "commonStock": "430000", "currentDebt": "None", "investments": "None", "totalAssets": "409461000", "longTermDebt": "None", "shortTermDebt": "7395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-43328000", "totalLiabilities": "263273000", "otherCurrentAssets": "27112000", "totalCurrentAssets": "136546000", "currentLongTermDebt": "None", "longTermInvestments": "2713000", "shortTermInvestments": "None", "currentNetReceivables": "24763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "272915000", "currentAccountsPayable": "23272000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10535000", "totalShareholderEquity": "146188000", "capitalLeaseObligations": "10535000", "otherCurrentLiabilities": "59099000", "totalCurrentLiabilities": "207347000", "otherNonCurrentLiabilities": "2156000", "totalNonCurrentLiabilities": "55926000", "cashAndShortTermInvestments": "12663000", "commonStockSharesOutstanding": "43434000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "12663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23884000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "14317000", "operatingCashflow": "23195000", "capitalExpenditures": "19540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3200000", "cashflowFromInvestment": "-16883000", "stockBasedCompensation": "585000", "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": "9142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 102889000, "cost_of_revenue": 46190000, "gross_profit": 56699000, "ebit": 11543000, "ebitda": 17085000, "pretax_income": 8248000, "tax_provision": null, "net_income": 8248000, "net_income_to_common": 8248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9228000, "total_current_assets": 139874000, "total_assets": 409513000, "short_term_debt": 7229000, "long_term_debt": 26000000, "total_debt": 33229000, "total_liabilities": 287360000, "total_equity": 122153000, "shares_outstanding": 43048000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 11364000, "capital_expenditure": 13044000, "free_cash_flow": 24408000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89088, "ticker_id": 6446, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11543000", "ebitda": "17085000", "netIncome": "8248000", "grossProfit": "56699000", "depreciation": "None", "totalRevenue": "102889000", "costOfRevenue": "46190000", "interestIncome": "None", "incomeBeforeTax": "8248000", "interestExpense": "3819000", "operatingIncome": "11870000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3819000", "nonInterestIncome": "None", "operatingExpenses": "44829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5542000", "sellingGeneralAndAdministrative": "34300000", "netIncomeFromContinuingOperations": "8248000" }, "balance": { "goodwill": "None", "inventory": "86325000", "commonStock": "430000", "currentDebt": "None", "investments": "None", "totalAssets": "409513000", "longTermDebt": "26000000", "shortTermDebt": "7229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-67212000", "totalLiabilities": "287360000", "otherCurrentAssets": "25579000", "totalCurrentAssets": "139874000", "currentLongTermDebt": "None", "longTermInvestments": "2889000", "shortTermInvestments": "None", "currentNetReceivables": "18742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269639000", "currentAccountsPayable": "31442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38281000", "totalShareholderEquity": "122153000", "capitalLeaseObligations": "12281000", "otherCurrentLiabilities": "33817000", "totalCurrentLiabilities": "209255000", "otherNonCurrentLiabilities": "2015000", "totalNonCurrentLiabilities": "78105000", "cashAndShortTermInvestments": "9228000", "commonStockSharesOutstanding": "43048000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8248000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-9870000", "operatingCashflow": "11364000", "capitalExpenditures": "13044000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18024000", "cashflowFromInvestment": "-13225000", "stockBasedCompensation": "475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1918000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20519000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102889000, "cost_of_revenue": 46190000, "gross_profit": 56699000, "research_and_development": null, "selling_general_admin": 34300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11543000, "depreciation_amortisation": 5542000, "ebitda": 17085000, "interest_expense": 3819000, "interest_income": null, "other_non_operating": null, "pretax_income": 8248000, "tax_provision": null, "effective_tax_rate": null, "net_income": 8248000, "net_income_continuing_ops": 8248000, "net_income_to_common": 8248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9228000, "short_term_investments": null, "net_receivables": 18742000, "inventory": 86325000, "other_current_assets": null, "total_current_assets": 139874000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 269639000, "total_assets": 409513000, "short_term_debt": 7229000, "accounts_payable": 31442000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 209255000, "long_term_debt": 26000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 78105000, "total_liabilities": 287360000, "total_debt": 33229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67212000, "total_equity": 122153000, "shares_outstanding": 43048000, "operating_cash_flow": 11364000, "stock_based_compensation": 475000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13044000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18024000, "free_cash_flow": 24408000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11543000", "ebitda": "17085000", "netIncome": "8248000", "grossProfit": "56699000", "depreciation": "None", "totalRevenue": "102889000", "costOfRevenue": "46190000", "interestIncome": "None", "incomeBeforeTax": "8248000", "interestExpense": "3819000", "operatingIncome": "11870000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3819000", "nonInterestIncome": "None", "operatingExpenses": "44829000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46190000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5542000", "sellingGeneralAndAdministrative": "34300000", "netIncomeFromContinuingOperations": "8248000" }, "balance": { "goodwill": "None", "inventory": "86325000", "commonStock": "430000", "currentDebt": "None", "investments": "None", "totalAssets": "409513000", "longTermDebt": "26000000", "shortTermDebt": "7229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-67212000", "totalLiabilities": "287360000", "otherCurrentAssets": "25579000", "totalCurrentAssets": "139874000", "currentLongTermDebt": "None", "longTermInvestments": "2889000", "shortTermInvestments": "None", "currentNetReceivables": "18742000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269639000", "currentAccountsPayable": "31442000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "38281000", "totalShareholderEquity": "122153000", "capitalLeaseObligations": "12281000", "otherCurrentLiabilities": "33817000", "totalCurrentLiabilities": "209255000", "otherNonCurrentLiabilities": "2015000", "totalNonCurrentLiabilities": "78105000", "cashAndShortTermInvestments": "9228000", "commonStockSharesOutstanding": "43048000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "9228000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8248000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-9870000", "operatingCashflow": "11364000", "capitalExpenditures": "13044000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18024000", "cashflowFromInvestment": "-13225000", "stockBasedCompensation": "475000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1918000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20519000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 