{ "ticker": { "uuid": "57c08204-9b85-453e-a2c9-0976711fdac1", "symbol": "PLOW", "name": "Douglas Dynamics Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/57c08204-9b85-453e-a2c9-0976711fdac1/", "api_url": "https://sharemaestro.com/factors/api/tickers/57c08204-9b85-453e-a2c9-0976711fdac1/" }, "ticker_metadata": { "id": 3166, "uuid": "57c08204-9b85-453e-a2c9-0976711fdac1", "symbol": "PLOW", "name": "Douglas Dynamics Inc", "asset_type": "equity", "market_cap": 1048496000, "stock_exchange_id": 3, "industry": "Auto Parts", "sector": "Consumer Cyclical", "description": "Douglas Dynamics, Inc. is a manufacturer and conditioner of commercial work truck accessories and equipment in North America. The company is headquartered in Milwaukee, Wisconsin.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "57c08204-9b85-453e-a2c9-0976711fdac1", "symbol": "PLOW", "name": "Douglas Dynamics Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/57c08204-9b85-453e-a2c9-0976711fdac1/", "api_url": "https://sharemaestro.com/factors/api/tickers/57c08204-9b85-453e-a2c9-0976711fdac1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.7, "value": 0.66, "quality": 0.16, "momentum": 0.88, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 44.46, "market_cap": 1048722480, "pe_ratio": 19.7407, "earnings_yield": 0.0507, "ebitda_to_ev": 0.0031, "shareholder_yield": 0.0267, "roe": 0.0002, "piotroski_f_score": 5, "momentum_12_1": 0.6868, "volatility_252d": 0.2952 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:47.853125+00:00", "batch_id": "" }, "size": { "price_close": 44.46, "market_cap": 1048722480, "market_cap_usd": 1048722480, "enterprise_value": 30643113480, "shares_outstanding": 23588000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 19.7407, "pb_ratio": 0.0038, "ptbv_ratio": 0.0219, "ps_ratio": 1.545, "pcf_ratio": null, "pfcf_ratio": 0.4657, "ev_ebitda": 319.0296, "ev_ebit": 379.9094, "ev_sales": 45.1442, "ev_fcf": 13.6088, "earnings_yield": 0.0507, "fcf_yield": 0.0735, "price_to_sales": 1.545, "price_to_book": 0.0038, "price_to_cashflow": null, "ebitda_to_ev": 0.0031, "sales_yield": 0.0222 }, "yield": { "dividend_yield": 0.0267, "buyback_yield": 0, "shareholder_yield": 0.0267, "debt_paydown_yield": null, "total_yield": 0.0267 }, "quality": { "gross_margin": 0.267, "operating_margin": 0.1188, "net_margin": 0.0783, "ebitda_margin": 0.1415, "fcf_margin": 3.3173, "roe": 0.0002, "roa": 0.0001, "roic": 0.0002, "roc_greenblatt": null, "asset_turnover": 0.0011, "cash_conversion": 42.3851, "accruals_ratio": 0.0015, "sbc_to_revenue": 3.7466, "piotroski_f_score": 5, "altman_z_score": 0.3211, "earnings_stability_5y": 0.7719, "revenue_stability_5y": 0.0969, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0003, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2556, "net_debt_to_ebitda": 308.1112, "debt_to_assets": 0.0552, "interest_coverage": 6.8401, "current_ratio": 2.6531, "quick_ratio": 0.8122, "net_debt": 29594391000, "local_beta": 0.0009, "volatility_252d": 0.2952, "volatility_60d": 0.6122, "max_drawdown_12m": -0.1131, "risk_adjusted_momentum": 2.3268 }, "growth": { "revenue_growth_1y": 0.1546, "revenue_growth_3y_cagr": 0.0212, "revenue_growth_5y_cagr": 0.0644, "eps_growth_1y": -0.1783, "eps_growth_3y_cagr": 0.067, "eps_growth_5y_cagr": null, "fcf_growth_1y": 31.1406, "book_value_growth_1y": 0.0622, "revenue_growth": 0.1546, "earnings_growth": -0.1783 }, "momentum": { "price_return_1m": -0.0183, "price_return_3m": 0.0348, "price_return_6m": 0.4201, "price_return_9m": 0.3627, "price_return_12m": 0.6559, "price_return_12m_ex1m": 0.6868, "momentum_6m": 0.4201, "momentum_12m": 0.6559, "momentum_12_1": 0.6868, "distance_from_52w_high": -0.0428, "distance_from_52w_low": 0.6332, "relative_strength": 0.5559 }, "raw_ttm": { "revenue_ttm": 678783000, "gross_profit_ttm": 181264000, "ebit_ttm": 80659000, "ebitda_ttm": 96051000, "net_income_ttm": 53125000, "eps_diluted_ttm": 2.2522, "operating_cash_flow_ttm": -918266000, "capital_expenditure_ttm": 3169972000, "fcf_ttm": 2251706000, "dividends_paid_ttm": 28050000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11791999, "cash_and_equivalents": 5189000000, "total_current_assets": 267737000000, "total_current_liabilities": 100913000000, "net_ppe": null, "total_assets": 630291000000, "total_debt": 34783391000, "total_equity": 279434000000, "net_working_capital": 196285000000, "book_value_per_share": 11846.4473, "retained_earnings": 106627000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 47904000000, "tangible_book_per_share": 2030.8632 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 52, "rank_pb": 1, "rank_ptbv": 1, "rank_ps": 39, "rank_pcf": 50, "rank_ev_ebitda": 99, "rank_ev_ebit": 99, "rank_earnings_yield": 52, "rank_fcf_yield": 54, "rank_dividend_yield": 29, "rank_shareholder_yield": 29, "rank_total_yield": 29, "rank_roe": 71, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 75, "rank_fcf_margin": 2, "rank_piotroski": 59, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 17 }, "composites": { "value_composite": 34, "quality_composite": 84, "momentum_composite": 12, "growth_composite": 69, "yield_composite": 20, "svqf_composite": 76, "vc1_composite": 33, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 30, "quality_value_composite": 0.325, "os_score": 0.7, "value_percentile": 0.66, "quality_percentile": 0.16, "momentum_percentile": 0.88, "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": 27, "small_cap_core_rank": 35, "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": 3965, "ticker_id": 3166, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:47.853125+00:00", "batch_id": "", "os_score_delta": null, "price_close": 44.46, "market_cap": 1048722480, "market_cap_usd": 1048722480, "enterprise_value": 30643113480, "shares_outstanding": 23588000, "fx_rate_to_usd": null, "pe_ratio": 19.74065845, "pb_ratio": 0.00375302, "ptbv_ratio": 0.02189217, "ps_ratio": 1.54500404, "pcf_ratio": null, "pfcf_ratio": 0.46574574, "ev_ebitda": 319.02961427, "ev_ebit": 379.9094147, "ev_sales": 45.14419701, "ev_fcf": 13.60884302, "earnings_yield": 0.05065687, "fcf_yield": 0.07348163, "dividend_yield": 0.02674683, "buyback_yield": 0, "shareholder_yield": 0.02674683, "debt_paydown_yield": null, "total_yield": 0.02674683, "gross_margin": 0.26704263, "operating_margin": 0.11882885, "net_margin": 0.07826507, "ebitda_margin": 0.14150472, "fcf_margin": 3.31726929, "roe": 0.00019012, "roa": 8.429e-05, "roic": 0.00020122, "roc_greenblatt": null, "asset_turnover": 0.00107694, "cash_conversion": 42.38505412, "accruals_ratio": 0.00154118, "sbc_to_revenue": 3.74659648, "debt_to_equity": 1.25559882, "net_debt_to_ebitda": 308.11122216, "debt_to_assets": 0.05518624, "interest_coverage": 6.84014644, "current_ratio": 2.65314677, "quick_ratio": 0.81220457, "net_debt": 29594391000, "revenue_growth_1y": 0.15455779, "revenue_growth_3y_cagr": 0.02118264, "revenue_growth_5y_cagr": 0.06441669, "eps_growth_1y": -0.17828031, "eps_growth_3y_cagr": 0.0669699, "eps_growth_5y_cagr": null, "fcf_growth_1y": 31.14059779, "book_value_growth_1y": 0.06218875, "piotroski_f_score": 5, "altman_z_score": 0.32114279, "earnings_stability_5y": 0.77188, "revenue_stability_5y": 0.096865, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01832634, "price_return_3m": 0.03484875, "price_return_6m": 0.42008886, "price_return_9m": 0.36273774, "price_return_12m": 0.65590293, "price_return_12m_ex1m": 0.68681609, "distance_from_52w_high": -0.04284177, "distance_from_52w_low": 0.63323182, "relative_strength": 0.55593934, "local_beta": 0.0009, "volatility_252d": 0.295181, "volatility_60d": 0.612173, "max_drawdown_12m": -0.11313708, "revenue_ttm": 678783000, "gross_profit_ttm": 181264000, "ebit_ttm": 80659000, "ebitda_ttm": 96051000, "net_income_ttm": 53125000, "eps_diluted_ttm": 2.25220451, "operating_cash_flow_ttm": -918266000, "capital_expenditure_ttm": 3169972000, "fcf_ttm": 2251706000, "dividends_paid_ttm": 28050000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11791999, "cash_and_equivalents": 5189000000, "total_current_assets": 267737000000, "total_current_liabilities": 100913000000, "net_ppe": null, "total_assets": 630291000000, "total_debt": 34783391000, "total_equity": 279434000000, "net_working_capital": 196285000000, "book_value_per_share": 11846.44734611, "retained_earnings": 106627000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 47904000000, "tangible_book_per_share": 2030.86315075, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 52, "rank_pb": 1, "rank_ptbv": 1, "rank_ps": 39, "rank_pcf": 50, "rank_ev_ebitda": 99, "rank_ev_ebit": 99, "rank_earnings_yield": 52, "rank_fcf_yield": 54, "rank_dividend_yield": 29, "rank_shareholder_yield": 29, "rank_total_yield": 29, "rank_roe": 71, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 75, "rank_fcf_margin": 2, "rank_piotroski": 59, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 17, "value_composite": 34, "quality_composite": 84, "momentum_composite": 12, "growth_composite": 69, "yield_composite": 20, "svqf_composite": 76, "vc1_composite": 33, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 30, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 35, "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": 44.46, "os": 0.7, "value": 0.66, "quality": 0.16, "momentum": 0.88, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 19.7407, "earnings_yield": 0.0507, "shareholder_yield": 0.0267, "roe": 0.0002, "momentum_12_1": 0.6868, "complete_fields": { "id": 3965, "ticker_id": 3166, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:47.853125+00:00", "batch_id": "", "os_score_delta": null, "price_close": 44.46, "market_cap": 1048722480, "market_cap_usd": 1048722480, "enterprise_value": 30643113480, "shares_outstanding": 23588000, "fx_rate_to_usd": null, "pe_ratio": 19.74065845, "pb_ratio": 0.00375302, "ptbv_ratio": 0.02189217, "ps_ratio": 1.54500404, "pcf_ratio": null, "pfcf_ratio": 0.46574574, "ev_ebitda": 319.02961427, "ev_ebit": 379.9094147, "ev_sales": 45.14419701, "ev_fcf": 13.60884302, "earnings_yield": 0.05065687, "fcf_yield": 0.07348163, "dividend_yield": 0.02674683, "buyback_yield": 0, "shareholder_yield": 0.02674683, "debt_paydown_yield": null, "total_yield": 0.02674683, "gross_margin": 0.26704263, "operating_margin": 0.11882885, "net_margin": 0.07826507, "ebitda_margin": 0.14150472, "fcf_margin": 3.31726929, "roe": 0.00019012, "roa": 8.429e-05, "roic": 0.00020122, "roc_greenblatt": null, "asset_turnover": 0.00107694, "cash_conversion": 42.38505412, "accruals_ratio": 0.00154118, "sbc_to_revenue": 3.74659648, "debt_to_equity": 1.25559882, "net_debt_to_ebitda": 308.11122216, "debt_to_assets": 0.05518624, "interest_coverage": 6.84014644, "current_ratio": 2.65314677, "quick_ratio": 0.81220457, "net_debt": 29594391000, "revenue_growth_1y": 0.15455779, "revenue_growth_3y_cagr": 0.02118264, "revenue_growth_5y_cagr": 0.06441669, "eps_growth_1y": -0.17828031, "eps_growth_3y_cagr": 0.0669699, "eps_growth_5y_cagr": null, "fcf_growth_1y": 31.14059779, "book_value_growth_1y": 0.06218875, "piotroski_f_score": 5, "altman_z_score": 0.32114279, "earnings_stability_5y": 0.77188, "revenue_stability_5y": 0.096865, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01832634, "price_return_3m": 0.03484875, "price_return_6m": 0.42008886, "price_return_9m": 0.36273774, "price_return_12m": 0.65590293, "price_return_12m_ex1m": 0.68681609, "distance_from_52w_high": -0.04284177, "distance_from_52w_low": 0.63323182, "relative_strength": 0.55593934, "local_beta": 0.0009, "volatility_252d": 0.295181, "volatility_60d": 0.612173, "max_drawdown_12m": -0.11313708, "revenue_ttm": 678783000, "gross_profit_ttm": 181264000, "ebit_ttm": 80659000, "ebitda_ttm": 96051000, "net_income_ttm": 53125000, "eps_diluted_ttm": 2.25220451, "operating_cash_flow_ttm": -918266000, "capital_expenditure_ttm": 3169972000, "fcf_ttm": 2251706000, "dividends_paid_ttm": 28050000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11791999, "cash_and_equivalents": 5189000000, "total_current_assets": 267737000000, "total_current_liabilities": 100913000000, "net_ppe": null, "total_assets": 630291000000, "total_debt": 34783391000, "total_equity": 279434000000, "net_working_capital": 196285000000, "book_value_per_share": 11846.44734611, "retained_earnings": 106627000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 47904000000, "tangible_book_per_share": 2030.86315075, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 52, "rank_pb": 1, "rank_ptbv": 1, "rank_ps": 39, "rank_pcf": 50, "rank_ev_ebitda": 99, "rank_ev_ebit": 99, "rank_earnings_yield": 52, "rank_fcf_yield": 54, "rank_dividend_yield": 29, "rank_shareholder_yield": 29, "rank_total_yield": 29, "rank_roe": 71, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 75, "rank_fcf_margin": 2, "rank_piotroski": 59, "rank_accruals": 84, "rank_sue": 50, "rank_eps_growth_1y": 78, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 17, "value_composite": 34, "quality_composite": 84, "momentum_composite": 12, "growth_composite": 69, "yield_composite": 20, "svqf_composite": 76, "vc1_composite": 33, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 30, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 27, "small_cap_core_rank": 35, "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 656053000, "cost_of_revenue": 487554000, "gross_profit": 168499000, "ebit": 73620000, "ebitda": 88979000, "pretax_income": 61506000, "tax_provision": 14609000, "net_income": 46897000, "net_income_to_common": 46897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8297000, "total_current_assets": 266033000, "total_assets": 626701000, "short_term_debt": 19580000, "long_term_debt": 135162000, "total_debt": 154742000, "total_liabilities": 345255000, "total_equity": 281446000, "shares_outstanding": 23577000, "goodwill_and_intangibles": 233048000 }, "cash_flow": { "operating_cash_flow": 74397000, "capital_expenditure": 11133000, "free_cash_flow": 85530000, "dividends_paid": 27936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316320, "ticker_id": 3166, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73620000", "ebitda": "88979000", "netIncome": "46897000", "grossProfit": "168499000", "depreciation": "None", "totalRevenue": "656053000", "costOfRevenue": "487554000", "interestIncome": "None", "incomeBeforeTax": "61506000", "interestExpense": "12114000", "operatingIncome": "73608000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14609000", "reportedCurrency": "USD", "netInterestIncome": "-12114000", "nonInterestIncome": "None", "operatingExpenses": "94891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487554000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15359000", "sellingGeneralAndAdministrative": "94891000", "netIncomeFromContinuingOperations": "46897000" }, "balance": { "goodwill": "116779000", "inventory": "152840000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "626701000", "longTermDebt": "135162000", "shortTermDebt": "19580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "116269000", "reportedCurrency": "USD", "retainedEarnings": "107381000", "totalLiabilities": "345255000", "otherCurrentAssets": "6335000", "totalCurrentAssets": "266033000", "currentLongTermDebt": "16600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360668000", "currentAccountsPayable": "38687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "214876000", "totalShareholderEquity": "281446000", "capitalLeaseObligations": "67288000", "otherCurrentLiabilities": "-882420000", "totalCurrentLiabilities": "95847000", "otherNonCurrentLiabilities": "6061000", "totalNonCurrentLiabilities": "249408000", "cashAndShortTermInvestments": "8297000", "commonStockSharesOutstanding": "23577000", "intangibleAssetsExcludingGoodwill": "116269000", "cashAndCashEquivalentsAtCarryingValue": "8297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46897000", "profitLoss": "None", "dividendPayout": "27936000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-672000", "operatingCashflow": "74397000", "capitalExpenditures": "11133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33759000", "cashflowFromInvestment": "-37460000", "stockBasedCompensation": "6722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15359000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 656053000, "cost_of_revenue": 487554000, "gross_profit": 168499000, "research_and_development": null, "selling_general_admin": 94891000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73620000, "depreciation_amortisation": 15359000, "ebitda": 88979000, "interest_expense": 12114000, "interest_income": null, "other_non_operating": null, "pretax_income": 61506000, "tax_provision": 14609000, "effective_tax_rate": null, "net_income": 46897000, "net_income_continuing_ops": 46897000, "net_income_to_common": 46897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8297000, "short_term_investments": null, "net_receivables": 97561000, "inventory": 152840000, "other_current_assets": null, "total_current_assets": 266033000, "net_ppe": null, "goodwill": 116779000, "intangible_assets": 116269000, "goodwill_and_intangibles": 233048000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 360668000, "total_assets": 626701000, "short_term_debt": 19580000, "accounts_payable": 38687000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95847000, "long_term_debt": 135162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 249408000, "total_liabilities": 345255000, "total_debt": 154742000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 107381000, "total_equity": 281446000, "shares_outstanding": 23577000, "operating_cash_flow": 74397000, "stock_based_compensation": 6722000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11133000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37460000, "dividends_paid": 27936000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33759000, "free_cash_flow": 85530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73620000", "ebitda": "88979000", "netIncome": "46897000", "grossProfit": "168499000", "depreciation": "None", "totalRevenue": "656053000", "costOfRevenue": "487554000", "interestIncome": "None", "incomeBeforeTax": "61506000", "interestExpense": "12114000", "operatingIncome": "73608000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14609000", "reportedCurrency": "USD", "netInterestIncome": "-12114000", "nonInterestIncome": "None", "operatingExpenses": "94891000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "487554000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15359000", "sellingGeneralAndAdministrative": "94891000", "netIncomeFromContinuingOperations": "46897000" }, "balance": { "goodwill": "116779000", "inventory": "152840000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "626701000", "longTermDebt": "135162000", "shortTermDebt": "19580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "116269000", "reportedCurrency": "USD", "retainedEarnings": "107381000", "totalLiabilities": "345255000", "otherCurrentAssets": "6335000", "totalCurrentAssets": "266033000", "currentLongTermDebt": "16600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360668000", "currentAccountsPayable": "38687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "214876000", "totalShareholderEquity": "281446000", "capitalLeaseObligations": "67288000", "otherCurrentLiabilities": "-882420000", "totalCurrentLiabilities": "95847000", "otherNonCurrentLiabilities": "6061000", "totalNonCurrentLiabilities": "249408000", "cashAndShortTermInvestments": "8297000", "commonStockSharesOutstanding": "23577000", "intangibleAssetsExcludingGoodwill": "116269000", "cashAndCashEquivalentsAtCarryingValue": "8297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46897000", "profitLoss": "None", "dividendPayout": "27936000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-672000", "operatingCashflow": "74397000", "capitalExpenditures": "11133000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33759000", "cashflowFromInvestment": "-37460000", "stockBasedCompensation": "6722000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27936000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15359000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 