117787000, "cost_of_revenue": 50439000, "gross_profit": 67348000, "ebit": 13205000, "ebitda": 28182000, "pretax_income": 9979000, "tax_provision": null, "net_income": 9979000, "net_income_to_common": 9979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6891000, "total_current_assets": 107052000, "total_assets": 366097000, "short_term_debt": 7067000, "long_term_debt": 4000000, "total_debt": 11067000, "total_liabilities": 250749000, "total_equity": 115348000, "shares_outstanding": 43462000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 38419000, "capital_expenditure": 11693000, "free_cash_flow": 50112000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89089, "ticker_id": 6446, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13205000", "ebitda": "28182000", "netIncome": "9979000", "grossProfit": "67348000", "depreciation": "None", "totalRevenue": "117787000", "costOfRevenue": "50439000", "interestIncome": "63000", "incomeBeforeTax": "9979000", "interestExpense": "3723000", "operatingIncome": "13938000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3723000", "nonInterestIncome": "None", "operatingExpenses": "53410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14977000", "sellingGeneralAndAdministrative": "33854000", "netIncomeFromContinuingOperations": "9979000" }, "balance": { "goodwill": "None", "inventory": "76455000", "commonStock": "430000", "currentDebt": "None", "investments": "None", "totalAssets": "366097000", "longTermDebt": "4000000", "shortTermDebt": "7067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-75460000", "totalLiabilities": "250749000", "otherCurrentAssets": "11124000", "totalCurrentAssets": "107052000", "currentLongTermDebt": "None", "longTermInvestments": "2370000", "shortTermInvestments": "None", "currentNetReceivables": "12582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259045000", "currentAccountsPayable": "26002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17988000", "totalShareholderEquity": "115348000", "capitalLeaseObligations": "13988000", "otherCurrentLiabilities": "31944000", "totalCurrentLiabilities": "177052000", "otherNonCurrentLiabilities": "4851000", "totalNonCurrentLiabilities": "73697000", "cashAndShortTermInvestments": "6891000", "commonStockSharesOutstanding": "43462000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9979000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-666000", "operatingCashflow": "38419000", "capitalExpenditures": "11693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22693000", "cashflowFromInvestment": "-11672000", "stockBasedCompensation": "1084000", "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": "14977000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117787000, "cost_of_revenue": 50439000, "gross_profit": 67348000, "research_and_development": null, "selling_general_admin": 33854000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13205000, "depreciation_amortisation": 14977000, "ebitda": 28182000, "interest_expense": 3723000, "interest_income": null, "other_non_operating": null, "pretax_income": 9979000, "tax_provision": null, "effective_tax_rate": null, "net_income": 9979000, "net_income_continuing_ops": 9979000, "net_income_to_common": 9979000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6891000, "short_term_investments": null, "net_receivables": 12582000, "inventory": 76455000, "other_current_assets": null, "total_current_assets": 107052000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 259045000, "total_assets": 366097000, "short_term_debt": 7067000, "accounts_payable": 26002000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177052000, "long_term_debt": 4000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 73697000, "total_liabilities": 250749000, "total_debt": 11067000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75460000, "total_equity": 115348000, "shares_outstanding": 43462000, "operating_cash_flow": 38419000, "stock_based_compensation": 1084000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11693000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11672000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22693000, "free_cash_flow": 50112000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13205000", "ebitda": "28182000", "netIncome": "9979000", "grossProfit": "67348000", "depreciation": "None", "totalRevenue": "117787000", "costOfRevenue": "50439000", "interestIncome": "63000", "incomeBeforeTax": "9979000", "interestExpense": "3723000", "operatingIncome": "13938000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-3723000", "nonInterestIncome": "None", "operatingExpenses": "53410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14977000", "sellingGeneralAndAdministrative": "33854000", "netIncomeFromContinuingOperations": "9979000" }, "balance": { "goodwill": "None", "inventory": "76455000", "commonStock": "430000", "currentDebt": "None", "investments": "None", "totalAssets": "366097000", "longTermDebt": "4000000", "shortTermDebt": "7067000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-75460000", "totalLiabilities": "250749000", "otherCurrentAssets": "11124000", "totalCurrentAssets": "107052000", "currentLongTermDebt": "None", "longTermInvestments": "2370000", "shortTermInvestments": "None", "currentNetReceivables": "12582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259045000", "currentAccountsPayable": "26002000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "17988000", "totalShareholderEquity": "115348000", "capitalLeaseObligations": "13988000", "otherCurrentLiabilities": "31944000", "totalCurrentLiabilities": "177052000", "otherNonCurrentLiabilities": "4851000", "totalNonCurrentLiabilities": "73697000", "cashAndShortTermInvestments": "6891000", "commonStockSharesOutstanding": "43462000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6891000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9979000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-666000", "operatingCashflow": "38419000", "capitalExpenditures": "11693000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22693000", "cashflowFromInvestment": "-11672000", "stockBasedCompensation": "1084000", "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": "14977000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 94219000, "cost_of_revenue": 32513000, "gross_profit": 61706000, "ebit": -218817000, "ebitda": -196121000, "pretax_income": -221807000, "tax_provision": -6015000, "net_income": -215792000, "net_income_to_common": -215792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7232000, "total_current_assets": 104858000, "total_assets": 369120000, "short_term_debt": 6912000, "long_term_debt": 37394000, "total_debt": 44306000, "total_liabilities": 264835000, "total_equity": 104285000, "shares_outstanding": 42617000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 38949000, "capital_expenditure": 13761000, "free_cash_flow": 52710000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89090, "ticker_id": 