568504000, "cost_of_revenue": 421667000, "gross_profit": 146837000, "ebit": 89151000, "ebitda": 107041000, "pretax_income": 73891000, "tax_provision": 17740000, "net_income": 56151000, "net_income_to_common": 56151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5119000, "total_current_assets": 238225000, "total_assets": 589983000, "short_term_debt": 10006000, "long_term_debt": 146679000, "total_debt": 156685000, "total_liabilities": 325768000, "total_equity": 264215000, "shares_outstanding": 23510000, "goodwill_and_intangibles": 226684000 }, "cash_flow": { "operating_cash_flow": 41131000, "capital_expenditure": 7810000, "free_cash_flow": 48941000, "dividends_paid": 27477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316325, "ticker_id": 3166, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89151000", "ebitda": "107041000", "netIncome": "56151000", "grossProfit": "146837000", "depreciation": "None", "totalRevenue": "568504000", "costOfRevenue": "421667000", "interestIncome": "None", "incomeBeforeTax": "73891000", "interestExpense": "15260000", "operatingIncome": "88709000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17740000", "reportedCurrency": "USD", "netInterestIncome": "-15260000", "nonInterestIncome": "None", "operatingExpenses": "58128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8397000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17890000", "sellingGeneralAndAdministrative": "87649000", "netIncomeFromContinuingOperations": "56151000" }, "balance": { "goodwill": "113134000", "inventory": "139646000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "589983000", "longTermDebt": "146679000", "shortTermDebt": "10006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "113550000", "reportedCurrency": "USD", "retainedEarnings": "88420000", "totalLiabilities": "325768000", "otherCurrentAssets": "6053000", "totalCurrentAssets": "238225000", "currentLongTermDebt": "2612000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351758000", "currentAccountsPayable": "32319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221470000", "totalShareholderEquity": "264215000", "capitalLeaseObligations": "72179000", "otherCurrentLiabilities": "26182000", "totalCurrentLiabilities": "70192000", "otherNonCurrentLiabilities": "5922000", "totalNonCurrentLiabilities": "255576000", "cashAndShortTermInvestments": "5119000", "commonStockSharesOutstanding": "23510000", "intangibleAssetsExcludingGoodwill": "113550000", "cashAndCashEquivalentsAtCarryingValue": "5119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56151000", "profitLoss": "None", "dividendPayout": "27477000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3356000", "operatingCashflow": "41131000", "capitalExpenditures": "7810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116960000", "cashflowFromInvestment": "56792000", "stockBasedCompensation": "4860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17890000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 568504000, "cost_of_revenue": 421667000, "gross_profit": 146837000, "research_and_development": 8397000, "selling_general_admin": 87649000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89151000, "depreciation_amortisation": 17890000, "ebitda": 107041000, "interest_expense": 15260000, "interest_income": null, "other_non_operating": null, "pretax_income": 73891000, "tax_provision": 17740000, "effective_tax_rate": null, "net_income": 56151000, "net_income_continuing_ops": 56151000, "net_income_to_common": 56151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5119000, "short_term_investments": null, "net_receivables": 87407000, "inventory": 139646000, "other_current_assets": null, "total_current_assets": 238225000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 113550000, "goodwill_and_intangibles": 226684000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 351758000, "total_assets": 589983000, "short_term_debt": 10006000, "accounts_payable": 32319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70192000, "long_term_debt": 146679000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 255576000, "total_liabilities": 325768000, "total_debt": 156685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 88420000, "total_equity": 264215000, "shares_outstanding": 23510000, "operating_cash_flow": 41131000, "stock_based_compensation": 4860000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 56792000, "dividends_paid": 27477000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116960000, "free_cash_flow": 48941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89151000", "ebitda": "107041000", "netIncome": "56151000", "grossProfit": "146837000", "depreciation": "None", "totalRevenue": "568504000", "costOfRevenue": "421667000", "interestIncome": "None", "incomeBeforeTax": "73891000", "interestExpense": "15260000", "operatingIncome": "88709000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "17740000", "reportedCurrency": "USD", "netInterestIncome": "-15260000", "nonInterestIncome": "None", "operatingExpenses": "58128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8397000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "421667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17890000", "sellingGeneralAndAdministrative": "87649000", "netIncomeFromContinuingOperations": "56151000" }, "balance": { "goodwill": "113134000", "inventory": "139646000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "589983000", "longTermDebt": "146679000", "shortTermDebt": "10006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "113550000", "reportedCurrency": "USD", "retainedEarnings": "88420000", "totalLiabilities": "325768000", "otherCurrentAssets": "6053000", "totalCurrentAssets": "238225000", "currentLongTermDebt": "2612000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351758000", "currentAccountsPayable": "32319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221470000", "totalShareholderEquity": "264215000", "capitalLeaseObligations": "72179000", "otherCurrentLiabilities": "26182000", "totalCurrentLiabilities": "70192000", "otherNonCurrentLiabilities": "5922000", "totalNonCurrentLiabilities": "255576000", "cashAndShortTermInvestments": "5119000", "commonStockSharesOutstanding": "23510000", "intangibleAssetsExcludingGoodwill": "113550000", "cashAndCashEquivalentsAtCarryingValue": "5119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56151000", "profitLoss": "None", "dividendPayout": "27477000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3356000", "operatingCashflow": "41131000", "capitalExpenditures": "7810000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-116960000", "cashflowFromInvestment": "56792000", "stockBasedCompensation": "4860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27477000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17890000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 568178000, "cost_of_revenue": 433908000, "gross_profit": 134270000, "ebit": 44909000, "ebitda": 66571000, "pretax_income": 29234000, "tax_provision": 5511000, "net_income": 23723000, "net_income_to_common": 23723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24156000, "total_current_assets": 262238000, "total_assets": 593418000, "short_term_debt": 61326000, "long_term_debt": 181491000, "total_debt": 242817000, "total_liabilities": 361853000, "total_equity": 231565000, "shares_outstanding": 22962591, "goodwill_and_intangibles": 234204000 }, "cash_flow": { "operating_cash_flow": 12469000, "capital_expenditure": 10521000, "free_cash_flow": 22990000, "dividends_paid": 27441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316330, "ticker_id": 3166, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44909000", "ebitda": "66571000", "netIncome": "23723000", "grossProfit": "134270000", "depreciation": "None", "totalRevenue": "568178000", "costOfRevenue": "433908000", "interestIncome": "None", "incomeBeforeTax": "29234000", "interestExpense": "15675000", "operatingIncome": "44909000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5511000", "reportedCurrency": "USD", "netInterestIncome": "-14608000", "nonInterestIncome": "None", "operatingExpenses": "89361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10081000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21662000", "sellingGeneralAndAdministrative": "74018000", "netIncomeFromContinuingOperations": "28158000" }, "balance": { "goodwill": "113134000", "inventory": "142607000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "593418000", "longTermDebt": "181491000", "shortTermDebt": "61326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "121070000", "reportedCurrency": "USD", "retainedEarnings": "59746000", "totalLiabilities": "361853000", "otherCurrentAssets": "6898000", "totalCurrentAssets": "262238000", "currentLongTermDebt": "55979000", "longTermInvestments": "None", "shortTermInvestments": "3174000", "currentNetReceivables": "88577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331180000", "currentAccountsPayable": "31374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "256704000", "totalShareholderEquity": "231565000", "capitalLeaseObligations": "19234000", "otherCurrentLiabilities": "25817000", "totalCurrentLiabilities": "118517000", "otherNonCurrentLiabilities": "6133000", "totalNonCurrentLiabilities": "243336000", "cashAndShortTermInvestments": "24156000", "commonStockSharesOutstanding": "22962591", "intangibleAssetsExcludingGoodwill": "121070000", "cashAndCashEquivalentsAtCarryingValue": "24156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23723000", "profitLoss": "None", "dividendPayout": "27441000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3888000", "operatingCashflow": "12469000", "capitalExpenditures": "10521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1538000", "cashflowFromInvestment": "-10521000", "stockBasedCompensation": "953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 568178000, "cost_of_revenue": 433908000, "gross_profit": 134270000, "research_and_development": 10081000, "selling_general_admin": 74018000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44909000, "depreciation_amortisation": 21662000, "ebitda": 66571000, "interest_expense": 15675000, "interest_income": null, "other_non_operating": null, "pretax_income": 29234000, "tax_provision": 5511000, "effective_tax_rate": null, "net_income": 23723000, "net_income_continuing_ops": 28158000, "net_income_to_common": 23723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24156000, "short_term_investments": 3174000, "net_receivables": 88577000, "inventory": 142607000, "other_current_assets": null, "total_current_assets": 262238000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 121070000, "goodwill_and_intangibles": 234204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 331180000, "total_assets": 593418000, "short_term_debt": 61326000, "accounts_payable": 31374000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118517000, "long_term_debt": 181491000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 243336000, "total_liabilities": 361853000, "total_debt": 242817000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 59746000, "total_equity": 231565000, "shares_outstanding": 22962591, "operating_cash_flow": 12469000, "stock_based_compensation": 953000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10521000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10521000, "dividends_paid": 27441000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1538000, "free_cash_flow": 22990000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44909000", "ebitda": "66571000", "netIncome": "23723000", "grossProfit": "134270000", "depreciation": "None", "totalRevenue": "568178000", "costOfRevenue": "433908000", "interestIncome": "None", "incomeBeforeTax": "29234000", "interestExpense": "15675000", "operatingIncome": "44909000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5511000", "reportedCurrency": "USD", "netInterestIncome": "-14608000", "nonInterestIncome": "None", "operatingExpenses": "89361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10081000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "433908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21662000", "sellingGeneralAndAdministrative": "74018000", "netIncomeFromContinuingOperations": "28158000" }, "balance": { "goodwill": "113134000", "inventory": "142607000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "593418000", "longTermDebt": "181491000", "shortTermDebt": "61326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "121070000", "reportedCurrency": "USD", "retainedEarnings": "59746000", "totalLiabilities": "361853000", "otherCurrentAssets": "6898000", "totalCurrentAssets": "262238000", "currentLongTermDebt": "55979000", "longTermInvestments": "None", "shortTermInvestments": "3174000", "currentNetReceivables": "88577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331180000", "currentAccountsPayable": "31374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "256704000", "totalShareholderEquity": "231565000", "capitalLeaseObligations": "19234000", "otherCurrentLiabilities": "25817000", "totalCurrentLiabilities": "118517000", "otherNonCurrentLiabilities": "6133000", "totalNonCurrentLiabilities": "243336000", "cashAndShortTermInvestments": "24156000", "commonStockSharesOutstanding": "22962591", "intangibleAssetsExcludingGoodwill": "121070000", "cashAndCashEquivalentsAtCarryingValue": "24156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23723000", "profitLoss": "None", "dividendPayout": "27441000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-3888000", "operatingCashflow": "12469000", "capitalExpenditures": "10521000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1538000", "cashflowFromInvestment": "-10521000", "stockBasedCompensation": "953000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27441000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21662000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 616068000, "cost_of_revenue": 464612000, "gross_profit": 151456000, "ebit": 58614000, "ebitda": 79552000, "pretax_income": 47361000, "tax_provision": 8752000, "net_income": 38609000, "net_income_to_common": 38609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20670000, "total_current_assets": 252921000, "total_assets": 596891000, "short_term_debt": 17210000, "long_term_debt": 195299000, "total_debt": 212509000, "total_liabilities": 359789000, "total_equity": 237102000, "shares_outstanding": 22916824, "goodwill_and_intangibles": 244723000 }, "cash_flow": { "operating_cash_flow": 40030000, "capital_expenditure": 12047000, "free_cash_flow": 52077000, "dividends_paid": 27026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316335, "ticker_id": 3166, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58614000", "ebitda": "79552000", "netIncome": "38609000", "grossProfit": "151456000", "depreciation": "None", "totalRevenue": "616068000", "costOfRevenue": "464612000", "interestIncome": "None", "incomeBeforeTax": "47361000", "interestExpense": "11253000", "operatingIncome": "58753000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8752000", "reportedCurrency": "USD", "netInterestIncome": "-11253000", "nonInterestIncome": "None", "operatingExpenses": "92703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12159000", "otherNonOperatingIncome": "-139000", "costofGoodsAndServicesSold": "464612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20938000", "sellingGeneralAndAdministrative": "77484000", "netIncomeFromContinuingOperations": "38609000" }, "balance": { "goodwill": "113134000", "inventory": "137712000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "596891000", "longTermDebt": "195299000", "shortTermDebt": "17210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "131589000", "reportedCurrency": "USD", "retainedEarnings": "63464000", "totalLiabilities": "359789000", "otherCurrentAssets": "7774000", "totalCurrentAssets": "252921000", "currentLongTermDebt": "12348000", "longTermInvestments": "None", "shortTermInvestments": "4100000", "currentNetReceivables": "86765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "343970000", "currentAccountsPayable": "49252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "68660000", "shortLongTermDebtTotal": "226534000", "totalShareholderEquity": "237102000", "capitalLeaseObligations": "18887000", "otherCurrentLiabilities": "30484000", "totalCurrentLiabilities": "100431000", "otherNonCurrentLiabilities": "20197000", "totalNonCurrentLiabilities": "259358000", "cashAndShortTermInvestments": "20670000", "commonStockSharesOutstanding": "22916824", "intangibleAssetsExcludingGoodwill": "131589000", "cashAndCashEquivalentsAtCarryingValue": "20670000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38609000", "profitLoss": "None", "dividendPayout": "27026000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-32483000", "operatingCashflow": "40030000", "capitalExpenditures": "12047000", "changeInReceivables": "-14253000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44277000", "cashflowFromInvestment": "-12047000", "stockBasedCompensation": "6730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16294000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6001000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20938000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 616068000, "cost_of_revenue": 464612000, "gross_profit": 151456000, "research_and_development": 12159000, "selling_general_admin": 77484000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58614000, "depreciation_amortisation": 20938000, "ebitda": 79552000, "interest_expense": 11253000, "interest_income": null, "other_non_operating": null, "pretax_income": 47361000, "tax_provision": 8752000, "effective_tax_rate": null, "net_income": 38609000, "net_income_continuing_ops": 38609000, "net_income_to_common": 38609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20670000, "short_term_investments": 4100000, "net_receivables": 86765000, "inventory": 137712000, "other_current_assets": null, "total_current_assets": 252921000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 131589000, "goodwill_and_intangibles": 244723000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 343970000, "total_assets": 596891000, "short_term_debt": 17210000, "accounts_payable": 49252000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100431000, "long_term_debt": 195299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 259358000, "total_liabilities": 359789000, "total_debt": 212509000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 63464000, "total_equity": 237102000, "shares_outstanding": 22916824, "operating_cash_flow": 40030000, "stock_based_compensation": 6730000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12047000, "dividends_paid": 27026000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44277000, "free_cash_flow": 52077000, "net_change_in_cash": -16294000 }, "raw_data": { "income": { "ebit": "58614000", "ebitda": "79552000", "netIncome": "38609000", "grossProfit": "151456000", "depreciation": "None", "totalRevenue": "616068000", "costOfRevenue": "464612000", "interestIncome": "None", "incomeBeforeTax": "47361000", "interestExpense": "11253000", "operatingIncome": "58753000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8752000", "reportedCurrency": "USD", "netInterestIncome": "-11253000", "nonInterestIncome": "None", "operatingExpenses": "92703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12159000", "otherNonOperatingIncome": "-139000", "costofGoodsAndServicesSold": "464612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20938000", "sellingGeneralAndAdministrative": "77484000", "netIncomeFromContinuingOperations": "38609000" }, "balance": { "goodwill": "113134000", "inventory": "137712000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "596891000", "longTermDebt": "195299000", "shortTermDebt": "17210000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "131589000", "reportedCurrency": "USD", "retainedEarnings": "63464000", "totalLiabilities": "359789000", "otherCurrentAssets": "7774000", "totalCurrentAssets": "252921000", "currentLongTermDebt": "12348000", "longTermInvestments": "None", "shortTermInvestments": "4100000", "currentNetReceivables": "86765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "343970000", "currentAccountsPayable": "49252000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "68660000", "shortLongTermDebtTotal": "226534000", "totalShareholderEquity": "237102000", "capitalLeaseObligations": "18887000", "otherCurrentLiabilities": "30484000", "totalCurrentLiabilities": "100431000", "otherNonCurrentLiabilities": "20197000", "totalNonCurrentLiabilities": "259358000", "cashAndShortTermInvestments": "20670000", "commonStockSharesOutstanding": "22916824", "intangibleAssetsExcludingGoodwill": "131589000", "cashAndCashEquivalentsAtCarryingValue": "20670000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38609000", "profitLoss": "None", "dividendPayout": "27026000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-32483000", "operatingCashflow": "40030000", "capitalExpenditures": "12047000", "changeInReceivables": "-14253000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44277000", "cashflowFromInvestment": "-12047000", "stockBasedCompensation": "6730000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27026000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-16294000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6001000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20938000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 541453000, "cost_of_revenue": 399581000, "gross_profit": 141872000, "ebit": 46427000, "ebitda": 66743000, "pretax_income": 34588000, "tax_provision": 3897000, "net_income": 30691000, "net_income_to_common": 30691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36964000, "total_current_assets": 220431000, "total_assets": 572476000, "short_term_debt": 18415000, "long_term_debt": 206058000, "total_debt": 224473000, "total_liabilities": 357866000, "total_equity": 214610000, "shares_outstanding": 22964732, "goodwill_and_intangibles": 255243000 }, "cash_flow": { "operating_cash_flow": 60535000, "capital_expenditure": 11208000, "free_cash_flow": 71743000, "dividends_paid": 26522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316340, "ticker_id": 3166, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46427000", "ebitda": "66743000", "netIncome": "30691000", "grossProfit": "141872000", "depreciation": "None", "totalRevenue": "541453000", "costOfRevenue": "399581000", "interestIncome": "None", "incomeBeforeTax": "34588000", "interestExpense": "11839000", "operatingIncome": "51135000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3897000", "reportedCurrency": "USD", "netInterestIncome": "-11839000", "nonInterestIncome": "None", "operatingExpenses": "90737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10152000", "otherNonOperatingIncome": "-4708000", "costofGoodsAndServicesSold": "399581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20316000", "sellingGeneralAndAdministrative": "74960000", "netIncomeFromContinuingOperations": "30691000" }, "balance": { "goodwill": "113134000", "inventory": "106674000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "572476000", "longTermDebt": "206058000", "shortTermDebt": "18415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "142109000", "reportedCurrency": "USD", "retainedEarnings": "51881000", "totalLiabilities": "357866000", "otherCurrentAssets": "4536000", "totalCurrentAssets": "220431000", "currentLongTermDebt": "13792000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "352045000", "currentAccountsPayable": "27375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85249000", "shortLongTermDebtTotal": "239881000", "totalShareholderEquity": "214610000", "capitalLeaseObligations": "20031000", "otherCurrentLiabilities": "36126000", "totalCurrentLiabilities": "81916000", "otherNonCurrentLiabilities": "24695000", "totalNonCurrentLiabilities": "275950000", "cashAndShortTermInvestments": "36964000", "commonStockSharesOutstanding": "22964732", "intangibleAssetsExcludingGoodwill": "142109000", "cashAndCashEquivalentsAtCarryingValue": "36964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30691000", "profitLoss": "None", "dividendPayout": "26522000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24276000", "operatingCashflow": "60535000", "capitalExpenditures": "11208000", "changeInReceivables": "12093000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53393000", "cashflowFromInvestment": "-11208000", "stockBasedCompensation": "5794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4066000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20316000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 541453000, "cost_of_revenue": 399581000, "gross_profit": 141872000, "research_and_development": 10152000, "selling_general_admin": 74960000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46427000, "depreciation_amortisation": 20316000, "ebitda": 66743000, "interest_expense": 11839000, "interest_income": null, "other_non_operating": null, "pretax_income": 34588000, "tax_provision": 3897000, "effective_tax_rate": null, "net_income": 30691000, "net_income_continuing_ops": 30691000, "net_income_to_common": 30691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36964000, "short_term_investments": null, "net_receivables": 72257000, "inventory": 106674000, "other_current_assets": null, "total_current_assets": 220431000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 142109000, "goodwill_and_intangibles": 255243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 352045000, "total_assets": 572476000, "short_term_debt": 18415000, "accounts_payable": 27375000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 81916000, "long_term_debt": 206058000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 275950000, "total_liabilities": 357866000, "total_debt": 224473000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 51881000, "total_equity": 214610000, "shares_outstanding": 22964732, "operating_cash_flow": 60535000, "stock_based_compensation": 5794000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11208000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11208000, "dividends_paid": 26522000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53393000, "free_cash_flow": 71743000, "net_change_in_cash": -4066000 }, "raw_data": { "income": { "ebit": "46427000", "ebitda": "66743000", "netIncome": "30691000", "grossProfit": "141872000", "depreciation": "None", "totalRevenue": "541453000", "costOfRevenue": "399581000", "interestIncome": "None", "incomeBeforeTax": "34588000", "interestExpense": "11839000", "operatingIncome": "51135000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "3897000", "reportedCurrency": "USD", "netInterestIncome": "-11839000", "nonInterestIncome": "None", "operatingExpenses": "90737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10152000", "otherNonOperatingIncome": "-4708000", "costofGoodsAndServicesSold": "399581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20316000", "sellingGeneralAndAdministrative": "74960000", "netIncomeFromContinuingOperations": "30691000" }, "balance": { "goodwill": "113134000", "inventory": "106674000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "572476000", "longTermDebt": "206058000", "shortTermDebt": "18415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "142109000", "reportedCurrency": "USD", "retainedEarnings": "51881000", "totalLiabilities": "357866000", "otherCurrentAssets": "4536000", "totalCurrentAssets": "220431000", "currentLongTermDebt": "13792000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72257000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "352045000", "currentAccountsPayable": "27375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "85249000", "shortLongTermDebtTotal": "239881000", "totalShareholderEquity": "214610000", "capitalLeaseObligations": "20031000", "otherCurrentLiabilities": "36126000", "totalCurrentLiabilities": "81916000", "otherNonCurrentLiabilities": "24695000", "totalNonCurrentLiabilities": "275950000", "cashAndShortTermInvestments": "36964000", "commonStockSharesOutstanding": "22964732", "intangibleAssetsExcludingGoodwill": "142109000", "cashAndCashEquivalentsAtCarryingValue": "36964000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30691000", "profitLoss": "None", "dividendPayout": "26522000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-24276000", "operatingCashflow": "60535000", "capitalExpenditures": "11208000", "changeInReceivables": "12093000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53393000", "cashflowFromInvestment": "-11208000", "stockBasedCompensation": "5794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26522000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-4066000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20316000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 480154000, "cost_of_revenue": 351874000, "gross_profit": 128280000, "ebit": -78591000, "ebitda": -58854000, "pretax_income": -98829000, "tax_provision": -12276000, "net_income": -86553000, "net_income_to_common": -86553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41030000, "total_current_assets": 217187000, "total_assets": 579202000, "short_term_debt": 13877000, "long_term_debt": 236676000, "total_debt": 250553000, "total_liabilities": 378998000, "total_equity": 200204000, "shares_outstanding": 22846467, "goodwill_and_intangibles": 265925000 }, "cash_flow": { "operating_cash_flow": 53366000, "capital_expenditure": 14490000, "free_cash_flow": 67856000, "dividends_paid": 25926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316345, "ticker_id": 3166, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-78591000", "ebitda": "-58854000", "netIncome": "-86553000", "grossProfit": "128280000", "depreciation": "None", "totalRevenue": "480154000", "costOfRevenue": "351874000", "interestIncome": "None", "incomeBeforeTax": "-98829000", "interestExpense": "20238000", "operatingIncome": "-75140000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-12276000", "reportedCurrency": "USD", "netInterestIncome": "-20238000", "nonInterestIncome": "None", "operatingExpenses": "203420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6679000", "otherNonOperatingIncome": "-3451000", "costofGoodsAndServicesSold": "351874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19737000", "sellingGeneralAndAdministrative": "61180000", "netIncomeFromContinuingOperations": "-86553000" }, "balance": { "goodwill": "113134000", "inventory": "87628000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "579202000", "longTermDebt": "236676000", "shortTermDebt": "13877000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "152791000", "reportedCurrency": "USD", "retainedEarnings": "47712000", "totalLiabilities": "378998000", "otherCurrentAssets": "5334000", "totalCurrentAssets": "217187000", "currentLongTermDebt": "1666000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362015000", "currentAccountsPayable": "16284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "64320000", "shortLongTermDebtTotal": "267987000", "totalShareholderEquity": "200204000", "capitalLeaseObligations": "21760000", "otherCurrentLiabilities": "30831000", "totalCurrentLiabilities": "66206000", "otherNonCurrentLiabilities": "32001000", "totalNonCurrentLiabilities": "312792000", "cashAndShortTermInvestments": "41030000", "commonStockSharesOutstanding": "22846467", "intangibleAssetsExcludingGoodwill": "152791000", "cashAndCashEquivalentsAtCarryingValue": "41030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86553000", "profitLoss": "None", "dividendPayout": "25926000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1801000", "operatingCashflow": "53366000", "capitalExpenditures": "14490000", "changeInReceivables": "3038000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33511000", "cashflowFromInvestment": "-14490000", "stockBasedCompensation": "2830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5365000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 480154000, "cost_of_revenue": 351874000, "gross_profit": 128280000, "research_and_development": 6679000, "selling_general_admin": 61180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -78591000, "depreciation_amortisation": 19737000, "ebitda": -58854000, "interest_expense": 20238000, "interest_income": null, "other_non_operating": null, "pretax_income": -98829000, "tax_provision": -12276000, "effective_tax_rate": null, "net_income": -86553000, "net_income_continuing_ops": -86553000, "net_income_to_common": -86553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41030000, "short_term_investments": null, "net_receivables": 83195000, "inventory": 87628000, "other_current_assets": null, "total_current_assets": 217187000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 152791000, "goodwill_and_intangibles": 265925000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362015000, "total_assets": 579202000, "short_term_debt": 13877000, "accounts_payable": 16284000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 66206000, "long_term_debt": 236676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 312792000, "total_liabilities": 378998000, "total_debt": 250553000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47712000, "total_equity": 200204000, "shares_outstanding": 22846467, "operating_cash_flow": 53366000, "stock_based_compensation": 2830000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14490000, "dividends_paid": 25926000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33511000, "free_cash_flow": 67856000, "net_change_in_cash": 5365000 }, "raw_data": { "income": { "ebit": "-78591000", "ebitda": "-58854000", "netIncome": "-86553000", "grossProfit": "128280000", "depreciation": "None", "totalRevenue": "480154000", "costOfRevenue": "351874000", "interestIncome": "None", "incomeBeforeTax": "-98829000", "interestExpense": "20238000", "operatingIncome": "-75140000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-12276000", "reportedCurrency": "USD", "netInterestIncome": "-20238000", "nonInterestIncome": "None", "operatingExpenses": "203420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6679000", "otherNonOperatingIncome": "-3451000", "costofGoodsAndServicesSold": "351874000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19737000", "sellingGeneralAndAdministrative": "61180000", "netIncomeFromContinuingOperations": "-86553000" }, "balance": { "goodwill": "113134000", "inventory": "87628000", "commonStock": "229000", "currentDebt": "None", "investments": "None", "totalAssets": "579202000", "longTermDebt": "236676000", "shortTermDebt": "13877000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "152791000", "reportedCurrency": "USD", "retainedEarnings": "47712000", "totalLiabilities": "378998000", "otherCurrentAssets": "5334000", "totalCurrentAssets": "217187000", "currentLongTermDebt": "1666000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "83195000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362015000", "currentAccountsPayable": "16284000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "64320000", "shortLongTermDebtTotal": "267987000", "totalShareholderEquity": "200204000", "capitalLeaseObligations": "21760000", "otherCurrentLiabilities": "30831000", "totalCurrentLiabilities": "66206000", "otherNonCurrentLiabilities": "32001000", "totalNonCurrentLiabilities": "312792000", "cashAndShortTermInvestments": "41030000", "commonStockSharesOutstanding": "22846467", "intangibleAssetsExcludingGoodwill": "152791000", "cashAndCashEquivalentsAtCarryingValue": "41030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-86553000", "profitLoss": "None", "dividendPayout": "25926000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-1801000", "operatingCashflow": "53366000", "capitalExpenditures": "14490000", "changeInReceivables": "3038000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33511000", "cashflowFromInvestment": "-14490000", "stockBasedCompensation": "2830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25926000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5365000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-72000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19737000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 571710000, "cost_of_revenue": 402893000, "gross_profit": 168817000, "ebit": 79399000, "ebitda": 98611000, "pretax_income": 62617000, "tax_provision": 13451000, "net_income": 49166000, "net_income_to_common": 49166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35665000, "total_current_assets": 211528000, "total_assets": 705695000, "short_term_debt": 32504000, "long_term_debt": 222081000, "total_debt": 254585000, "total_liabilities": 392532000, "total_equity": 313163000, "shares_outstanding": 22813711, "goodwill_and_intangibles": 404728000 }, "cash_flow": { "operating_cash_flow": 77296000, "capital_expenditure": 11533000, "free_cash_flow": 88829000, "dividends_paid": 25183000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316350, "ticker_id": 