6446, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-218817000", "ebitda": "-196121000", "netIncome": "-215792000", "grossProfit": "61706000", "depreciation": "None", "totalRevenue": "94219000", "costOfRevenue": "32513000", "interestIncome": "None", "incomeBeforeTax": "-221807000", "interestExpense": "3486000", "operatingIncome": "-218315000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6015000", "reportedCurrency": "USD", "netInterestIncome": "-3486000", "nonInterestIncome": "None", "operatingExpenses": "280021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22696000", "sellingGeneralAndAdministrative": "34029000", "netIncomeFromContinuingOperations": "-215792000" }, "balance": { "goodwill": "None", "inventory": "75789000", "commonStock": "426000", "currentDebt": "None", "investments": "None", "totalAssets": "369120000", "longTermDebt": "37394000", "shortTermDebt": "6912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-85439000", "totalLiabilities": "264835000", "otherCurrentAssets": "6399000", "totalCurrentAssets": "104858000", "currentLongTermDebt": "None", "longTermInvestments": "2607000", "shortTermInvestments": "None", "currentNetReceivables": "15438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264262000", "currentAccountsPayable": "24291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53055000", "totalShareholderEquity": "104285000", "capitalLeaseObligations": "15661000", "otherCurrentLiabilities": "19917000", "totalCurrentLiabilities": "152903000", "otherNonCurrentLiabilities": "1711000", "totalNonCurrentLiabilities": "111932000", "cashAndShortTermInvestments": "7232000", "commonStockSharesOutstanding": "42617000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-215792000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5049000", "operatingCashflow": "38949000", "capitalExpenditures": "13761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26200000", "cashflowFromInvestment": "-10237000", "stockBasedCompensation": "1284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 94219000, "cost_of_revenue": 32513000, "gross_profit": 61706000, "research_and_development": null, "selling_general_admin": 34029000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -218817000, "depreciation_amortisation": 22696000, "ebitda": -196121000, "interest_expense": 3486000, "interest_income": null, "other_non_operating": null, "pretax_income": -221807000, "tax_provision": -6015000, "effective_tax_rate": null, "net_income": -215792000, "net_income_continuing_ops": -215792000, "net_income_to_common": -215792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7232000, "short_term_investments": null, "net_receivables": 15438000, "inventory": 75789000, "other_current_assets": null, "total_current_assets": 104858000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 264262000, "total_assets": 369120000, "short_term_debt": 6912000, "accounts_payable": 24291000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152903000, "long_term_debt": 37394000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 111932000, "total_liabilities": 264835000, "total_debt": 44306000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -85439000, "total_equity": 104285000, "shares_outstanding": 42617000, "operating_cash_flow": 38949000, "stock_based_compensation": 1284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13761000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10237000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26200000, "free_cash_flow": 52710000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-218817000", "ebitda": "-196121000", "netIncome": "-215792000", "grossProfit": "61706000", "depreciation": "None", "totalRevenue": "94219000", "costOfRevenue": "32513000", "interestIncome": "None", "incomeBeforeTax": "-221807000", "interestExpense": "3486000", "operatingIncome": "-218315000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6015000", "reportedCurrency": "USD", "netInterestIncome": "-3486000", "nonInterestIncome": "None", "operatingExpenses": "280021000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "32513000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22696000", "sellingGeneralAndAdministrative": "34029000", "netIncomeFromContinuingOperations": "-215792000" }, "balance": { "goodwill": "None", "inventory": "75789000", "commonStock": "426000", "currentDebt": "None", "investments": "None", "totalAssets": "369120000", "longTermDebt": "37394000", "shortTermDebt": "6912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-85439000", "totalLiabilities": "264835000", "otherCurrentAssets": "6399000", "totalCurrentAssets": "104858000", "currentLongTermDebt": "None", "longTermInvestments": "2607000", "shortTermInvestments": "None", "currentNetReceivables": "15438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "264262000", "currentAccountsPayable": "24291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "53055000", "totalShareholderEquity": "104285000", "capitalLeaseObligations": "15661000", "otherCurrentLiabilities": "19917000", "totalCurrentLiabilities": "152903000", "otherNonCurrentLiabilities": "1711000", "totalNonCurrentLiabilities": "111932000", "cashAndShortTermInvestments": "7232000", "commonStockSharesOutstanding": "42617000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-215792000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-5049000", "operatingCashflow": "38949000", "capitalExpenditures": "13761000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26200000", "cashflowFromInvestment": "-10237000", "stockBasedCompensation": "1284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23612000", "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": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 105044000, "cost_of_revenue": 49645000, "gross_profit": 55399000, "ebit": 4040000, "ebitda": 17878000, "pretax_income": 1786000, "tax_provision": 232000, "net_income": 1554000, "net_income_to_common": 1554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3829000, "total_current_assets": 99797000, "total_assets": 579730000, "short_term_debt": 30343000, "long_term_debt": 42918000, "total_debt": 73261000, "total_liabilities": 260933000, "total_equity": 318797000, "shares_outstanding": 43018000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -12906000, "capital_expenditure": 11562000, "free_cash_flow": -1344000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89092, "ticker_id": 6446, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4040000", "ebitda": "17878000", "netIncome": "1554000", "grossProfit": "55399000", "depreciation": "None", "totalRevenue": "105044000", "costOfRevenue": "49645000", "interestIncome": "None", "incomeBeforeTax": "1786000", "interestExpense": "2692000", "operatingIncome": "4712000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "232000", "reportedCurrency": "USD", "netInterestIncome": "-2692000", "nonInterestIncome": "None", "operatingExpenses": "50687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13838000", "sellingGeneralAndAdministrative": "33192000", "netIncomeFromContinuingOperations": "1554000" }, "balance": { "goodwill": "None", "inventory": "70740000", "commonStock": "426000", "currentDebt": "None", "investments": "None", "totalAssets": "579730000", "longTermDebt": "42918000", "shortTermDebt": "30343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "130353000", "totalLiabilities": "260933000", "otherCurrentAssets": "13320000", "totalCurrentAssets": "99797000", "currentLongTermDebt": "None", "longTermInvestments": "2071000", "shortTermInvestments": "None", "currentNetReceivables": "11908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "479933000", "currentAccountsPayable": "23437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83152000", "totalShareholderEquity": "318797000", "capitalLeaseObligations": "15482000", "otherCurrentLiabilities": "14670000", "totalCurrentLiabilities": "171600000", "otherNonCurrentLiabilities": "2133000", "totalNonCurrentLiabilities": "89333000", "cashAndShortTermInvestments": "3829000", "commonStockSharesOutstanding": "43018000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1554000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1314000", "operatingCashflow": "-12906000", "capitalExpenditures": "11562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22482000", "cashflowFromInvestment": "-10663000", "stockBasedCompensation": "1073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13838000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105044000, "cost_of_revenue": 