3166, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79399000", "ebitda": "98611000", "netIncome": "49166000", "grossProfit": "168817000", "depreciation": "None", "totalRevenue": "571710000", "costOfRevenue": "402893000", "interestIncome": "16782000", "incomeBeforeTax": "62617000", "interestExpense": "16782000", "operatingIncome": "86573000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13451000", "reportedCurrency": "USD", "netInterestIncome": "-16782000", "nonInterestIncome": "None", "operatingExpenses": "82244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5693000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19212000", "sellingGeneralAndAdministrative": "66393000", "netIncomeFromContinuingOperations": "49166000" }, "balance": { "goodwill": "241006000", "inventory": "84481000", "commonStock": "228000", "currentDebt": "None", "investments": "None", "totalAssets": "705695000", "longTermDebt": "222081000", "shortTermDebt": "32504000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "163722000", "reportedCurrency": "USD", "retainedEarnings": "160748000", "totalLiabilities": "392532000", "otherCurrentAssets": "3511000", "totalCurrentAssets": "211528000", "currentLongTermDebt": "22143000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87871000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494167000", "currentAccountsPayable": "16113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58444000", "shortLongTermDebtTotal": "273566000", "totalShareholderEquity": "313163000", "capitalLeaseObligations": "22803000", "otherCurrentLiabilities": "26496000", "totalCurrentLiabilities": "78103000", "otherNonCurrentLiabilities": "26156000", "totalNonCurrentLiabilities": "314429000", "cashAndShortTermInvestments": "35665000", "commonStockSharesOutstanding": "22813711", "intangibleAssetsExcludingGoodwill": "163722000", "cashAndCashEquivalentsAtCarryingValue": "35665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49166000", "profitLoss": "None", "dividendPayout": "25183000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4054000", "operatingCashflow": "77296000", "capitalExpenditures": "11533000", "changeInReceivables": "-7747000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57918000", "cashflowFromInvestment": "-11533000", "stockBasedCompensation": "3239000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25183000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7845000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 571710000, "cost_of_revenue": 402893000, "gross_profit": 168817000, "research_and_development": 5693000, "selling_general_admin": 66393000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79399000, "depreciation_amortisation": 19212000, "ebitda": 98611000, "interest_expense": 16782000, "interest_income": null, "other_non_operating": null, "pretax_income": 62617000, "tax_provision": 13451000, "effective_tax_rate": null, "net_income": 49166000, "net_income_continuing_ops": 49166000, "net_income_to_common": 49166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35665000, "short_term_investments": null, "net_receivables": 87871000, "inventory": 84481000, "other_current_assets": null, "total_current_assets": 211528000, "net_ppe": null, "goodwill": 241006000, "intangible_assets": 163722000, "goodwill_and_intangibles": 404728000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 494167000, "total_assets": 705695000, "short_term_debt": 32504000, "accounts_payable": 16113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78103000, "long_term_debt": 222081000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 314429000, "total_liabilities": 392532000, "total_debt": 254585000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 160748000, "total_equity": 313163000, "shares_outstanding": 22813711, "operating_cash_flow": 77296000, "stock_based_compensation": 3239000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11533000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11533000, "dividends_paid": 25183000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57918000, "free_cash_flow": 88829000, "net_change_in_cash": 7845000 }, "raw_data": { "income": { "ebit": "79399000", "ebitda": "98611000", "netIncome": "49166000", "grossProfit": "168817000", "depreciation": "None", "totalRevenue": "571710000", "costOfRevenue": "402893000", "interestIncome": "16782000", "incomeBeforeTax": "62617000", "interestExpense": "16782000", "operatingIncome": "86573000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13451000", "reportedCurrency": "USD", "netInterestIncome": "-16782000", "nonInterestIncome": "None", "operatingExpenses": "82244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5693000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19212000", "sellingGeneralAndAdministrative": "66393000", "netIncomeFromContinuingOperations": "49166000" }, "balance": { "goodwill": "241006000", "inventory": "84481000", "commonStock": "228000", "currentDebt": "None", "investments": "None", "totalAssets": "705695000", "longTermDebt": "222081000", "shortTermDebt": "32504000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "163722000", "reportedCurrency": "USD", "retainedEarnings": "160748000", "totalLiabilities": "392532000", "otherCurrentAssets": "3511000", "totalCurrentAssets": "211528000", "currentLongTermDebt": "22143000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87871000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "494167000", "currentAccountsPayable": "16113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58444000", "shortLongTermDebtTotal": "273566000", "totalShareholderEquity": "313163000", "capitalLeaseObligations": "22803000", "otherCurrentLiabilities": "26496000", "totalCurrentLiabilities": "78103000", "otherNonCurrentLiabilities": "26156000", "totalNonCurrentLiabilities": "314429000", "cashAndShortTermInvestments": "35665000", "commonStockSharesOutstanding": "22813711", "intangibleAssetsExcludingGoodwill": "163722000", "cashAndCashEquivalentsAtCarryingValue": "35665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49166000", "profitLoss": "None", "dividendPayout": "25183000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4054000", "operatingCashflow": "77296000", "capitalExpenditures": "11533000", "changeInReceivables": "-7747000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57918000", "cashflowFromInvestment": "-11533000", "stockBasedCompensation": "3239000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "25183000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7845000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19212000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 524067000, "cost_of_revenue": 369177000, "gross_profit": 154890000, "ebit": 72178000, "ebitda": 91263000, "pretax_income": 55759000, "tax_provision": 11854000, "net_income": 43905000, "net_income_to_common": 43905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27820000, "total_current_assets": 199095000, "total_assets": 676193000, "short_term_debt": 36953000, "long_term_debt": 242946000, "total_debt": 279899000, "total_liabilities": 393437000, "total_equity": 282756000, "shares_outstanding": 22704856, "goodwill_and_intangibles": 415684000 }, "cash_flow": { "operating_cash_flow": 58181000, "capital_expenditure": 9690000, "free_cash_flow": 67871000, "dividends_paid": 24383000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316355, "ticker_id": 3166, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72178000", "ebitda": "91263000", "netIncome": "43905000", "grossProfit": "154890000", "depreciation": "None", "totalRevenue": "524067000", "costOfRevenue": "369177000", "interestIncome": "16943000", "incomeBeforeTax": "55759000", "interestExpense": "16943000", "operatingIncome": "73460000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11854000", "reportedCurrency": "USD", "netInterestIncome": "-16943000", "nonInterestIncome": "None", "operatingExpenses": "81430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3194000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19085000", "sellingGeneralAndAdministrative": "66027000", "netIncomeFromContinuingOperations": "43905000" }, "balance": { "goodwill": "241006000", "inventory": "86200000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "676193000", "longTermDebt": "242946000", "shortTermDebt": "36953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "174678000", "reportedCurrency": "USD", "retainedEarnings": "136765000", "totalLiabilities": "393437000", "otherCurrentAssets": "3590000", "totalCurrentAssets": "199095000", "currentLongTermDebt": "32749000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "477098000", "currentAccountsPayable": "18703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55195000", "shortLongTermDebtTotal": "279899000", "totalShareholderEquity": "282756000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23306000", "totalCurrentLiabilities": "79068000", "otherNonCurrentLiabilities": "14856000", "totalNonCurrentLiabilities": "314369000", "cashAndShortTermInvestments": "27820000", "commonStockSharesOutstanding": "22704856", "intangibleAssetsExcludingGoodwill": "174678000", "cashAndCashEquivalentsAtCarryingValue": "27820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43905000", "profitLoss": "None", "dividendPayout": "24383000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-12347000", "operatingCashflow": "58181000", "capitalExpenditures": "9690000", "changeInReceivables": "-511000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57546000", "cashflowFromInvestment": "-9690000", "stockBasedCompensation": "4550000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24383000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9055000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 524067000, "cost_of_revenue": 369177000, "gross_profit": 154890000, "research_and_development": 3194000, "selling_general_admin": 66027000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72178000, "depreciation_amortisation": 19085000, "ebitda": 91263000, "interest_expense": 16943000, "interest_income": null, "other_non_operating": null, "pretax_income": 55759000, "tax_provision": 11854000, "effective_tax_rate": null, "net_income": 43905000, "net_income_continuing_ops": 43905000, "net_income_to_common": 43905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27820000, "short_term_investments": null, "net_receivables": 81485000, "inventory": 86200000, "other_current_assets": null, "total_current_assets": 199095000, "net_ppe": null, "goodwill": 241006000, "intangible_assets": 174678000, "goodwill_and_intangibles": 415684000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 477098000, "total_assets": 676193000, "short_term_debt": 36953000, "accounts_payable": 18703000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79068000, "long_term_debt": 242946000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 314369000, "total_liabilities": 393437000, "total_debt": 279899000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 136765000, "total_equity": 282756000, "shares_outstanding": 22704856, "operating_cash_flow": 58181000, "stock_based_compensation": 4550000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9690000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9690000, "dividends_paid": 24383000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57546000, "free_cash_flow": 67871000, "net_change_in_cash": -9055000 }, "raw_data": { "income": { "ebit": "72178000", "ebitda": "91263000", "netIncome": "43905000", "grossProfit": "154890000", "depreciation": "None", "totalRevenue": "524067000", "costOfRevenue": "369177000", "interestIncome": "16943000", "incomeBeforeTax": "55759000", "interestExpense": "16943000", "operatingIncome": "73460000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "11854000", "reportedCurrency": "USD", "netInterestIncome": "-16943000", "nonInterestIncome": "None", "operatingExpenses": "81430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3194000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "369177000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19085000", "sellingGeneralAndAdministrative": "66027000", "netIncomeFromContinuingOperations": "43905000" }, "balance": { "goodwill": "241006000", "inventory": "86200000", "commonStock": "227000", "currentDebt": "None", "investments": "None", "totalAssets": "676193000", "longTermDebt": "242946000", "shortTermDebt": "36953000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "174678000", "reportedCurrency": "USD", "retainedEarnings": "136765000", "totalLiabilities": "393437000", "otherCurrentAssets": "3590000", "totalCurrentAssets": "199095000", "currentLongTermDebt": "32749000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81485000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "477098000", "currentAccountsPayable": "18703000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "55195000", "shortLongTermDebtTotal": "279899000", "totalShareholderEquity": "282756000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23306000", "totalCurrentLiabilities": "79068000", "otherNonCurrentLiabilities": "14856000", "totalNonCurrentLiabilities": "314369000", "cashAndShortTermInvestments": "27820000", "commonStockSharesOutstanding": "22704856", "intangibleAssetsExcludingGoodwill": "174678000", "cashAndCashEquivalentsAtCarryingValue": "27820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43905000", "profitLoss": "None", "dividendPayout": "24383000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-12347000", "operatingCashflow": "58181000", "capitalExpenditures": "9690000", "changeInReceivables": "-511000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57546000", "cashflowFromInvestment": "-9690000", "stockBasedCompensation": "4550000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "24383000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9055000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19085000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 137797000, "cost_of_revenue": 101543000, "gross_profit": 36254000, "ebit": 9913000, "ebitda": 13769000, "pretax_income": 7895000, "tax_provision": 1519000, "net_income": 6376000, "net_income_to_common": 6376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5189000000, "total_current_assets": 267737000000, "total_assets": 630291000000, "short_term_debt": 34650000000, "long_term_debt": 133391000, "total_debt": 34783391000, "total_liabilities": 350857000000, "total_equity": 279434000000, "shares_outstanding": 23588000, "goodwill_and_intangibles": 231530000000 }, "cash_flow": { "operating_cash_flow": -994000000, "capital_expenditure": 3161000000, "free_cash_flow": 2167000000, "dividends_paid": 7130000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316318, "ticker_id": 3166, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9913000", "ebitda": "13769000", "netIncome": "6376000", "grossProfit": "36254000", "depreciation": "None", "totalRevenue": "137797000", "costOfRevenue": "101543000", "interestIncome": "None", "incomeBeforeTax": "7895000", "interestExpense": "2061999", "operatingIncome": "9913000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1519000", "reportedCurrency": "USD", "netInterestIncome": "-2062000", "nonInterestIncome": "None", "operatingExpenses": "26341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3856000", "sellingGeneralAndAdministrative": "26341000", "netIncomeFromContinuingOperations": "6376000" }, "balance": { "goodwill": "116779000000", "inventory": "185775000000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "630291000000", "longTermDebt": "133391000", "shortTermDebt": "34650000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "114751000000", "reportedCurrency": "USD", "retainedEarnings": "106627000", "totalLiabilities": "350857000000", "otherCurrentAssets": "76705298000", "totalCurrentAssets": "267737000000", "currentLongTermDebt": "31655000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362554000000", "currentAccountsPayable": "35770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97093000000", "totalShareholderEquity": "279434000000", "capitalLeaseObligations": "69677000", "otherCurrentLiabilities": "66104230000", "totalCurrentLiabilities": "100913000000", "otherNonCurrentLiabilities": "5514000", "totalNonCurrentLiabilities": "249944000000", "cashAndShortTermInvestments": "5189000000", "commonStockSharesOutstanding": "23588000", "intangibleAssetsExcludingGoodwill": "114751000000", "cashAndCashEquivalentsAtCarryingValue": "5189000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6376000000", "profitLoss": "None", "dividendPayout": "7130000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-36119000", "operatingCashflow": "-994000000", "capitalExpenditures": "3161000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1974000000", "cashflowFromInvestment": "-4088000000", "stockBasedCompensation": "2537000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7130000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3856000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137797000, "cost_of_revenue": 101543000, "gross_profit": 36254000, "research_and_development": null, "selling_general_admin": 26341000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9913000, "depreciation_amortisation": 3856000, "ebitda": 13769000, "interest_expense": 2061999, "interest_income": null, "other_non_operating": null, "pretax_income": 7895000, "tax_provision": 1519000, "effective_tax_rate": null, "net_income": 6376000, "net_income_continuing_ops": 6376000, "net_income_to_common": 6376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5189000000, "short_term_investments": null, "net_receivables": 67702000, "inventory": 185775000000, "other_current_assets": null, "total_current_assets": 267737000000, "net_ppe": null, "goodwill": 116779000000, "intangible_assets": 114751000000, "goodwill_and_intangibles": 231530000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 362554000000, "total_assets": 630291000000, "short_term_debt": 34650000000, "accounts_payable": 35770000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 100913000000, "long_term_debt": 133391000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 249944000000, "total_liabilities": 350857000000, "total_debt": 34783391000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 106627000, "total_equity": 279434000000, "shares_outstanding": 23588000, "operating_cash_flow": -994000000, "stock_based_compensation": 2537000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3161000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4088000000, "dividends_paid": 7130000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1974000000, "free_cash_flow": 2167000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9913000", "ebitda": "13769000", "netIncome": "6376000", "grossProfit": "36254000", "depreciation": "None", "totalRevenue": "137797000", "costOfRevenue": "101543000", "interestIncome": "None", "incomeBeforeTax": "7895000", "interestExpense": "2061999", "operatingIncome": "9913000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1519000", "reportedCurrency": "USD", "netInterestIncome": "-2062000", "nonInterestIncome": "None", "operatingExpenses": "26341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3856000", "sellingGeneralAndAdministrative": "26341000", "netIncomeFromContinuingOperations": "6376000" }, "balance": { "goodwill": "116779000000", "inventory": "185775000000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "630291000000", "longTermDebt": "133391000", "shortTermDebt": "34650000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "114751000000", "reportedCurrency": "USD", "retainedEarnings": "106627000", "totalLiabilities": "350857000000", "otherCurrentAssets": "76705298000", "totalCurrentAssets": "267737000000", "currentLongTermDebt": "31655000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67702000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "362554000000", "currentAccountsPayable": "35770000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97093000000", "totalShareholderEquity": "279434000000", "capitalLeaseObligations": "69677000", "otherCurrentLiabilities": "66104230000", "totalCurrentLiabilities": "100913000000", "otherNonCurrentLiabilities": "5514000", "totalNonCurrentLiabilities": "249944000000", "cashAndShortTermInvestments": "5189000000", "commonStockSharesOutstanding": "23588000", "intangibleAssetsExcludingGoodwill": "114751000000", "cashAndCashEquivalentsAtCarryingValue": "5189000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6376000000", "profitLoss": "None", "dividendPayout": "7130000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-36119000", "operatingCashflow": "-994000000", "capitalExpenditures": "3161000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1974000000", "cashflowFromInvestment": "-4088000000", "stockBasedCompensation": "2537000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7130000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3856000000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 