49645000, "gross_profit": 55399000, "research_and_development": null, "selling_general_admin": 33192000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4040000, "depreciation_amortisation": 13838000, "ebitda": 17878000, "interest_expense": 2692000, "interest_income": null, "other_non_operating": null, "pretax_income": 1786000, "tax_provision": 232000, "effective_tax_rate": null, "net_income": 1554000, "net_income_continuing_ops": 1554000, "net_income_to_common": 1554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3829000, "short_term_investments": null, "net_receivables": 11908000, "inventory": 70740000, "other_current_assets": null, "total_current_assets": 99797000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 479933000, "total_assets": 579730000, "short_term_debt": 30343000, "accounts_payable": 23437000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171600000, "long_term_debt": 42918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 89333000, "total_liabilities": 260933000, "total_debt": 73261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 130353000, "total_equity": 318797000, "shares_outstanding": 43018000, "operating_cash_flow": -12906000, "stock_based_compensation": 1073000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10663000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22482000, "free_cash_flow": -1344000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4040000", "ebitda": "17878000", "netIncome": "1554000", "grossProfit": "55399000", "depreciation": "None", "totalRevenue": "105044000", "costOfRevenue": "49645000", "interestIncome": "None", "incomeBeforeTax": "1786000", "interestExpense": "2692000", "operatingIncome": "4712000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "232000", "reportedCurrency": "USD", "netInterestIncome": "-2692000", "nonInterestIncome": "None", "operatingExpenses": "50687000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "49645000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13838000", "sellingGeneralAndAdministrative": "33192000", "netIncomeFromContinuingOperations": "1554000" }, "balance": { "goodwill": "None", "inventory": "70740000", "commonStock": "426000", "currentDebt": "None", "investments": "None", "totalAssets": "579730000", "longTermDebt": "42918000", "shortTermDebt": "30343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "130353000", "totalLiabilities": "260933000", "otherCurrentAssets": "13320000", "totalCurrentAssets": "99797000", "currentLongTermDebt": "None", "longTermInvestments": "2071000", "shortTermInvestments": "None", "currentNetReceivables": "11908000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "479933000", "currentAccountsPayable": "23437000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "83152000", "totalShareholderEquity": "318797000", "capitalLeaseObligations": "15482000", "otherCurrentLiabilities": "14670000", "totalCurrentLiabilities": "171600000", "otherNonCurrentLiabilities": "2133000", "totalNonCurrentLiabilities": "89333000", "cashAndShortTermInvestments": "3829000", "commonStockSharesOutstanding": "43018000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "3829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1554000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1314000", "operatingCashflow": "-12906000", "capitalExpenditures": "11562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22482000", "cashflowFromInvestment": "-10663000", "stockBasedCompensation": "1073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "273000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13838000", "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": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 93825000, "cost_of_revenue": 48970000, "gross_profit": 44855000, "ebit": -9889000, "ebitda": 3760000, "pretax_income": -13215000, "tax_provision": -3011000, "net_income": -10204000, "net_income_to_common": -10204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6446000, "total_current_assets": 103907000, "total_assets": 595169000, "short_term_debt": 24150000, "long_term_debt": 24734000, "total_debt": 48884000, "total_liabilities": 278999000, "total_equity": 316170000, "shares_outstanding": 37879000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23522000, "capital_expenditure": 13170000, "free_cash_flow": 36692000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89093, "ticker_id": 6446, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9889000", "ebitda": "3760000", "netIncome": "-10204000", "grossProfit": "44855000", "depreciation": "None", "totalRevenue": "93825000", "costOfRevenue": "48970000", "interestIncome": "None", "incomeBeforeTax": "-13215000", "interestExpense": "3735000", "operatingIncome": "-7286000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3011000", "reportedCurrency": "USD", "netInterestIncome": "-3735000", "nonInterestIncome": "None", "operatingExpenses": "52141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13649000", "sellingGeneralAndAdministrative": "34358000", "netIncomeFromContinuingOperations": "-10204000" }, "balance": { "goodwill": "None", "inventory": "72054000", "commonStock": "426000", "currentDebt": "None", "investments": "None", "totalAssets": "595169000", "longTermDebt": "24734000", "shortTermDebt": "24150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "128799000", "totalLiabilities": "278999000", "otherCurrentAssets": "6309000", "totalCurrentAssets": "103907000", "currentLongTermDebt": "None", "longTermInvestments": "2305000", "shortTermInvestments": "None", "currentNetReceivables": "19098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491262000", "currentAccountsPayable": "29151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60213000", "totalShareholderEquity": "316170000", "capitalLeaseObligations": "16903000", "otherCurrentLiabilities": "12622000", "totalCurrentLiabilities": "195539000", "otherNonCurrentLiabilities": "2002000", "totalNonCurrentLiabilities": "83460000", "cashAndShortTermInvestments": "6446000", "commonStockSharesOutstanding": "37879000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10204000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2006000", "operatingCashflow": "23522000", "capitalExpenditures": "13170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8446000", "cashflowFromInvestment": "-10720000", "stockBasedCompensation": "1581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 93825000, "cost_of_revenue": 48970000, "gross_profit": 44855000, "research_and_development": null, "selling_general_admin": 34358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9889000, "depreciation_amortisation": 