184538000, "cost_of_revenue": 137931000, "gross_profit": 46607000, "ebit": 19454000, "ebitda": 23339000, "pretax_income": 16459000, "tax_provision": 3624000, "net_income": 12835000, "net_income_to_common": 12835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8297000, "total_current_assets": 266033000, "total_assets": 626701000, "short_term_debt": 19580000, "long_term_debt": 135162000, "total_debt": 154742000, "total_liabilities": 345255000, "total_equity": 281446000, "shares_outstanding": 23577000, "goodwill_and_intangibles": 233048000 }, "cash_flow": { "operating_cash_flow": 95634000, "capital_expenditure": 3078000, "free_cash_flow": 98712000, "dividends_paid": 6995000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316319, "ticker_id": 3166, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19454000", "ebitda": "23339000", "netIncome": "12835000", "grossProfit": "46607000", "depreciation": "None", "totalRevenue": "184538000", "costOfRevenue": "137931000", "interestIncome": "None", "incomeBeforeTax": "16459000", "interestExpense": "2995000", "operatingIncome": "19327000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3624000", "reportedCurrency": "USD", "netInterestIncome": "-2995000", "nonInterestIncome": "None", "operatingExpenses": "27280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3885000", "sellingGeneralAndAdministrative": "27280000", "netIncomeFromContinuingOperations": "12835000" }, "balance": { "goodwill": "116779000", "inventory": "152840000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "626701000", "longTermDebt": "135162000", "shortTermDebt": "19580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "116269000", "reportedCurrency": "USD", "retainedEarnings": "107381000", "totalLiabilities": "345255000", "otherCurrentAssets": "6335000", "totalCurrentAssets": "266033000", "currentLongTermDebt": "16600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360668000", "currentAccountsPayable": "38687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "214876000", "totalShareholderEquity": "281446000", "capitalLeaseObligations": "67288000", "otherCurrentLiabilities": "-882420000", "totalCurrentLiabilities": "95847000", "otherNonCurrentLiabilities": "6061000", "totalNonCurrentLiabilities": "249408000", "cashAndShortTermInvestments": "8297000", "commonStockSharesOutstanding": "23577000", "intangibleAssetsExcludingGoodwill": "116269000", "cashAndCashEquivalentsAtCarryingValue": "8297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12835000", "profitLoss": "None", "dividendPayout": "6995000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1036999", "operatingCashflow": "95634000", "capitalExpenditures": "3078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68577000", "cashflowFromInvestment": "-29405000", "stockBasedCompensation": "1499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6995000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3885000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 184538000, "cost_of_revenue": 137931000, "gross_profit": 46607000, "research_and_development": null, "selling_general_admin": 27280000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19454000, "depreciation_amortisation": 3885000, "ebitda": 23339000, "interest_expense": 2995000, "interest_income": null, "other_non_operating": null, "pretax_income": 16459000, "tax_provision": 3624000, "effective_tax_rate": null, "net_income": 12835000, "net_income_continuing_ops": 12835000, "net_income_to_common": 12835000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8297000, "short_term_investments": null, "net_receivables": 97561000, "inventory": 152840000, "other_current_assets": null, "total_current_assets": 266033000, "net_ppe": null, "goodwill": 116779000, "intangible_assets": 116269000, "goodwill_and_intangibles": 233048000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 360668000, "total_assets": 626701000, "short_term_debt": 19580000, "accounts_payable": 38687000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95847000, "long_term_debt": 135162000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 249408000, "total_liabilities": 345255000, "total_debt": 154742000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 107381000, "total_equity": 281446000, "shares_outstanding": 23577000, "operating_cash_flow": 95634000, "stock_based_compensation": 1499000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29405000, "dividends_paid": 6995000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68577000, "free_cash_flow": 98712000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19454000", "ebitda": "23339000", "netIncome": "12835000", "grossProfit": "46607000", "depreciation": "None", "totalRevenue": "184538000", "costOfRevenue": "137931000", "interestIncome": "None", "incomeBeforeTax": "16459000", "interestExpense": "2995000", "operatingIncome": "19327000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3624000", "reportedCurrency": "USD", "netInterestIncome": "-2995000", "nonInterestIncome": "None", "operatingExpenses": "27280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137931000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3885000", "sellingGeneralAndAdministrative": "27280000", "netIncomeFromContinuingOperations": "12835000" }, "balance": { "goodwill": "116779000", "inventory": "152840000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "626701000", "longTermDebt": "135162000", "shortTermDebt": "19580000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "116269000", "reportedCurrency": "USD", "retainedEarnings": "107381000", "totalLiabilities": "345255000", "otherCurrentAssets": "6335000", "totalCurrentAssets": "266033000", "currentLongTermDebt": "16600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "97561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "360668000", "currentAccountsPayable": "38687000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "214876000", "totalShareholderEquity": "281446000", "capitalLeaseObligations": "67288000", "otherCurrentLiabilities": "-882420000", "totalCurrentLiabilities": "95847000", "otherNonCurrentLiabilities": "6061000", "totalNonCurrentLiabilities": "249408000", "cashAndShortTermInvestments": "8297000", "commonStockSharesOutstanding": "23577000", "intangibleAssetsExcludingGoodwill": "116269000", "cashAndCashEquivalentsAtCarryingValue": "8297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12835000", "profitLoss": "None", "dividendPayout": "6995000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1036999", "operatingCashflow": "95634000", "capitalExpenditures": "3078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68577000", "cashflowFromInvestment": "-29405000", "stockBasedCompensation": "1499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6995000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3885000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 162121000, "cost_of_revenue": 124014000, "gross_profit": 38107000, "ebit": 14174000, "ebitda": 17999000, "pretax_income": 10412000, "tax_provision": 2452000, "net_income": 7960000, "net_income_to_common": 7960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11520000, "total_current_assets": 348536000, "total_assets": 694936000, "short_term_debt": 99173000, "long_term_debt": 136930000, "total_debt": 236103000, "total_liabilities": 419609000, "total_equity": 275327000, "shares_outstanding": 23570707, "goodwill_and_intangibles": 222034000 }, "cash_flow": { "operating_cash_flow": -8516000, "capital_expenditure": 2929000, "free_cash_flow": -5587000, "dividends_paid": 7015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316321, "ticker_id": 3166, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14174000", "ebitda": "17999000", "netIncome": "7960000", "grossProfit": "38107000", "depreciation": "None", "totalRevenue": "162121000", "costOfRevenue": "124014000", "interestIncome": "None", "incomeBeforeTax": "10412000", "interestExpense": "3762000", "operatingIncome": "14084000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2452000", "reportedCurrency": "USD", "netInterestIncome": "-3762000", "nonInterestIncome": "None", "operatingExpenses": "24023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3825000", "sellingGeneralAndAdministrative": "22473000", "netIncomeFromContinuingOperations": "7960000" }, "balance": { "goodwill": "113134000", "inventory": "158477000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "694936000", "longTermDebt": "136930000", "shortTermDebt": "99173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "108900000", "reportedCurrency": "USD", "retainedEarnings": "101541000", "totalLiabilities": "419609000", "otherCurrentAssets": "5077000", "totalCurrentAssets": "348536000", "currentLongTermDebt": "92150000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346400000", "currentAccountsPayable": "40017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "296010000", "totalShareholderEquity": "275327000", "capitalLeaseObligations": "66503000", "otherCurrentLiabilities": "34495000", "totalCurrentLiabilities": "173685000", "otherNonCurrentLiabilities": "5707000", "totalNonCurrentLiabilities": "245924000", "cashAndShortTermInvestments": "11520000", "commonStockSharesOutstanding": "23570707", "intangibleAssetsExcludingGoodwill": "108900000", "cashAndCashEquivalentsAtCarryingValue": "11520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7781000", "profitLoss": "None", "dividendPayout": "7015000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "14543000", "operatingCashflow": "-8516000", "capitalExpenditures": "2929000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14110000", "cashflowFromInvestment": "-2929000", "stockBasedCompensation": "3073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3825000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162121000, "cost_of_revenue": 124014000, "gross_profit": 38107000, "research_and_development": null, "selling_general_admin": 22473000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14174000, "depreciation_amortisation": 3825000, "ebitda": 17999000, "interest_expense": 3762000, "interest_income": null, "other_non_operating": null, "pretax_income": 10412000, "tax_provision": 2452000, "effective_tax_rate": null, "net_income": 7960000, "net_income_continuing_ops": 7960000, "net_income_to_common": 7960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11520000, "short_term_investments": null, "net_receivables": 173462000, "inventory": 158477000, "other_current_assets": null, "total_current_assets": 348536000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 108900000, "goodwill_and_intangibles": 222034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 346400000, "total_assets": 694936000, "short_term_debt": 99173000, "accounts_payable": 40017000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 173685000, "long_term_debt": 136930000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 245924000, "total_liabilities": 419609000, "total_debt": 236103000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 101541000, "total_equity": 275327000, "shares_outstanding": 23570707, "operating_cash_flow": -8516000, "stock_based_compensation": 3073000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2929000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2929000, "dividends_paid": 7015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14110000, "free_cash_flow": -5587000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14174000", "ebitda": "17999000", "netIncome": "7960000", "grossProfit": "38107000", "depreciation": "None", "totalRevenue": "162121000", "costOfRevenue": "124014000", "interestIncome": "None", "incomeBeforeTax": "10412000", "interestExpense": "3762000", "operatingIncome": "14084000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2452000", "reportedCurrency": "USD", "netInterestIncome": "-3762000", "nonInterestIncome": "None", "operatingExpenses": "24023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3825000", "sellingGeneralAndAdministrative": "22473000", "netIncomeFromContinuingOperations": "7960000" }, "balance": { "goodwill": "113134000", "inventory": "158477000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "694936000", "longTermDebt": "136930000", "shortTermDebt": "99173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "108900000", "reportedCurrency": "USD", "retainedEarnings": "101541000", "totalLiabilities": "419609000", "otherCurrentAssets": "5077000", "totalCurrentAssets": "348536000", "currentLongTermDebt": "92150000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173462000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346400000", "currentAccountsPayable": "40017000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "296010000", "totalShareholderEquity": "275327000", "capitalLeaseObligations": "66503000", "otherCurrentLiabilities": "34495000", "totalCurrentLiabilities": "173685000", "otherNonCurrentLiabilities": "5707000", "totalNonCurrentLiabilities": "245924000", "cashAndShortTermInvestments": "11520000", "commonStockSharesOutstanding": "23570707", "intangibleAssetsExcludingGoodwill": "108900000", "cashAndCashEquivalentsAtCarryingValue": "11520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7781000", "profitLoss": "None", "dividendPayout": "7015000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "14543000", "operatingCashflow": "-8516000", "capitalExpenditures": "2929000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14110000", "cashflowFromInvestment": "-2929000", "stockBasedCompensation": "3073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3825000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 194327000, "cost_of_revenue": 134031000, "gross_profit": 60296000, "ebit": 37118000, "ebitda": 40944000, "pretax_income": 34145000, "tax_provision": 8191000, "net_income": 25954000, "net_income_to_common": 25954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7980000, "total_current_assets": 326749000, "total_assets": 671471000, "short_term_debt": 76900000, "long_term_debt": 138698000, "total_debt": 215598000, "total_liabilities": 398207000, "total_equity": 273264000, "shares_outstanding": 23674029, "goodwill_and_intangibles": 223584000 }, "cash_flow": { "operating_cash_flow": -11384000, "capital_expenditure": 2965000, "free_cash_flow": -8419000, "dividends_paid": 6910000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316322, "ticker_id": 3166, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37118000", "ebitda": "40944000", "netIncome": "25954000", "grossProfit": "60296000", "depreciation": "None", "totalRevenue": "194327000", "costOfRevenue": "134031000", "interestIncome": "None", "incomeBeforeTax": "34145000", "interestExpense": "2973000", "operatingIncome": "36995000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8191000", "reportedCurrency": "USD", "netInterestIncome": "-2973000", "nonInterestIncome": "None", "operatingExpenses": "23301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3826000", "sellingGeneralAndAdministrative": "21751000", "netIncomeFromContinuingOperations": "25954000" }, "balance": { "goodwill": "113134000", "inventory": "173502000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "671471000", "longTermDebt": "138698000", "shortTermDebt": "76900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "110450000", "reportedCurrency": "USD", "retainedEarnings": "100596000", "totalLiabilities": "398207000", "otherCurrentAssets": "4100000", "totalCurrentAssets": "326749000", "currentLongTermDebt": "69632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344722000", "currentAccountsPayable": "39613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "276535000", "totalShareholderEquity": "273264000", "capitalLeaseObligations": "68205000", "otherCurrentLiabilities": "31026000", "totalCurrentLiabilities": "154669000", "otherNonCurrentLiabilities": "5671000", "totalNonCurrentLiabilities": "243538000", "cashAndShortTermInvestments": "7980000", "commonStockSharesOutstanding": "23674029", "intangibleAssetsExcludingGoodwill": "110450000", "cashAndCashEquivalentsAtCarryingValue": "7980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25954000", "profitLoss": "None", "dividendPayout": "6910000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "18186000", "operatingCashflow": "-11384000", "capitalExpenditures": "2965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15122000", "cashflowFromInvestment": "-2965000", "stockBasedCompensation": "1554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6910000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3826000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194327000, "cost_of_revenue": 134031000, "gross_profit": 60296000, "research_and_development": null, "selling_general_admin": 21751000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37118000, "depreciation_amortisation": 3826000, "ebitda": 40944000, "interest_expense": 2973000, "interest_income": null, "other_non_operating": null, "pretax_income": 34145000, "tax_provision": 8191000, "effective_tax_rate": null, "net_income": 25954000, "net_income_continuing_ops": 25954000, "net_income_to_common": 25954000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7980000, "short_term_investments": null, "net_receivables": 141167000, "inventory": 173502000, "other_current_assets": null, "total_current_assets": 326749000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 110450000, "goodwill_and_intangibles": 223584000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 344722000, "total_assets": 671471000, "short_term_debt": 76900000, "accounts_payable": 39613000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 154669000, "long_term_debt": 138698000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 243538000, "total_liabilities": 398207000, "total_debt": 215598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 100596000, "total_equity": 273264000, "shares_outstanding": 23674029, "operating_cash_flow": -11384000, "stock_based_compensation": 1554000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2965000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2965000, "dividends_paid": 6910000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 15122000, "free_cash_flow": -8419000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37118000", "ebitda": "40944000", "netIncome": "25954000", "grossProfit": "60296000", "depreciation": "None", "totalRevenue": "194327000", "costOfRevenue": "134031000", "interestIncome": "None", "incomeBeforeTax": "34145000", "interestExpense": "2973000", "operatingIncome": "36995000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "8191000", "reportedCurrency": "USD", "netInterestIncome": "-2973000", "nonInterestIncome": "None", "operatingExpenses": "23301000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3826000", "sellingGeneralAndAdministrative": "21751000", "netIncomeFromContinuingOperations": "25954000" }, "balance": { "goodwill": "113134000", "inventory": "173502000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "671471000", "longTermDebt": "138698000", "shortTermDebt": "76900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "110450000", "reportedCurrency": "USD", "retainedEarnings": "100596000", "totalLiabilities": "398207000", "otherCurrentAssets": "4100000", "totalCurrentAssets": "326749000", "currentLongTermDebt": "69632000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "141167000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "344722000", "currentAccountsPayable": "39613000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "276535000", "totalShareholderEquity": "273264000", "capitalLeaseObligations": "68205000", "otherCurrentLiabilities": "31026000", "totalCurrentLiabilities": "154669000", "otherNonCurrentLiabilities": "5671000", "totalNonCurrentLiabilities": "243538000", "cashAndShortTermInvestments": "7980000", "commonStockSharesOutstanding": "23674029", "intangibleAssetsExcludingGoodwill": "110450000", "cashAndCashEquivalentsAtCarryingValue": "7980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25954000", "profitLoss": "None", "dividendPayout": "6910000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "18186000", "operatingCashflow": "-11384000", "capitalExpenditures": "2965000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "15122000", "cashflowFromInvestment": "-2965000", "stockBasedCompensation": "1554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6910000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3826000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 115067000, "cost_of_revenue": 86928000, "gross_profit": 28139000, "ebit": 2874000, "ebitda": 6697000, "pretax_income": 490000, "tax_provision": 342000, "net_income": 148000, "net_income_to_common": 148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7207000, "total_current_assets": 274253000, "total_assets": 621040000, "short_term_debt": 47775000, "long_term_debt": 140467000, "total_debt": 188242000, "total_liabilities": 362155000, "total_equity": 258885000, "shares_outstanding": 23121555, "goodwill_and_intangibles": 225134000 }, "cash_flow": { "operating_cash_flow": -1337000, "capital_expenditure": 2161000, "free_cash_flow": 824000, "dividends_paid": 7016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316323, "ticker_id": 3166, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2874000", "ebitda": "6697000", "netIncome": "148000", "grossProfit": "28139000", "depreciation": "None", "totalRevenue": "115067000", "costOfRevenue": "86928000", "interestIncome": "None", "incomeBeforeTax": "490000", "interestExpense": "2384000", "operatingIncome": "3202000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "342000", "reportedCurrency": "USD", "netInterestIncome": "-2384000", "nonInterestIncome": "None", "operatingExpenses": "24937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3823000", "sellingGeneralAndAdministrative": "23387000", "netIncomeFromContinuingOperations": "148000" }, "balance": { "goodwill": "113134000", "inventory": "192646000", "commonStock": "232000", "currentDebt": "None", "investments": "None", "totalAssets": "621040000", "longTermDebt": "140467000", "shortTermDebt": "47775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "112000000", "reportedCurrency": "USD", "retainedEarnings": "81552000", "totalLiabilities": "362155000", "otherCurrentAssets": "5181000", "totalCurrentAssets": "274253000", "currentLongTermDebt": "40590000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346787000", "currentAccountsPayable": "42864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250878000", "totalShareholderEquity": "258885000", "capitalLeaseObligations": "69821000", "otherCurrentLiabilities": "23532000", "totalCurrentLiabilities": "115783000", "otherNonCurrentLiabilities": "5355000", "totalNonCurrentLiabilities": "246372000", "cashAndShortTermInvestments": "7207000", "commonStockSharesOutstanding": "23121555", "intangibleAssetsExcludingGoodwill": "112000000", "cashAndCashEquivalentsAtCarryingValue": "7207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148000", "profitLoss": "None", "dividendPayout": "7016000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-34438000", "operatingCashflow": "-1337000", "capitalExpenditures": "2161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5586000", "cashflowFromInvestment": "-2161000", "stockBasedCompensation": "2150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3823000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115067000, "cost_of_revenue": 86928000, "gross_profit": 28139000, "research_and_development": null, "selling_general_admin": 23387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2874000, "depreciation_amortisation": 3823000, "ebitda": 6697000, "interest_expense": 2384000, "interest_income": null, "other_non_operating": null, "pretax_income": 490000, "tax_provision": 342000, "effective_tax_rate": null, "net_income": 148000, "net_income_continuing_ops": 148000, "net_income_to_common": 148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7207000, "short_term_investments": null, "net_receivables": 69219000, "inventory": 192646000, "other_current_assets": null, "total_current_assets": 274253000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 112000000, "goodwill_and_intangibles": 225134000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 346787000, "total_assets": 621040000, "short_term_debt": 47775000, "accounts_payable": 42864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115783000, "long_term_debt": 140467000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 246372000, "total_liabilities": 362155000, "total_debt": 188242000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 81552000, "total_equity": 258885000, "shares_outstanding": 23121555, "operating_cash_flow": -1337000, "stock_based_compensation": 2150000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2161000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2161000, "dividends_paid": 7016000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5586000, "free_cash_flow": 824000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2874000", "ebitda": "6697000", "netIncome": "148000", "grossProfit": "28139000", "depreciation": "None", "totalRevenue": "115067000", "costOfRevenue": "86928000", "interestIncome": "None", "incomeBeforeTax": "490000", "interestExpense": "2384000", "operatingIncome": "3202000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "342000", "reportedCurrency": "USD", "netInterestIncome": "-2384000", "nonInterestIncome": "None", "operatingExpenses": "24937000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "86928000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3823000", "sellingGeneralAndAdministrative": "23387000", "netIncomeFromContinuingOperations": "148000" }, "balance": { "goodwill": "113134000", "inventory": "192646000", "commonStock": "232000", "currentDebt": "None", "investments": "None", "totalAssets": "621040000", "longTermDebt": "140467000", "shortTermDebt": "47775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "112000000", "reportedCurrency": "USD", "retainedEarnings": "81552000", "totalLiabilities": "362155000", "otherCurrentAssets": "5181000", "totalCurrentAssets": "274253000", "currentLongTermDebt": "40590000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69219000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "346787000", "currentAccountsPayable": "42864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "250878000", "totalShareholderEquity": "258885000", "capitalLeaseObligations": "69821000", "otherCurrentLiabilities": "23532000", "totalCurrentLiabilities": "115783000", "otherNonCurrentLiabilities": "5355000", "totalNonCurrentLiabilities": "246372000", "cashAndShortTermInvestments": "7207000", "commonStockSharesOutstanding": "23121555", "intangibleAssetsExcludingGoodwill": "112000000", "cashAndCashEquivalentsAtCarryingValue": "7207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148000", "profitLoss": "None", "dividendPayout": "7016000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-34438000", "operatingCashflow": "-1337000", "capitalExpenditures": "2161000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5586000", "cashflowFromInvestment": "-2161000", "stockBasedCompensation": "2150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7016000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3823000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 143549000, "cost_of_revenue": 107810000, "gross_profit": 35739000, "ebit": 13111000, "ebitda": 16972000, "pretax_income": 9967000, "tax_provision": 2060000, "net_income": 7907000, "net_income_to_common": 7907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5119000, "total_current_assets": 238225000, "total_assets": 589983000, "short_term_debt": 10006000, "long_term_debt": 146679000, "total_debt": 156685000, "total_liabilities": 325768000, "total_equity": 264215000, "shares_outstanding": 23611050, "goodwill_and_intangibles": 226684000 }, "cash_flow": { "operating_cash_flow": 74404000, "capital_expenditure": 3828000, "free_cash_flow": 78232000, "dividends_paid": 6956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316324, "ticker_id": 3166, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13111000", "ebitda": "16972000", "netIncome": "7907000", "grossProfit": "35739000", "depreciation": "None", "totalRevenue": "143549000", "costOfRevenue": "107810000", "interestIncome": "None", "incomeBeforeTax": "9967000", "interestExpense": "3144000", "operatingIncome": "12973000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2060000", "reportedCurrency": "USD", "netInterestIncome": "-3144000", "nonInterestIncome": "None", "operatingExpenses": "22766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107810000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3861000", "sellingGeneralAndAdministrative": "21136000", "netIncomeFromContinuingOperations": "7907000" }, "balance": { "goodwill": "113134000", "inventory": "139646000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "589983000", "longTermDebt": "146679000", "shortTermDebt": "10006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "113550000", "reportedCurrency": "USD", "retainedEarnings": "88420000", "totalLiabilities": "325768000", "otherCurrentAssets": "6053000", "totalCurrentAssets": "238225000", "currentLongTermDebt": "2612000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351758000", "currentAccountsPayable": "32319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221470000", "totalShareholderEquity": "264215000", "capitalLeaseObligations": "72179000", "otherCurrentLiabilities": "26182000", "totalCurrentLiabilities": "70192000", "otherNonCurrentLiabilities": "5922000", "totalNonCurrentLiabilities": "255576000", "cashAndShortTermInvestments": "5119000", "commonStockSharesOutstanding": "23611050", "intangibleAssetsExcludingGoodwill": "113550000", "cashAndCashEquivalentsAtCarryingValue": "5119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7907000", "profitLoss": "None", "dividendPayout": "6956000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8328000", "operatingCashflow": "74404000", "capitalExpenditures": "3828000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73956000", "cashflowFromInvestment": "-3742000", "stockBasedCompensation": "1233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 143549000, "cost_of_revenue": 107810000, "gross_profit": 35739000, "research_and_development": null, "selling_general_admin": 21136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13111000, "depreciation_amortisation": 3861000, "ebitda": 16972000, "interest_expense": 3144000, "interest_income": null, "other_non_operating": null, "pretax_income": 9967000, "tax_provision": 2060000, "effective_tax_rate": null, "net_income": 7907000, "net_income_continuing_ops": 7907000, "net_income_to_common": 7907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5119000, "short_term_investments": null, "net_receivables": 87407000, "inventory": 139646000, "other_current_assets": null, "total_current_assets": 238225000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 113550000, "goodwill_and_intangibles": 226684000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 351758000, "total_assets": 589983000, "short_term_debt": 10006000, "accounts_payable": 32319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70192000, "long_term_debt": 146679000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 255576000, "total_liabilities": 325768000, "total_debt": 156685000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 88420000, "total_equity": 264215000, "shares_outstanding": 23611050, "operating_cash_flow": 74404000, "stock_based_compensation": 1233000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3828000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3742000, "dividends_paid": 6956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73956000, "free_cash_flow": 78232000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13111000", "ebitda": "16972000", "netIncome": "7907000", "grossProfit": "35739000", "depreciation": "None", "totalRevenue": "143549000", "costOfRevenue": "107810000", "interestIncome": "None", "incomeBeforeTax": "9967000", "interestExpense": "3144000", "operatingIncome": "12973000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2060000", "reportedCurrency": "USD", "netInterestIncome": "-3144000", "nonInterestIncome": "None", "operatingExpenses": "22766000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107810000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3861000", "sellingGeneralAndAdministrative": "21136000", "netIncomeFromContinuingOperations": "7907000" }, "balance": { "goodwill": "113134000", "inventory": "139646000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "589983000", "longTermDebt": "146679000", "shortTermDebt": "10006000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "113550000", "reportedCurrency": "USD", "retainedEarnings": "88420000", "totalLiabilities": "325768000", "otherCurrentAssets": "6053000", "totalCurrentAssets": "238225000", "currentLongTermDebt": "2612000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87407000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "351758000", "currentAccountsPayable": "32319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "221470000", "totalShareholderEquity": "264215000", "capitalLeaseObligations": "72179000", "otherCurrentLiabilities": "26182000", "totalCurrentLiabilities": "70192000", "otherNonCurrentLiabilities": "5922000", "totalNonCurrentLiabilities": "255576000", "cashAndShortTermInvestments": "5119000", "commonStockSharesOutstanding": "23611050", "intangibleAssetsExcludingGoodwill": "113550000", "cashAndCashEquivalentsAtCarryingValue": "5119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7907000", "profitLoss": "None", "dividendPayout": "6956000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "8328000", "operatingCashflow": "74404000", "capitalExpenditures": "3828000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73956000", "cashflowFromInvestment": "-3742000", "stockBasedCompensation": "1233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3861000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 129398000, "cost_of_revenue": 98523000, "gross_profit": 30875000, "ebit": 46209000, "ebitda": 50486000, "pretax_income": 41740000, "tax_provision": 9482000, "net_income": 32258000, "net_income_to_common": 32258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8413000, "total_current_assets": 316068000, "total_assets": 665587000, "short_term_debt": 77307000, "long_term_debt": 146502000, "total_debt": 223809000, "total_liabilities": 404831000, "total_equity": 260756000, "shares_outstanding": 23577883, "goodwill_and_intangibles": 228314000 }, "cash_flow": { "operating_cash_flow": -14159000, "capital_expenditure": 1231000, "free_cash_flow": -12928000, "dividends_paid": 6909000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316326, "ticker_id": 3166, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46209000", "ebitda": "50486000", "netIncome": "32258000", "grossProfit": "30875000", "depreciation": "None", "totalRevenue": "129398000", "costOfRevenue": "98523000", "interestIncome": "None", "incomeBeforeTax": "41740000", "interestExpense": "4469000", "operatingIncome": "45855000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9482000", "reportedCurrency": "USD", "netInterestIncome": "-4469000", "nonInterestIncome": "None", "operatingExpenses": "-14980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4277000", "sellingGeneralAndAdministrative": "25688000", "netIncomeFromContinuingOperations": "32258000" }, "balance": { "goodwill": "113134000", "inventory": "148821000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "665587000", "longTermDebt": "146502000", "shortTermDebt": "77307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "115180000", "reportedCurrency": "USD", "retainedEarnings": "87469000", "totalLiabilities": "404831000", "otherCurrentAssets": "5738000", "totalCurrentAssets": "316068000", "currentLongTermDebt": "70459000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "349519000", "currentAccountsPayable": "35278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287611000", "totalShareholderEquity": "260756000", "capitalLeaseObligations": "70650000", "otherCurrentLiabilities": "31200000", "totalCurrentLiabilities": "147514000", "otherNonCurrentLiabilities": "6559000", "totalNonCurrentLiabilities": "257317000", "cashAndShortTermInvestments": "8413000", "commonStockSharesOutstanding": "23577883", "intangibleAssetsExcludingGoodwill": "115180000", "cashAndCashEquivalentsAtCarryingValue": "8413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32258000", "profitLoss": "None", "dividendPayout": "6909000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-5943000", "operatingCashflow": "-14159000", "capitalExpenditures": "1231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44909000", "cashflowFromInvestment": "63285000", "stockBasedCompensation": "794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6909000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129398000, "cost_of_revenue": 98523000, "gross_profit": 30875000, "research_and_development": null, "selling_general_admin": 25688000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46209000, "depreciation_amortisation": 4277000, "ebitda": 50486000, "interest_expense": 4469000, "interest_income": null, "other_non_operating": null, "pretax_income": 41740000, "tax_provision": 9482000, "effective_tax_rate": null, "net_income": 32258000, "net_income_continuing_ops": 32258000, "net_income_to_common": 32258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8413000, "short_term_investments": null, "net_receivables": 153096000, "inventory": 148821000, "other_current_assets": null, "total_current_assets": 316068000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 115180000, "goodwill_and_intangibles": 228314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 