13649000, "ebitda": 3760000, "interest_expense": 3735000, "interest_income": null, "other_non_operating": null, "pretax_income": -13215000, "tax_provision": -3011000, "effective_tax_rate": null, "net_income": -10204000, "net_income_continuing_ops": -10204000, "net_income_to_common": -10204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6446000, "short_term_investments": null, "net_receivables": 19098000, "inventory": 72054000, "other_current_assets": null, "total_current_assets": 103907000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 491262000, "total_assets": 595169000, "short_term_debt": 24150000, "accounts_payable": 29151000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 195539000, "long_term_debt": 24734000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83460000, "total_liabilities": 278999000, "total_debt": 48884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 128799000, "total_equity": 316170000, "shares_outstanding": 37879000, "operating_cash_flow": 23522000, "stock_based_compensation": 1581000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13170000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10720000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8446000, "free_cash_flow": 36692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9889000", "ebitda": "3760000", "netIncome": "-10204000", "grossProfit": "44855000", "depreciation": "None", "totalRevenue": "93825000", "costOfRevenue": "48970000", "interestIncome": "None", "incomeBeforeTax": "-13215000", "interestExpense": "3735000", "operatingIncome": "-7286000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-3011000", "reportedCurrency": "USD", "netInterestIncome": "-3735000", "nonInterestIncome": "None", "operatingExpenses": "52141000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "48970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13649000", "sellingGeneralAndAdministrative": "34358000", "netIncomeFromContinuingOperations": "-10204000" }, "balance": { "goodwill": "None", "inventory": "72054000", "commonStock": "426000", "currentDebt": "None", "investments": "None", "totalAssets": "595169000", "longTermDebt": "24734000", "shortTermDebt": "24150000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "128799000", "totalLiabilities": "278999000", "otherCurrentAssets": "6309000", "totalCurrentAssets": "103907000", "currentLongTermDebt": "None", "longTermInvestments": "2305000", "shortTermInvestments": "None", "currentNetReceivables": "19098000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "491262000", "currentAccountsPayable": "29151000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "60213000", "totalShareholderEquity": "316170000", "capitalLeaseObligations": "16903000", "otherCurrentLiabilities": "12622000", "totalCurrentLiabilities": "195539000", "otherNonCurrentLiabilities": "2002000", "totalNonCurrentLiabilities": "83460000", "cashAndShortTermInvestments": "6446000", "commonStockSharesOutstanding": "37879000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6446000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10204000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2006000", "operatingCashflow": "23522000", "capitalExpenditures": "13170000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8446000", "cashflowFromInvestment": "-10720000", "stockBasedCompensation": "1581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-272000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14048000", "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": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 108385000, "cost_of_revenue": 100995000, "gross_profit": 7390000, "ebit": 1631000, "ebitda": 17473000, "pretax_income": -2306000, "tax_provision": -610000, "net_income": -1696000, "net_income_to_common": -1696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1635000, "total_current_assets": 93262000, "total_assets": 585420000, "short_term_debt": 9958000, "long_term_debt": 60343000, "total_debt": 70301000, "total_liabilities": 301562000, "total_equity": 283858000, "shares_outstanding": 34816000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 16369000, "capital_expenditure": 14874000, "free_cash_flow": 31243000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89094, "ticker_id": 6446, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1631000", "ebitda": "17473000", "netIncome": "-1696000", "grossProfit": "7390000", "depreciation": "None", "totalRevenue": "108385000", "costOfRevenue": "100995000", "interestIncome": "None", "incomeBeforeTax": "-2306000", "interestExpense": "3937000", "operatingIncome": "1446000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-610000", "reportedCurrency": "USD", "netInterestIncome": "-3937000", "nonInterestIncome": "None", "operatingExpenses": "5944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15842000", "sellingGeneralAndAdministrative": "5944000", "netIncomeFromContinuingOperations": "-1696000" }, "balance": { "goodwill": "None", "inventory": "70048000", "commonStock": "365000", "currentDebt": "None", "investments": "None", "totalAssets": "585420000", "longTermDebt": "60343000", "shortTermDebt": "9958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "139003000", "totalLiabilities": "301562000", "otherCurrentAssets": "7351000", "totalCurrentAssets": "93262000", "currentLongTermDebt": "5000000", "longTermInvestments": "2562000", "shortTermInvestments": "None", "currentNetReceivables": "14228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492158000", "currentAccountsPayable": "28947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80002000", "totalShareholderEquity": "283858000", "capitalLeaseObligations": "14659000", "otherCurrentLiabilities": "39158000", "totalCurrentLiabilities": "164425000", "otherNonCurrentLiabilities": "1871000", "totalNonCurrentLiabilities": "137137000", "cashAndShortTermInvestments": "1635000", "commonStockSharesOutstanding": "34816000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8096000", "operatingCashflow": "16369000", "capitalExpenditures": "14874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2270000", "cashflowFromInvestment": "-14850000", "stockBasedCompensation": "666000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 108385000, "cost_of_revenue": 100995000, "gross_profit": 7390000, "research_and_development": null, "selling_general_admin": 5944000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1631000, "depreciation_amortisation": 15842000, "ebitda": 17473000, "interest_expense": 3937000, "interest_income": null, "other_non_operating": null, "pretax_income": -2306000, "tax_provision": -610000, "effective_tax_rate": null, "net_income": -1696000, "net_income_continuing_ops": -1696000, "net_income_to_common": -1696000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1635000, "short_term_investments": null, "net_receivables": 14228000, "inventory": 70048000, "other_current_assets": null, "total_current_assets": 93262000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 492158000, "total_assets": 585420000, "short_term_debt": 9958000, "accounts_payable": 28947000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164425000, "long_term_debt": 60343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 137137000, "total_liabilities": 301562000, "total_debt": 70301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 139003000, "total_equity": 283858000, "shares_outstanding": 34816000, "operating_cash_flow": 16369000, "stock_based_compensation": 666000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14874000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14850000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2270000, "free_cash_flow": 31243000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1631000", "ebitda": "17473000", "netIncome": "-1696000", "grossProfit": "7390000", "depreciation": "None", "totalRevenue": "108385000", "costOfRevenue": "100995000", "interestIncome": "None", "incomeBeforeTax": "-2306000", "interestExpense": "3937000", "operatingIncome": "1446000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-610000", "reportedCurrency": "USD", "netInterestIncome": "-3937000", "nonInterestIncome": "None", "operatingExpenses": "5944000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "100995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15842000", "sellingGeneralAndAdministrative": "5944000", "netIncomeFromContinuingOperations": "-1696000" }, "balance": { "goodwill": "None", "inventory": "70048000", "commonStock": "365000", "currentDebt": "None", "investments": "None", "totalAssets": "585420000", "longTermDebt": "60343000", "shortTermDebt": "9958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "139003000", "totalLiabilities": "301562000", "otherCurrentAssets": "7351000", "totalCurrentAssets": "93262000", "currentLongTermDebt": "5000000", "longTermInvestments": "2562000", "shortTermInvestments": "None", "currentNetReceivables": "14228000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492158000", "currentAccountsPayable": "28947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "80002000", "totalShareholderEquity": "283858000", "capitalLeaseObligations": "14659000", "otherCurrentLiabilities": "39158000", "totalCurrentLiabilities": "164425000", "otherNonCurrentLiabilities": "1871000", "totalNonCurrentLiabilities": "137137000", "cashAndShortTermInvestments": "1635000", "commonStockSharesOutstanding": "34816000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "1635000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1696000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8096000", "operatingCashflow": "16369000", "capitalExpenditures": "14874000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2270000", "cashflowFromInvestment": "-14850000", "stockBasedCompensation": "666000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15443000", "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": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 119184000, "cost_of_revenue": 105407000, "gross_profit": 13777000, "ebit": -10890000, "ebitda": 4946000, "pretax_income": -13736000, "tax_provision": -3488000, "net_income": -10248000, "net_income_to_common": -10248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2842000, "total_current_assets": 92814000, "total_assets": 589780000, "short_term_debt": 3933000, "long_term_debt": 82453000, "total_debt": 86386000, "total_liabilities": 321192000, "total_equity": 268588000, "shares_outstanding": 33245000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -20113000, "capital_expenditure": 26606000, "free_cash_flow": 6493000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89095, "ticker_id": 6446, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10890000", "ebitda": "4946000", "netIncome": "-10248000", "grossProfit": "13777000", "depreciation": "None", "totalRevenue": "119184000", "costOfRevenue": "105407000", "interestIncome": "None", "incomeBeforeTax": "-13736000", "interestExpense": "3241000", "operatingIncome": "-10268000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3488000", "reportedCurrency": "USD", "netInterestIncome": "-3241000", "nonInterestIncome": "None", "operatingExpenses": "24045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15836000", "sellingGeneralAndAdministrative": "7563000", "netIncomeFromContinuingOperations": "-10248000" }, "balance": { "goodwill": "None", "inventory": "61952000", "commonStock": "341000", "currentDebt": "None", "investments": "None", "totalAssets": "589780000", "longTermDebt": "82453000", "shortTermDebt": "3933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "140699000", "totalLiabilities": "321192000", "otherCurrentAssets": "8083000", "totalCurrentAssets": "92814000", "currentLongTermDebt": "None", "longTermInvestments": "2811000", "shortTermInvestments": "None", "currentNetReceivables": "19937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496966000", "currentAccountsPayable": "43636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94543000", "totalShareholderEquity": "268588000", "capitalLeaseObligations": "12090000", "otherCurrentLiabilities": "40723000", "totalCurrentLiabilities": "157595000", "otherNonCurrentLiabilities": "1789000", "totalNonCurrentLiabilities": "163597000", "cashAndShortTermInvestments": "2842000", "commonStockSharesOutstanding": "33245000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10248000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1191000", "operatingCashflow": "-20113000", "capitalExpenditures": "26606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47126000", "cashflowFromInvestment": "-26606000", "stockBasedCompensation": "780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-951000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 119184000, "cost_of_revenue": 105407000, "gross_profit": 13777000, "research_and_development": null, "selling_general_admin": 7563000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10890000, "depreciation_amortisation": 15836000, "ebitda": 4946000, "interest_expense": 3241000, "interest_income": null, "other_non_operating": null, "pretax_income": -13736000, "tax_provision": -3488000, "effective_tax_rate": null, "net_income": -10248000, "net_income_continuing_ops": -10248000, "net_income_to_common": -10248000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2842000, "short_term_investments": null, "net_receivables": 19937000, "inventory": 61952000, "other_current_assets": null, "total_current_assets": 92814000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 496966000, "total_assets": 589780000, "short_term_debt": 3933000, "accounts_payable": 43636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157595000, "long_term_debt": 82453000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 163597000, "total_liabilities": 321192000, "total_debt": 86386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 140699000, "total_equity": 268588000, "shares_outstanding": 33245000, "operating_cash_flow": -20113000, "stock_based_compensation": 780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26606000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 47126000, "free_cash_flow": 6493000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10890000", "ebitda": "4946000", "netIncome": "-10248000", "grossProfit": "13777000", "depreciation": "None", "totalRevenue": "119184000", "costOfRevenue": "105407000", "interestIncome": "None", "incomeBeforeTax": "-13736000", "interestExpense": "3241000", "operatingIncome": "-10268000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3488000", "reportedCurrency": "USD", "netInterestIncome": "-3241000", "nonInterestIncome": "None", "operatingExpenses": "24045000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "105407000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15836000", "sellingGeneralAndAdministrative": "7563000", "netIncomeFromContinuingOperations": "-10248000" }, "balance": { "goodwill": "None", "inventory": "61952000", "commonStock": "341000", "currentDebt": "None", "investments": "None", "totalAssets": "589780000", "longTermDebt": "82453000", "shortTermDebt": "3933000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "140699000", "totalLiabilities": "321192000", "otherCurrentAssets": "8083000", "totalCurrentAssets": "92814000", "currentLongTermDebt": "None", "longTermInvestments": "2811000", "shortTermInvestments": "None", "currentNetReceivables": "19937000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "496966000", "currentAccountsPayable": "43636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94543000", "totalShareholderEquity": "268588000", "capitalLeaseObligations": "12090000", "otherCurrentLiabilities": "40723000", "totalCurrentLiabilities": "157595000", "otherNonCurrentLiabilities": "1789000", "totalNonCurrentLiabilities": "163597000", "cashAndShortTermInvestments": "2842000", "commonStockSharesOutstanding": "33245000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "2842000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10248000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1191000", "operatingCashflow": "-20113000", "capitalExpenditures": "26606000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "47126000", "cashflowFromInvestment": "-26606000", "stockBasedCompensation": "780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-951000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16260000", "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": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 165768000, "cost_of_revenue": 76896000, "gross_profit": 88872000, "ebit": 21533000, "ebitda": 37763000, "pretax_income": 19105000, "tax_provision": 3030000, "net_income": 16075000, "net_income_to_common": 16075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6716000, "total_current_assets": 92327000, "total_assets": 585186000, "short_term_debt": 21273000, "long_term_debt": 55482000, "total_debt": 76755000, "total_liabilities": 313497000, "total_equity": 271689000, "shares_outstanding": 36848000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35284000, "capital_expenditure": 18136000, "free_cash_flow": 53420000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89097, "ticker_id": 6446, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21533000", "ebitda": "37763000", "netIncome": "16075000", "grossProfit": "88872000", "depreciation": "None", "totalRevenue": "165768000", "costOfRevenue": "76896000", "interestIncome": "None", "incomeBeforeTax": "19105000", "interestExpense": "3030000", "operatingIncome": "23803000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3030000", "reportedCurrency": "USD", "netInterestIncome": "-3030000", "nonInterestIncome": "None", "operatingExpenses": "65069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16230000", "sellingGeneralAndAdministrative": "43693000", "netIncomeFromContinuingOperations": "16075000" }, "balance": { "goodwill": "None", "inventory": "60761000", "commonStock": "332000", "currentDebt": "None", "investments": "None", "totalAssets": "585186000", "longTermDebt": "55482000", "shortTermDebt": "21273000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "150947000", "totalLiabilities": "313497000", "otherCurrentAssets": "4158000", "totalCurrentAssets": "92327000", "currentLongTermDebt": "None", "longTermInvestments": "3038000", "shortTermInvestments": "None", "currentNetReceivables": "20692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492859000", "currentAccountsPayable": "52491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "77410000", "totalShareholderEquity": "271689000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21018000", "totalCurrentLiabilities": "171589000", "otherNonCurrentLiabilities": "2395000", "totalNonCurrentLiabilities": "141908000", "cashAndShortTermInvestments": "6716000", "commonStockSharesOutstanding": "36848000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16075000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "21043000", "operatingCashflow": "35284000", "capitalExpenditures": "18136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16802000", "cashflowFromInvestment": "-18136000", "stockBasedCompensation": "773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11508000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165768000, "cost_of_revenue": 76896000, "gross_profit": 88872000, "research_and_development": null, "selling_general_admin": 43693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21533000, "depreciation_amortisation": 16230000, "ebitda": 37763000, "interest_expense": 3030000, "interest_income": null, "other_non_operating": null, "pretax_income": 19105000, "tax_provision": 3030000, "effective_tax_rate": null, "net_income": 16075000, "net_income_continuing_ops": 16075000, "net_income_to_common": 16075000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6716000, "short_term_investments": null, "net_receivables": 20692000, "inventory": 60761000, "other_current_assets": null, "total_current_assets": 92327000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 492859000, "total_assets": 585186000, "short_term_debt": 21273000, "accounts_payable": 52491000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 171589000, "long_term_debt": 55482000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 141908000, "total_liabilities": 313497000, "total_debt": 76755000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 150947000, "total_equity": 271689000, "shares_outstanding": 36848000, "operating_cash_flow": 35284000, "stock_based_compensation": 773000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18136000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16802000, "free_cash_flow": 53420000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21533000", "ebitda": "37763000", "netIncome": "16075000", "grossProfit": "88872000", "depreciation": "None", "totalRevenue": "165768000", "costOfRevenue": "76896000", "interestIncome": "None", "incomeBeforeTax": "19105000", "interestExpense": "3030000", "operatingIncome": "23803000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "3030000", "reportedCurrency": "USD", "netInterestIncome": "-3030000", "nonInterestIncome": "None", "operatingExpenses": "65069000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16230000", "sellingGeneralAndAdministrative": "43693000", "netIncomeFromContinuingOperations": "16075000" }, "balance": { "goodwill": "None", "inventory": "60761000", "commonStock": "332000", "currentDebt": "None", "investments": "None", "totalAssets": "585186000", "longTermDebt": "55482000", "shortTermDebt": "21273000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "150947000", "totalLiabilities": "313497000", "otherCurrentAssets": "4158000", "totalCurrentAssets": "92327000", "currentLongTermDebt": "None", "longTermInvestments": "3038000", "shortTermInvestments": "None", "currentNetReceivables": "20692000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "492859000", "currentAccountsPayable": "52491000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "77410000", "totalShareholderEquity": "271689000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "21018000", "totalCurrentLiabilities": "171589000", "otherNonCurrentLiabilities": "2395000", "totalNonCurrentLiabilities": "141908000", "cashAndShortTermInvestments": "6716000", "commonStockSharesOutstanding": "36848000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6716000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16075000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "21043000", "operatingCashflow": "35284000", "capitalExpenditures": "18136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16802000", "cashflowFromInvestment": "-18136000", "stockBasedCompensation": "773000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11508000", "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": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "income_statement": { "revenue": 161194000, "cost_of_revenue": 74549000, "gross_profit": 86645000, "ebit": 21003000, "ebitda": 38172000, "pretax_income": 18486000, "tax_provision": 1571000, "net_income": 16915000, "net_income_to_common": 16915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6370000, "total_current_assets": 112702000, "total_assets": 599889000, "short_term_debt": 17758000, "long_term_debt": 73700000, "total_debt": 91458000, "total_liabilities": 345007000, "total_equity": 254882000, "shares_outstanding": 36708000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 18131000, "capital_expenditure": 17128000, "free_cash_flow": 35259000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 89098, "ticker_id": 6446, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:17:07.385816+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21003000", "ebitda": "38172000", "netIncome": "16915000", "grossProfit": "86645000", "depreciation": "None", "totalRevenue": "161194000", "costOfRevenue": "74549000", "interestIncome": "None", "incomeBeforeTax": "18486000", "interestExpense": "3541000", "operatingIncome": "22244000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1571000", "reportedCurrency": "USD", "netInterestIncome": "-3541000", "nonInterestIncome": "None", "operatingExpenses": "64401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-217000", "costofGoodsAndServicesSold": "74549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17169000", "sellingGeneralAndAdministrative": "42123000", "netIncomeFromContinuingOperations": "16915000" }, "balance": { "goodwill": "None", "inventory": "81804000", "commonStock": "332000", "currentDebt": "None", "investments": "None", "totalAssets": "599889000", "longTermDebt": "73700000", "shortTermDebt": "17758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "134872000", "totalLiabilities": "345007000", "otherCurrentAssets": "3100000", "totalCurrentAssets": "112702000", "currentLongTermDebt": "None", "longTermInvestments": "3215000", "shortTermInvestments": "None", "currentNetReceivables": "21428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "487187000", "currentAccountsPayable": "47518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "476790000", "shortLongTermDebtTotal": "91466000", "totalShareholderEquity": "254882000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20780000", "totalCurrentLiabilities": "177764000", "otherNonCurrentLiabilities": "1551000", "totalNonCurrentLiabilities": "167243000", "cashAndShortTermInvestments": "6370000", "commonStockSharesOutstanding": "36708000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6370000", "accumulatedDepreciationAmortizationPPE": "-342734000" }, "cashflow": { "netIncome": "16915000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7956000", "operatingCashflow": "18131000", "capitalExpenditures": "17128000", "changeInReceivables": "11730000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1029000", "cashflowFromInvestment": "-17081000", "stockBasedCompensation": "781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17169000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161194000, "cost_of_revenue": 74549000, "gross_profit": 86645000, "research_and_development": null, "selling_general_admin": 42123000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21003000, "depreciation_amortisation": 17169000, "ebitda": 38172000, "interest_expense": 3541000, "interest_income": null, "other_non_operating": null, "pretax_income": 18486000, "tax_provision": 1571000, "effective_tax_rate": null, "net_income": 16915000, "net_income_continuing_ops": 16915000, "net_income_to_common": 16915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6370000, "short_term_investments": null, "net_receivables": 21428000, "inventory": 81804000, "other_current_assets": null, "total_current_assets": 112702000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 487187000, "total_assets": 599889000, "short_term_debt": 17758000, "accounts_payable": 47518000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177764000, "long_term_debt": 73700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 167243000, "total_liabilities": 345007000, "total_debt": 91458000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 134872000, "total_equity": 254882000, "shares_outstanding": 36708000, "operating_cash_flow": 18131000, "stock_based_compensation": 781000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17128000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17081000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1029000, "free_cash_flow": 35259000, "net_change_in_cash": 21000 }, "raw_data": { "income": { "ebit": "21003000", "ebitda": "38172000", "netIncome": "16915000", "grossProfit": "86645000", "depreciation": "None", "totalRevenue": "161194000", "costOfRevenue": "74549000", "interestIncome": "None", "incomeBeforeTax": "18486000", "interestExpense": "3541000", "operatingIncome": "22244000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1571000", "reportedCurrency": "USD", "netInterestIncome": "-3541000", "nonInterestIncome": "None", "operatingExpenses": "64401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-217000", "costofGoodsAndServicesSold": "74549000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17169000", "sellingGeneralAndAdministrative": "42123000", "netIncomeFromContinuingOperations": "16915000" }, "balance": { "goodwill": "None", "inventory": "81804000", "commonStock": "332000", "currentDebt": "None", "investments": "None", "totalAssets": "599889000", "longTermDebt": "73700000", "shortTermDebt": "17758000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "134872000", "totalLiabilities": "345007000", "otherCurrentAssets": "3100000", "totalCurrentAssets": "112702000", "currentLongTermDebt": "None", "longTermInvestments": "3215000", "shortTermInvestments": "None", "currentNetReceivables": "21428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "487187000", "currentAccountsPayable": "47518000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "476790000", "shortLongTermDebtTotal": "91466000", "totalShareholderEquity": "254882000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20780000", "totalCurrentLiabilities": "177764000", "otherNonCurrentLiabilities": "1551000", "totalNonCurrentLiabilities": "167243000", "cashAndShortTermInvestments": "6370000", "commonStockSharesOutstanding": "36708000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "6370000", "accumulatedDepreciationAmortizationPPE": "-342734000" }, "cashflow": { "netIncome": "16915000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-7956000", "operatingCashflow": "18131000", "capitalExpenditures": "17128000", "changeInReceivables": "11730000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1029000", "cashflowFromInvestment": "-17081000", "stockBasedCompensation": "781000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "21000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17169000", "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" ] } } }