349519000, "total_assets": 665587000, "short_term_debt": 77307000, "accounts_payable": 35278000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 147514000, "long_term_debt": 146502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 257317000, "total_liabilities": 404831000, "total_debt": 223809000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 87469000, "total_equity": 260756000, "shares_outstanding": 23577883, "operating_cash_flow": -14159000, "stock_based_compensation": 794000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1231000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 63285000, "dividends_paid": 6909000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44909000, "free_cash_flow": -12928000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46209000", "ebitda": "50486000", "netIncome": "32258000", "grossProfit": "30875000", "depreciation": "None", "totalRevenue": "129398000", "costOfRevenue": "98523000", "interestIncome": "None", "incomeBeforeTax": "41740000", "interestExpense": "4469000", "operatingIncome": "45855000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9482000", "reportedCurrency": "USD", "netInterestIncome": "-4469000", "nonInterestIncome": "None", "operatingExpenses": "-14980000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98523000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4277000", "sellingGeneralAndAdministrative": "25688000", "netIncomeFromContinuingOperations": "32258000" }, "balance": { "goodwill": "113134000", "inventory": "148821000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "665587000", "longTermDebt": "146502000", "shortTermDebt": "77307000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "115180000", "reportedCurrency": "USD", "retainedEarnings": "87469000", "totalLiabilities": "404831000", "otherCurrentAssets": "5738000", "totalCurrentAssets": "316068000", "currentLongTermDebt": "70459000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "153096000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "349519000", "currentAccountsPayable": "35278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "287611000", "totalShareholderEquity": "260756000", "capitalLeaseObligations": "70650000", "otherCurrentLiabilities": "31200000", "totalCurrentLiabilities": "147514000", "otherNonCurrentLiabilities": "6559000", "totalNonCurrentLiabilities": "257317000", "cashAndShortTermInvestments": "8413000", "commonStockSharesOutstanding": "23577883", "intangibleAssetsExcludingGoodwill": "115180000", "cashAndCashEquivalentsAtCarryingValue": "8413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32258000", "profitLoss": "None", "dividendPayout": "6909000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-5943000", "operatingCashflow": "-14159000", "capitalExpenditures": "1231000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44909000", "cashflowFromInvestment": "63285000", "stockBasedCompensation": "794000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6909000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4277000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 199902000, "cost_of_revenue": 138599000, "gross_profit": 61303000, "ebit": 36250000, "ebitda": 40657000, "pretax_income": 32127000, "tax_provision": 7789000, "net_income": 24338000, "net_income_to_common": 24338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4196000, "total_current_assets": 293812000, "total_assets": 616967000, "short_term_debt": 87498000, "long_term_debt": 173125000, "total_debt": 260623000, "total_liabilities": 380310000, "total_equity": 236657000, "shares_outstanding": 23094047, "goodwill_and_intangibles": 229944000 }, "cash_flow": { "operating_cash_flow": 2507000, "capital_expenditure": 1423000, "free_cash_flow": 3930000, "dividends_paid": 6862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316327, "ticker_id": 3166, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36250000", "ebitda": "40657000", "netIncome": "24338000", "grossProfit": "61303000", "depreciation": "None", "totalRevenue": "199902000", "costOfRevenue": "138599000", "interestIncome": "None", "incomeBeforeTax": "32127000", "interestExpense": "4123000", "operatingIncome": "36303000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7789000", "reportedCurrency": "USD", "netInterestIncome": "-4123000", "nonInterestIncome": "None", "operatingExpenses": "25000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4407000", "sellingGeneralAndAdministrative": "23370000", "netIncomeFromContinuingOperations": "24338000" }, "balance": { "goodwill": "113134000", "inventory": "143158000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "616967000", "longTermDebt": "173125000", "shortTermDebt": "87498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "116810000", "reportedCurrency": "USD", "retainedEarnings": "62120000", "totalLiabilities": "380310000", "otherCurrentAssets": "5342000", "totalCurrentAssets": "293812000", "currentLongTermDebt": "81939000", "longTermInvestments": "None", "shortTermInvestments": "2765000", "currentNetReceivables": "141116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323155000", "currentAccountsPayable": "27757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "273448000", "totalShareholderEquity": "236657000", "capitalLeaseObligations": "18384000", "otherCurrentLiabilities": "29783000", "totalCurrentLiabilities": "145038000", "otherNonCurrentLiabilities": "6993000", "totalNonCurrentLiabilities": "235272000", "cashAndShortTermInvestments": "4196000", "commonStockSharesOutstanding": "23094047", "intangibleAssetsExcludingGoodwill": "116810000", "cashAndCashEquivalentsAtCarryingValue": "4196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24338000", "profitLoss": "None", "dividendPayout": "6862000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "35349000", "operatingCashflow": "2507000", "capitalExpenditures": "1423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1138000", "cashflowFromInvestment": "-1423000", "stockBasedCompensation": "2478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4407000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 199902000, "cost_of_revenue": 138599000, "gross_profit": 61303000, "research_and_development": null, "selling_general_admin": 23370000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36250000, "depreciation_amortisation": 4407000, "ebitda": 40657000, "interest_expense": 4123000, "interest_income": null, "other_non_operating": null, "pretax_income": 32127000, "tax_provision": 7789000, "effective_tax_rate": null, "net_income": 24338000, "net_income_continuing_ops": 24338000, "net_income_to_common": 24338000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4196000, "short_term_investments": 2765000, "net_receivables": 141116000, "inventory": 143158000, "other_current_assets": null, "total_current_assets": 293812000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 116810000, "goodwill_and_intangibles": 229944000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 323155000, "total_assets": 616967000, "short_term_debt": 87498000, "accounts_payable": 27757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145038000, "long_term_debt": 173125000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 235272000, "total_liabilities": 380310000, "total_debt": 260623000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 62120000, "total_equity": 236657000, "shares_outstanding": 23094047, "operating_cash_flow": 2507000, "stock_based_compensation": 2478000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1423000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1423000, "dividends_paid": 6862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1138000, "free_cash_flow": 3930000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36250000", "ebitda": "40657000", "netIncome": "24338000", "grossProfit": "61303000", "depreciation": "None", "totalRevenue": "199902000", "costOfRevenue": "138599000", "interestIncome": "None", "incomeBeforeTax": "32127000", "interestExpense": "4123000", "operatingIncome": "36303000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "7789000", "reportedCurrency": "USD", "netInterestIncome": "-4123000", "nonInterestIncome": "None", "operatingExpenses": "25000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "138599000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4407000", "sellingGeneralAndAdministrative": "23370000", "netIncomeFromContinuingOperations": "24338000" }, "balance": { "goodwill": "113134000", "inventory": "143158000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "616967000", "longTermDebt": "173125000", "shortTermDebt": "87498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "116810000", "reportedCurrency": "USD", "retainedEarnings": "62120000", "totalLiabilities": "380310000", "otherCurrentAssets": "5342000", "totalCurrentAssets": "293812000", "currentLongTermDebt": "81939000", "longTermInvestments": "None", "shortTermInvestments": "2765000", "currentNetReceivables": "141116000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "323155000", "currentAccountsPayable": "27757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "273448000", "totalShareholderEquity": "236657000", "capitalLeaseObligations": "18384000", "otherCurrentLiabilities": "29783000", "totalCurrentLiabilities": "145038000", "otherNonCurrentLiabilities": "6993000", "totalNonCurrentLiabilities": "235272000", "cashAndShortTermInvestments": "4196000", "commonStockSharesOutstanding": "23094047", "intangibleAssetsExcludingGoodwill": "116810000", "cashAndCashEquivalentsAtCarryingValue": "4196000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24338000", "profitLoss": "None", "dividendPayout": "6862000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "35349000", "operatingCashflow": "2507000", "capitalExpenditures": "1423000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1138000", "cashflowFromInvestment": "-1423000", "stockBasedCompensation": "2478000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4407000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 95655000, "cost_of_revenue": 76735000, "gross_profit": 18920000, "ebit": -6419000, "ebitda": -1074000, "pretax_income": -9943000, "tax_provision": -1591000, "net_income": -8352000, "net_income_to_common": -8352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1974000, "total_current_assets": 251218000, "total_assets": 577076000, "short_term_debt": 74422000, "long_term_debt": 177141000, "total_debt": 251563000, "total_liabilities": 359918000, "total_equity": 217158000, "shares_outstanding": 23009369, "goodwill_and_intangibles": 231574000 }, "cash_flow": { "operating_cash_flow": -21621000, "capital_expenditure": 1328000, "free_cash_flow": -20293000, "dividends_paid": 6750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316328, "ticker_id": 3166, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6419000", "ebitda": "-1074000", "netIncome": "-8352000", "grossProfit": "18920000", "depreciation": "None", "totalRevenue": "95655000", "costOfRevenue": "76735000", "interestIncome": "None", "incomeBeforeTax": "-9943000", "interestExpense": "3524000", "operatingIncome": "-6422000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1591000", "reportedCurrency": "USD", "netInterestIncome": "-3524000", "nonInterestIncome": "None", "operatingExpenses": "25342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5345000", "sellingGeneralAndAdministrative": "21488000", "netIncomeFromContinuingOperations": "-8352000" }, "balance": { "goodwill": "113134000", "inventory": "177900000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "577076000", "longTermDebt": "177141000", "shortTermDebt": "74422000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "118440000", "reportedCurrency": "USD", "retainedEarnings": "44644000", "totalLiabilities": "359918000", "otherCurrentAssets": "6544000", "totalCurrentAssets": "251218000", "currentLongTermDebt": "69113000", "longTermInvestments": "None", "shortTermInvestments": "3058000", "currentNetReceivables": "64800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325858000", "currentAccountsPayable": "24125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "264159000", "totalShareholderEquity": "217158000", "capitalLeaseObligations": "17905000", "otherCurrentLiabilities": "23580000", "totalCurrentLiabilities": "122127000", "otherNonCurrentLiabilities": "5333000", "totalNonCurrentLiabilities": "237791000", "cashAndShortTermInvestments": "1974000", "commonStockSharesOutstanding": "23009369", "intangibleAssetsExcludingGoodwill": "118440000", "cashAndCashEquivalentsAtCarryingValue": "1974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8352000", "profitLoss": "None", "dividendPayout": "6750000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-34378000", "operatingCashflow": "-21621000", "capitalExpenditures": "1328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "767000", "cashflowFromInvestment": "-1328000", "stockBasedCompensation": "355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 95655000, "cost_of_revenue": 76735000, "gross_profit": 18920000, "research_and_development": null, "selling_general_admin": 21488000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6419000, "depreciation_amortisation": 5345000, "ebitda": -1074000, "interest_expense": 3524000, "interest_income": null, "other_non_operating": null, "pretax_income": -9943000, "tax_provision": -1591000, "effective_tax_rate": null, "net_income": -8352000, "net_income_continuing_ops": -8352000, "net_income_to_common": -8352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1974000, "short_term_investments": 3058000, "net_receivables": 64800000, "inventory": 177900000, "other_current_assets": null, "total_current_assets": 251218000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 118440000, "goodwill_and_intangibles": 231574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 325858000, "total_assets": 577076000, "short_term_debt": 74422000, "accounts_payable": 24125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122127000, "long_term_debt": 177141000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 237791000, "total_liabilities": 359918000, "total_debt": 251563000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 44644000, "total_equity": 217158000, "shares_outstanding": 23009369, "operating_cash_flow": -21621000, "stock_based_compensation": 355000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1328000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1328000, "dividends_paid": 6750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 767000, "free_cash_flow": -20293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6419000", "ebitda": "-1074000", "netIncome": "-8352000", "grossProfit": "18920000", "depreciation": "None", "totalRevenue": "95655000", "costOfRevenue": "76735000", "interestIncome": "None", "incomeBeforeTax": "-9943000", "interestExpense": "3524000", "operatingIncome": "-6422000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1591000", "reportedCurrency": "USD", "netInterestIncome": "-3524000", "nonInterestIncome": "None", "operatingExpenses": "25342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5345000", "sellingGeneralAndAdministrative": "21488000", "netIncomeFromContinuingOperations": "-8352000" }, "balance": { "goodwill": "113134000", "inventory": "177900000", "commonStock": "231000", "currentDebt": "None", "investments": "None", "totalAssets": "577076000", "longTermDebt": "177141000", "shortTermDebt": "74422000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "118440000", "reportedCurrency": "USD", "retainedEarnings": "44644000", "totalLiabilities": "359918000", "otherCurrentAssets": "6544000", "totalCurrentAssets": "251218000", "currentLongTermDebt": "69113000", "longTermInvestments": "None", "shortTermInvestments": "3058000", "currentNetReceivables": "64800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325858000", "currentAccountsPayable": "24125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "264159000", "totalShareholderEquity": "217158000", "capitalLeaseObligations": "17905000", "otherCurrentLiabilities": "23580000", "totalCurrentLiabilities": "122127000", "otherNonCurrentLiabilities": "5333000", "totalNonCurrentLiabilities": "237791000", "cashAndShortTermInvestments": "1974000", "commonStockSharesOutstanding": "23009369", "intangibleAssetsExcludingGoodwill": "118440000", "cashAndCashEquivalentsAtCarryingValue": "1974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8352000", "profitLoss": "None", "dividendPayout": "6750000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-34378000", "operatingCashflow": "-21621000", "capitalExpenditures": "1328000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "767000", "cashflowFromInvestment": "-1328000", "stockBasedCompensation": "355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5345000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 134245000, "cost_of_revenue": 104742000, "gross_profit": 29503000, "ebit": 12663000, "ebitda": 18145000, "pretax_income": 8195000, "tax_provision": 1118000, "net_income": 7077000, "net_income_to_common": 7077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24156000, "total_current_assets": 262238000, "total_assets": 593418000, "short_term_debt": 61326000, "long_term_debt": 181491000, "total_debt": 242817000, "total_liabilities": 361853000, "total_equity": 231565000, "shares_outstanding": 22983965, "goodwill_and_intangibles": 234204000 }, "cash_flow": { "operating_cash_flow": 76617000, "capital_expenditure": 2798000, "free_cash_flow": 79415000, "dividends_paid": 6752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316329, "ticker_id": 3166, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12663000", "ebitda": "18145000", "netIncome": "7077000", "grossProfit": "29503000", "depreciation": "None", "totalRevenue": "134245000", "costOfRevenue": "104742000", "interestIncome": "None", "incomeBeforeTax": "8195000", "interestExpense": "4468000", "operatingIncome": "12644000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1118000", "reportedCurrency": "USD", "netInterestIncome": "-4468000", "nonInterestIncome": "None", "operatingExpenses": "16859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10081000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5482000", "sellingGeneralAndAdministrative": "9406000", "netIncomeFromContinuingOperations": "7077000" }, "balance": { "goodwill": "113134000", "inventory": "142607000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "593418000", "longTermDebt": "181491000", "shortTermDebt": "61326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "121070000", "reportedCurrency": "USD", "retainedEarnings": "59746000", "totalLiabilities": "361853000", "otherCurrentAssets": "6898000", "totalCurrentAssets": "262238000", "currentLongTermDebt": "55979000", "longTermInvestments": "None", "shortTermInvestments": "3174000", "currentNetReceivables": "88577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331180000", "currentAccountsPayable": "31374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "256704000", "totalShareholderEquity": "231565000", "capitalLeaseObligations": "19234000", "otherCurrentLiabilities": "25817000", "totalCurrentLiabilities": "118517000", "otherNonCurrentLiabilities": "6133000", "totalNonCurrentLiabilities": "243336000", "cashAndShortTermInvestments": "24156000", "commonStockSharesOutstanding": "22983965", "intangibleAssetsExcludingGoodwill": "121070000", "cashAndCashEquivalentsAtCarryingValue": "24156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7077000", "profitLoss": "None", "dividendPayout": "6752000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6857000", "operatingCashflow": "76617000", "capitalExpenditures": "2798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60751000", "cashflowFromInvestment": "-2798000", "stockBasedCompensation": "-3283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5482000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 134245000, "cost_of_revenue": 104742000, "gross_profit": 29503000, "research_and_development": 10081000, "selling_general_admin": 9406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12663000, "depreciation_amortisation": 5482000, "ebitda": 18145000, "interest_expense": 4468000, "interest_income": null, "other_non_operating": null, "pretax_income": 8195000, "tax_provision": 1118000, "effective_tax_rate": null, "net_income": 7077000, "net_income_continuing_ops": 7077000, "net_income_to_common": 7077000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24156000, "short_term_investments": 3174000, "net_receivables": 88577000, "inventory": 142607000, "other_current_assets": null, "total_current_assets": 262238000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 121070000, "goodwill_and_intangibles": 234204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 331180000, "total_assets": 593418000, "short_term_debt": 61326000, "accounts_payable": 31374000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118517000, "long_term_debt": 181491000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 243336000, "total_liabilities": 361853000, "total_debt": 242817000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 59746000, "total_equity": 231565000, "shares_outstanding": 22983965, "operating_cash_flow": 76617000, "stock_based_compensation": -3283000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2798000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2798000, "dividends_paid": 6752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60751000, "free_cash_flow": 79415000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12663000", "ebitda": "18145000", "netIncome": "7077000", "grossProfit": "29503000", "depreciation": "None", "totalRevenue": "134245000", "costOfRevenue": "104742000", "interestIncome": "None", "incomeBeforeTax": "8195000", "interestExpense": "4468000", "operatingIncome": "12644000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1118000", "reportedCurrency": "USD", "netInterestIncome": "-4468000", "nonInterestIncome": "None", "operatingExpenses": "16859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10081000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104742000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5482000", "sellingGeneralAndAdministrative": "9406000", "netIncomeFromContinuingOperations": "7077000" }, "balance": { "goodwill": "113134000", "inventory": "142607000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "593418000", "longTermDebt": "181491000", "shortTermDebt": "61326000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "121070000", "reportedCurrency": "USD", "retainedEarnings": "59746000", "totalLiabilities": "361853000", "otherCurrentAssets": "6898000", "totalCurrentAssets": "262238000", "currentLongTermDebt": "55979000", "longTermInvestments": "None", "shortTermInvestments": "3174000", "currentNetReceivables": "88577000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "331180000", "currentAccountsPayable": "31374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "256704000", "totalShareholderEquity": "231565000", "capitalLeaseObligations": "19234000", "otherCurrentLiabilities": "25817000", "totalCurrentLiabilities": "118517000", "otherNonCurrentLiabilities": "6133000", "totalNonCurrentLiabilities": "243336000", "cashAndShortTermInvestments": "24156000", "commonStockSharesOutstanding": "22983965", "intangibleAssetsExcludingGoodwill": "121070000", "cashAndCashEquivalentsAtCarryingValue": "24156000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7077000", "profitLoss": "None", "dividendPayout": "6752000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6857000", "operatingCashflow": "76617000", "capitalExpenditures": "2798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60751000", "cashflowFromInvestment": "-2798000", "stockBasedCompensation": "-3283000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5482000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 144121000, "cost_of_revenue": 111992000, "gross_profit": 32129000, "ebit": 11536000, "ebitda": 16917000, "pretax_income": 6929000, "tax_provision": 1137000, "net_income": 5792000, "net_income_to_common": 5792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11088000, "total_current_assets": 337129000, "total_assets": 671945000, "short_term_debt": 113152000, "long_term_debt": 185562000, "total_debt": 298714000, "total_liabilities": 435013000, "total_equity": 236932000, "shares_outstanding": 22983965, "goodwill_and_intangibles": 236833000 }, "cash_flow": { "operating_cash_flow": 2079000, "capital_expenditure": 2433000, "free_cash_flow": 4512000, "dividends_paid": 6879000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316331, "ticker_id": 3166, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11536000", "ebitda": "16917000", "netIncome": "5792000", "grossProfit": "32129000", "depreciation": "None", "totalRevenue": "144121000", "costOfRevenue": "111992000", "interestIncome": "None", "incomeBeforeTax": "6929000", "interestExpense": "4607000", "operatingIncome": "11501000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1137000", "reportedCurrency": "USD", "netInterestIncome": "-4607000", "nonInterestIncome": "None", "operatingExpenses": "20628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5381000", "sellingGeneralAndAdministrative": "17998000", "netIncomeFromContinuingOperations": "5792000" }, "balance": { "goodwill": "113134000", "inventory": "151705000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "671945000", "longTermDebt": "185562000", "shortTermDebt": "113152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "123699000", "reportedCurrency": "USD", "retainedEarnings": "59421000", "totalLiabilities": "435013000", "otherCurrentAssets": "9034000", "totalCurrentAssets": "337129000", "currentLongTermDebt": "108003000", "longTermInvestments": "None", "shortTermInvestments": "4376000", "currentNetReceivables": "165302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "334816000", "currentAccountsPayable": "41596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84451000", "shortLongTermDebtTotal": "311975000", "totalShareholderEquity": "236932000", "capitalLeaseObligations": "18410000", "otherCurrentLiabilities": "29009000", "totalCurrentLiabilities": "187737000", "otherNonCurrentLiabilities": "6331000", "totalNonCurrentLiabilities": "247276000", "cashAndShortTermInvestments": "11088000", "commonStockSharesOutstanding": "22983965", "intangibleAssetsExcludingGoodwill": "123699000", "cashAndCashEquivalentsAtCarryingValue": "11088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5792000", "profitLoss": "None", "dividendPayout": "6879000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1666000", "operatingCashflow": "2079000", "capitalExpenditures": "2433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8058000", "cashflowFromInvestment": "-2433000", "stockBasedCompensation": "-178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6879000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5381000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 144121000, "cost_of_revenue": 111992000, "gross_profit": 32129000, "research_and_development": null, "selling_general_admin": 17998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11536000, "depreciation_amortisation": 5381000, "ebitda": 16917000, "interest_expense": 4607000, "interest_income": null, "other_non_operating": null, "pretax_income": 6929000, "tax_provision": 1137000, "effective_tax_rate": null, "net_income": 5792000, "net_income_continuing_ops": 5792000, "net_income_to_common": 5792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11088000, "short_term_investments": 4376000, "net_receivables": 165302000, "inventory": 151705000, "other_current_assets": null, "total_current_assets": 337129000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 123699000, "goodwill_and_intangibles": 236833000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 334816000, "total_assets": 671945000, "short_term_debt": 113152000, "accounts_payable": 41596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187737000, "long_term_debt": 185562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 247276000, "total_liabilities": 435013000, "total_debt": 298714000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 59421000, "total_equity": 236932000, "shares_outstanding": 22983965, "operating_cash_flow": 2079000, "stock_based_compensation": -178000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2433000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2433000, "dividends_paid": 6879000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8058000, "free_cash_flow": 4512000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11536000", "ebitda": "16917000", "netIncome": "5792000", "grossProfit": "32129000", "depreciation": "None", "totalRevenue": "144121000", "costOfRevenue": "111992000", "interestIncome": "None", "incomeBeforeTax": "6929000", "interestExpense": "4607000", "operatingIncome": "11501000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1137000", "reportedCurrency": "USD", "netInterestIncome": "-4607000", "nonInterestIncome": "None", "operatingExpenses": "20628000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "111992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5381000", "sellingGeneralAndAdministrative": "17998000", "netIncomeFromContinuingOperations": "5792000" }, "balance": { "goodwill": "113134000", "inventory": "151705000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "671945000", "longTermDebt": "185562000", "shortTermDebt": "113152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "123699000", "reportedCurrency": "USD", "retainedEarnings": "59421000", "totalLiabilities": "435013000", "otherCurrentAssets": "9034000", "totalCurrentAssets": "337129000", "currentLongTermDebt": "108003000", "longTermInvestments": "None", "shortTermInvestments": "4376000", "currentNetReceivables": "165302000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "334816000", "currentAccountsPayable": "41596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "84451000", "shortLongTermDebtTotal": "311975000", "totalShareholderEquity": "236932000", "capitalLeaseObligations": "18410000", "otherCurrentLiabilities": "29009000", "totalCurrentLiabilities": "187737000", "otherNonCurrentLiabilities": "6331000", "totalNonCurrentLiabilities": "247276000", "cashAndShortTermInvestments": "11088000", "commonStockSharesOutstanding": "22983965", "intangibleAssetsExcludingGoodwill": "123699000", "cashAndCashEquivalentsAtCarryingValue": "11088000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5792000", "profitLoss": "None", "dividendPayout": "6879000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1666000", "operatingCashflow": "2079000", "capitalExpenditures": "2433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8058000", "cashflowFromInvestment": "-2433000", "stockBasedCompensation": "-178000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6879000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5381000", "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": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "income_statement": { "revenue": 207267000, "cost_of_revenue": 145904000, "gross_profit": 61363000, "ebit": 34472000, "ebitda": 39914000, "pretax_income": 30736000, "tax_provision": 6772000, "net_income": 23964000, "net_income_to_common": 23964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3384000, "total_current_assets": 304591000, "total_assets": 641200000, "short_term_debt": 95424000, "long_term_debt": 189632000, "total_debt": 285056000, "total_liabilities": 403040000, "total_equity": 238160000, "shares_outstanding": 22974508, "goodwill_and_intangibles": 239463000 }, "cash_flow": { "operating_cash_flow": -9311000, "capital_expenditure": 2542000, "free_cash_flow": -6769000, "dividends_paid": 6850000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 316332, "ticker_id": 3166, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:05:40.856292+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34472000", "ebitda": "39914000", "netIncome": "23964000", "grossProfit": "61363000", "depreciation": "None", "totalRevenue": "207267000", "costOfRevenue": "145904000", "interestIncome": "None", "incomeBeforeTax": "30736000", "interestExpense": "3736000", "operatingIncome": "34561000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6772000", "reportedCurrency": "USD", "netInterestIncome": "-3736000", "nonInterestIncome": "None", "operatingExpenses": "26802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-89000", "costofGoodsAndServicesSold": "145904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5442000", "sellingGeneralAndAdministrative": "24172000", "netIncomeFromContinuingOperations": "23964000" }, "balance": { "goodwill": "113134000", "inventory": "154176000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "641200000", "longTermDebt": "189632000", "shortTermDebt": "95424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "126329000", "reportedCurrency": "USD", "retainedEarnings": "60508000", "totalLiabilities": "403040000", "otherCurrentAssets": "7677000", "totalCurrentAssets": "304591000", "currentLongTermDebt": "90401000", "longTermInvestments": "None", "shortTermInvestments": "4702000", "currentNetReceivables": "139354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "336609000", "currentAccountsPayable": "22686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "67417000", "shortLongTermDebtTotal": "297752000", "totalShareholderEquity": "238160000", "capitalLeaseObligations": "17719000", "otherCurrentLiabilities": "30276000", "totalCurrentLiabilities": "151042000", "otherNonCurrentLiabilities": "5325000", "totalNonCurrentLiabilities": "251998000", "cashAndShortTermInvestments": "3384000", "commonStockSharesOutstanding": "22974508", "intangibleAssetsExcludingGoodwill": "126329000", "cashAndCashEquivalentsAtCarryingValue": "3384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23964000", "profitLoss": "None", "dividendPayout": "6850000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "35671000", "operatingCashflow": "-9311000", "capitalExpenditures": "2542000", "changeInReceivables": "-91306000", "changeInExchangeRate": "None", "cashflowFromFinancing": "12337000", "cashflowFromInvestment": "-2542000", "stockBasedCompensation": "3279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6850000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5442000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 207267000, "cost_of_revenue": 145904000, "gross_profit": 61363000, "research_and_development": null, "selling_general_admin": 24172000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34472000, "depreciation_amortisation": 5442000, "ebitda": 39914000, "interest_expense": 3736000, "interest_income": null, "other_non_operating": null, "pretax_income": 30736000, "tax_provision": 6772000, "effective_tax_rate": null, "net_income": 23964000, "net_income_continuing_ops": 23964000, "net_income_to_common": 23964000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3384000, "short_term_investments": 4702000, "net_receivables": 139354000, "inventory": 154176000, "other_current_assets": null, "total_current_assets": 304591000, "net_ppe": null, "goodwill": 113134000, "intangible_assets": 126329000, "goodwill_and_intangibles": 239463000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 336609000, "total_assets": 641200000, "short_term_debt": 95424000, "accounts_payable": 22686000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 151042000, "long_term_debt": 189632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 251998000, "total_liabilities": 403040000, "total_debt": 285056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 60508000, "total_equity": 238160000, "shares_outstanding": 22974508, "operating_cash_flow": -9311000, "stock_based_compensation": 3279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2542000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2542000, "dividends_paid": 6850000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12337000, "free_cash_flow": -6769000, "net_change_in_cash": 484000 }, "raw_data": { "income": { "ebit": "34472000", "ebitda": "39914000", "netIncome": "23964000", "grossProfit": "61363000", "depreciation": "None", "totalRevenue": "207267000", "costOfRevenue": "145904000", "interestIncome": "None", "incomeBeforeTax": "30736000", "interestExpense": "3736000", "operatingIncome": "34561000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6772000", "reportedCurrency": "USD", "netInterestIncome": "-3736000", "nonInterestIncome": "None", "operatingExpenses": "26802000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-89000", "costofGoodsAndServicesSold": "145904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5442000", "sellingGeneralAndAdministrative": "24172000", "netIncomeFromContinuingOperations": "23964000" }, "balance": { "goodwill": "113134000", "inventory": "154176000", "commonStock": "230000", "currentDebt": "None", "investments": "None", "totalAssets": "641200000", "longTermDebt": "189632000", "shortTermDebt": "95424000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "126329000", "reportedCurrency": "USD", "retainedEarnings": "60508000", "totalLiabilities": "403040000", "otherCurrentAssets": "7677000", "totalCurrentAssets": "304591000", "currentLongTermDebt": "90401000", "longTermInvestments": "None", "shortTermInvestments": "4702000", "currentNetReceivables": "139354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "336609000", "currentAccountsPayable": "22686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "67417000", "shortLongTermDebtTotal": "297752000", "totalShareholderEquity": "238160000", "capitalLeaseObligations": "17719000", "otherCurrentLiabilities": "30276000", "totalCurrentLiabilities": "151042000", "otherNonCurrentLiabilities": "5325000", "totalNonCurrentLiabilities": "251998000", "cashAndShortTermInvestments": "3384000", "commonStockSharesOutstanding": "22974508", "intangibleAssetsExcludingGoodwill": "126329000", "cashAndCashEquivalentsAtCarryingValue": "3384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23964000", "profitLoss": "None", "dividendPayout": "6850000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "35671000", "operatingCashflow": "-9311000", "capitalExpenditures": "2542000", "changeInReceivables": "-91306000", "changeInExchangeRate": "None", "cashflowFromFinancing": "12337000", "cashflowFromInvestment": "-2542000", "stockBasedCompensation": "3279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6850000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "484000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5442000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }