{ "ticker": { "uuid": "59fd2481-97a0-4ef6-9e27-02174cecf828", "symbol": "KRMN", "name": "Karman Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/59fd2481-97a0-4ef6-9e27-02174cecf828/", "api_url": "https://sharemaestro.com/factors/api/tickers/59fd2481-97a0-4ef6-9e27-02174cecf828/" }, "ticker_metadata": { "id": 2421, "uuid": "59fd2481-97a0-4ef6-9e27-02174cecf828", "symbol": "KRMN", "name": "Karman Holdings Inc.", "asset_type": "equity", "market_cap": 8728182000, "stock_exchange_id": 3, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "Karman Holdings Inc., through its subsidiary, Karman Space and Defense, engages in designing, testing, manufacturing, and sale of mission-critical systems for missile and defense, space programs, hypersonic, and launch vehicle markets.", "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": "59fd2481-97a0-4ef6-9e27-02174cecf828", "symbol": "KRMN", "name": "Karman Holdings Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/59fd2481-97a0-4ef6-9e27-02174cecf828/", "api_url": "https://sharemaestro.com/factors/api/tickers/59fd2481-97a0-4ef6-9e27-02174cecf828/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.04, "value": 0.03, "quality": 0.06, "momentum": 0.65, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 49.44, "market_cap": 6552085440, "pe_ratio": 218.709, "earnings_yield": 0.0046, "ebitda_to_ev": 0.0186, "shareholder_yield": 0, "roe": 0.0738, "piotroski_f_score": 4, "momentum_12_1": 0.3098, "volatility_252d": 0.7366 }, "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": "2026-06-07T06:53:33.160536+00:00", "batch_id": "" }, "size": { "price_close": 49.44, "market_cap": 6552085440, "market_cap_usd": 6552085440, "enterprise_value": 7242884440, "shares_outstanding": 132526000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 218.709, "pb_ratio": 16.1504, "ptbv_ratio": null, "ps_ratio": 12.5378, "pcf_ratio": null, "pfcf_ratio": 456.8142, "ev_ebitda": 53.6848, "ev_ebit": 85.8803, "ev_sales": 13.8597, "ev_fcf": 504.977, "earnings_yield": 0.0046, "fcf_yield": 0.002, "price_to_sales": 12.5378, "price_to_book": 16.1504, "price_to_cashflow": null, "ebitda_to_ev": 0.0186, "sales_yield": 0.0722 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3502, "operating_margin": 0.1614, "net_margin": 0.0573, "ebitda_margin": 0.2582, "fcf_margin": 0.0274, "roe": 0.0738, "roa": 0.0211, "roic": 0.054, "roc_greenblatt": null, "asset_turnover": 0.3686, "cash_conversion": 0.4788, "accruals_ratio": 0.027, "sbc_to_revenue": 0, "piotroski_f_score": 4, "altman_z_score": 4.6907, "earnings_stability_5y": 0.9677, "revenue_stability_5y": 0.319, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1291, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.4946, "net_debt_to_ebitda": 5.1203, "debt_to_assets": 0.5393, "interest_coverage": 1.8398, "current_ratio": 3.5335, "quick_ratio": 3.3794, "net_debt": 690799000, "local_beta": 0.0021, "volatility_252d": 0.7366, "volatility_60d": 1.6831, "max_drawdown_12m": -0.5443, "risk_adjusted_momentum": 0.4206 }, "growth": { "revenue_growth_1y": 0.4421, "revenue_growth_3y_cagr": 0.2772, "revenue_growth_5y_cagr": null, "eps_growth_1y": 4.1822, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.5017, "book_value_growth_1y": 0.9504, "revenue_growth": 0.4421, "earnings_growth": 4.1822 }, "momentum": { "price_return_1m": -0.1874, "price_return_3m": -0.5083, "price_return_6m": -0.2446, "price_return_9m": -0.2092, "price_return_12m": 0.0644, "price_return_12m_ex1m": 0.3098, "momentum_6m": -0.2446, "momentum_12m": 0.0644, "momentum_12_1": 0.3098, "distance_from_52w_high": -0.5443, "distance_from_52w_low": 0.0982, "relative_strength": -0.0356 }, "raw_ttm": { "revenue_ttm": 522586000, "gross_profit_ttm": 183012000, "ebit_ttm": 84337000, "ebitda_ttm": 134915000, "net_income_ttm": 29958000, "eps_diluted_ttm": 0.2261, "operating_cash_flow_ttm": -8326000, "capital_expenditure_ttm": 22669000, "fcf_ttm": 14343000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45840000, "cash_and_equivalents": 73798000, "total_current_assets": 370292000, "total_current_liabilities": 104796000, "net_ppe": null, "total_assets": 1417738000, "total_debt": 764597000, "total_equity": 405691000, "net_working_capital": 204115000, "book_value_per_share": 3.0612, "retained_earnings": 16823000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -433978000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 97, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 92, "rank_pcf": 50, "rank_ev_ebitda": 94, "rank_ev_ebit": 96, "rank_earnings_yield": 97, "rank_fcf_yield": 86, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 53, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 64, "rank_fcf_margin": 84, "rank_piotroski": 84, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 56 }, "composites": { "value_composite": 97, "quality_composite": 94, "momentum_composite": 35, "growth_composite": 3, "yield_composite": 96, "svqf_composite": 98, "vc1_composite": 97, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 96, "quality_value_composite": 0.0424, "os_score": 0.04, "value_percentile": 0.03, "quality_percentile": 0.06, "momentum_percentile": 0.65, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 99, "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": 4386, "ticker_id": 2421, "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": "2026-06-07T06:53:33.160536+00:00", "batch_id": "", "os_score_delta": null, "price_close": 49.44, "market_cap": 6552085440, "market_cap_usd": 6552085440, "enterprise_value": 7242884440, "shares_outstanding": 132526000, "fx_rate_to_usd": null, "pe_ratio": 218.70904066, "pb_ratio": 16.15043331, "ptbv_ratio": null, "ps_ratio": 12.5378128, "pcf_ratio": null, "pfcf_ratio": 456.81415603, "ev_ebitda": 53.68479739, "ev_ebit": 85.88027129, "ev_sales": 13.85969858, "ev_fcf": 504.97695322, "earnings_yield": 0.00457228, "fcf_yield": 0.00198029, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.35020456, "operating_margin": 0.16138396, "net_margin": 0.05732645, "ebitda_margin": 0.25816803, "fcf_margin": 0.0274462, "roe": 0.07384438, "roa": 0.02113084, "roic": 0.05403415, "roc_greenblatt": null, "asset_turnover": 0.36860548, "cash_conversion": 0.47877028, "accruals_ratio": 0.02700358, "sbc_to_revenue": 0, "debt_to_equity": 2.49462522, "net_debt_to_ebitda": 5.12025349, "debt_to_assets": 0.53930769, "interest_coverage": 1.83981239, "current_ratio": 3.53345548, "quick_ratio": 3.37944196, "net_debt": 690799000, "revenue_growth_1y": 0.44213783, "revenue_growth_3y_cagr": 0.27720064, "revenue_growth_5y_cagr": null, "eps_growth_1y": 4.18217262, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.50172415, "book_value_growth_1y": 0.95036614, "piotroski_f_score": 4, "altman_z_score": 4.69070117, "earnings_stability_5y": 0.96767, "revenue_stability_5y": 0.318988, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18737673, "price_return_3m": -0.50825542, "price_return_6m": -0.24461421, "price_return_9m": -0.20921305, "price_return_12m": 0.06437029, "price_return_12m_ex1m": 0.30979548, "distance_from_52w_high": -0.5443318, "distance_from_52w_low": 0.09817859, "relative_strength": -0.03559329, "local_beta": 0.0021, "volatility_252d": 0.736623, "volatility_60d": 1.683064, "max_drawdown_12m": -0.5443318, "revenue_ttm": 522586000, "gross_profit_ttm": 183012000, "ebit_ttm": 84337000, "ebitda_ttm": 134915000, "net_income_ttm": 29958000, "eps_diluted_ttm": 0.22605376, "operating_cash_flow_ttm": -8326000, "capital_expenditure_ttm": 22669000, "fcf_ttm": 14343000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45840000, "cash_and_equivalents": 73798000, "total_current_assets": 370292000, "total_current_liabilities": 104796000, "net_ppe": null, "total_assets": 1417738000, "total_debt": 764597000, "total_equity": 405691000, "net_working_capital": 204115000, "book_value_per_share": 3.06121818, "retained_earnings": 16823000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -433978000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 97, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 92, "rank_pcf": 50, "rank_ev_ebitda": 94, "rank_ev_ebit": 96, "rank_earnings_yield": 97, "rank_fcf_yield": 86, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 53, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 64, "rank_fcf_margin": 84, "rank_piotroski": 84, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 56, "value_composite": 97, "quality_composite": 94, "momentum_composite": 35, "growth_composite": 3, "yield_composite": 96, "svqf_composite": 98, "vc1_composite": 97, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 99, "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": 49.44, "os": 0.04, "value": 0.03, "quality": 0.06, "momentum": 0.65, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 218.709, "earnings_yield": 0.0046, "shareholder_yield": 0, "roe": 0.0738, "momentum_12_1": 0.3098, "complete_fields": { "id": 4386, "ticker_id": 2421, "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": "2026-06-07T06:53:33.160536+00:00", "batch_id": "", "os_score_delta": null, "price_close": 49.44, "market_cap": 6552085440, "market_cap_usd": 6552085440, "enterprise_value": 7242884440, "shares_outstanding": 132526000, "fx_rate_to_usd": null, "pe_ratio": 218.70904066, "pb_ratio": 16.15043331, "ptbv_ratio": null, "ps_ratio": 12.5378128, "pcf_ratio": null, "pfcf_ratio": 456.81415603, "ev_ebitda": 53.68479739, "ev_ebit": 85.88027129, "ev_sales": 13.85969858, "ev_fcf": 504.97695322, "earnings_yield": 0.00457228, "fcf_yield": 0.00198029, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.35020456, "operating_margin": 0.16138396, "net_margin": 0.05732645, "ebitda_margin": 0.25816803, "fcf_margin": 0.0274462, "roe": 0.07384438, "roa": 0.02113084, "roic": 0.05403415, "roc_greenblatt": null, "asset_turnover": 0.36860548, "cash_conversion": 0.47877028, "accruals_ratio": 0.02700358, "sbc_to_revenue": 0, "debt_to_equity": 2.49462522, "net_debt_to_ebitda": 5.12025349, "debt_to_assets": 0.53930769, "interest_coverage": 1.83981239, "current_ratio": 3.53345548, "quick_ratio": 3.37944196, "net_debt": 690799000, "revenue_growth_1y": 0.44213783, "revenue_growth_3y_cagr": 0.27720064, "revenue_growth_5y_cagr": null, "eps_growth_1y": 4.18217262, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.50172415, "book_value_growth_1y": 0.95036614, "piotroski_f_score": 4, "altman_z_score": 4.69070117, "earnings_stability_5y": 0.96767, "revenue_stability_5y": 0.318988, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.18737673, "price_return_3m": -0.50825542, "price_return_6m": -0.24461421, "price_return_9m": -0.20921305, "price_return_12m": 0.06437029, "price_return_12m_ex1m": 0.30979548, "distance_from_52w_high": -0.5443318, "distance_from_52w_low": 0.09817859, "relative_strength": -0.03559329, "local_beta": 0.0021, "volatility_252d": 0.736623, "volatility_60d": 1.683064, "max_drawdown_12m": -0.5443318, "revenue_ttm": 522586000, "gross_profit_ttm": 183012000, "ebit_ttm": 84337000, "ebitda_ttm": 134915000, "net_income_ttm": 29958000, "eps_diluted_ttm": 0.22605376, "operating_cash_flow_ttm": -8326000, "capital_expenditure_ttm": 22669000, "fcf_ttm": 14343000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 45840000, "cash_and_equivalents": 73798000, "total_current_assets": 370292000, "total_current_liabilities": 104796000, "net_ppe": null, "total_assets": 1417738000, "total_debt": 764597000, "total_equity": 405691000, "net_working_capital": 204115000, "book_value_per_share": 3.06121818, "retained_earnings": 16823000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -433978000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 97, "rank_pb": 94, "rank_ptbv": 50, "rank_ps": 92, "rank_pcf": 50, "rank_ev_ebitda": 94, "rank_ev_ebit": 96, "rank_earnings_yield": 97, "rank_fcf_yield": 86, "rank_dividend_yield": 94, "rank_shareholder_yield": 94, "rank_total_yield": 94, "rank_roe": 53, "rank_roc": 50, "rank_roic": 59, "rank_gross_margin": 64, "rank_fcf_margin": 84, "rank_piotroski": 84, "rank_accruals": 91, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 10, "rank_momentum_12m": 58, "rank_momentum_12m_ex1m": 36, "rank_relative_strength": 56, "value_composite": 97, "quality_composite": 94, "momentum_composite": 35, "growth_composite": 3, "yield_composite": 96, "svqf_composite": 98, "vc1_composite": 97, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 96, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 99, "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 471500000, "cost_of_revenue": 281474000, "gross_profit": 190026000, "ebit": 77089000, "ebitda": 119826000, "pretax_income": 32522000, "tax_provision": 15156000, "net_income": 17366000, "net_income_to_common": 17366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33959000, "total_current_assets": 291403000, "total_assets": 1142666000, "short_term_debt": 10052000, "long_term_debt": 495312000, "total_debt": 505364000, "total_liabilities": 759975000, "total_equity": 382691000, "shares_outstanding": 132322000, "goodwill_and_intangibles": 638401000 }, "cash_flow": { "operating_cash_flow": -22119000, "capital_expenditure": 20336000, "free_cash_flow": -1783000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287036, "ticker_id": 2421, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77089000", "ebitda": "119826000", "netIncome": "17366000", "grossProfit": "190026000", "depreciation": "None", "totalRevenue": "471500000", "costOfRevenue": "281474000", "interestIncome": "None", "incomeBeforeTax": "32522000", "interestExpense": "44567000", "operatingIncome": "72942000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15156000", "reportedCurrency": "USD", "netInterestIncome": "-44567000", "nonInterestIncome": "None", "operatingExpenses": "117084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42737000", "sellingGeneralAndAdministrative": "84977000", "netIncomeFromContinuingOperations": "17366000" }, "balance": { "goodwill": "352513000", "inventory": "10662000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "1142666000", "longTermDebt": "495312000", "shortTermDebt": "10052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "285888000", "reportedCurrency": "USD", "retainedEarnings": "9029000", "totalLiabilities": "759975000", "otherCurrentAssets": "11768000", "totalCurrentAssets": "291403000", "currentLongTermDebt": "3836000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "851262999", "currentAccountsPayable": "31632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "587308000", "totalShareholderEquity": "382691000", "capitalLeaseObligations": "88160000", "otherCurrentLiabilities": "18870000", "totalCurrentLiabilities": "88667000", "otherNonCurrentLiabilities": "7650000", "totalNonCurrentLiabilities": "671308000", "cashAndShortTermInvestments": "33959000", "commonStockSharesOutstanding": "132322000", "intangibleAssetsExcludingGoodwill": "285888000", "cashAndCashEquivalentsAtCarryingValue": "33959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17366000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2858000", "operatingCashflow": "-22119000", "capitalExpenditures": "20336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "282819000", "cashflowFromInvestment": "-238271000", "stockBasedCompensation": "1410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42737000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 471500000, "cost_of_revenue": 281474000, "gross_profit": 190026000, "research_and_development": null, "selling_general_admin": 84977000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77089000, "depreciation_amortisation": 42737000, "ebitda": 119826000, "interest_expense": 44567000, "interest_income": null, "other_non_operating": null, "pretax_income": 32522000, "tax_provision": 15156000, "effective_tax_rate": null, "net_income": 17366000, "net_income_continuing_ops": 17366000, "net_income_to_common": 17366000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33959000, "short_term_investments": null, "net_receivables": 235014000, "inventory": 10662000, "other_current_assets": null, "total_current_assets": 291403000, "net_ppe": null, "goodwill": 352513000, "intangible_assets": 285888000, "goodwill_and_intangibles": 638401000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 851262999, "total_assets": 1142666000, "short_term_debt": 10052000, "accounts_payable": 31632000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88667000, "long_term_debt": 495312000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 671308000, "total_liabilities": 759975000, "total_debt": 505364000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9029000, "total_equity": 382691000, "shares_outstanding": 132322000, "operating_cash_flow": -22119000, "stock_based_compensation": 1410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20336000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -238271000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 282819000, "free_cash_flow": -1783000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77089000", "ebitda": "119826000", "netIncome": "17366000", "grossProfit": "190026000", "depreciation": "None", "totalRevenue": "471500000", "costOfRevenue": "281474000", "interestIncome": "None", "incomeBeforeTax": "32522000", "interestExpense": "44567000", "operatingIncome": "72942000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15156000", "reportedCurrency": "USD", "netInterestIncome": "-44567000", "nonInterestIncome": "None", "operatingExpenses": "117084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281474000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42737000", "sellingGeneralAndAdministrative": "84977000", "netIncomeFromContinuingOperations": "17366000" }, "balance": { "goodwill": "352513000", "inventory": "10662000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "1142666000", "longTermDebt": "495312000", "shortTermDebt": "10052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "285888000", "reportedCurrency": "USD", "retainedEarnings": "9029000", "totalLiabilities": "759975000", "otherCurrentAssets": "11768000", "totalCurrentAssets": "291403000", "currentLongTermDebt": "3836000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "851262999", "currentAccountsPayable": "31632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "587308000", "totalShareholderEquity": "382691000", "capitalLeaseObligations": "88160000", "otherCurrentLiabilities": "18870000", "totalCurrentLiabilities": "88667000", "otherNonCurrentLiabilities": "7650000", "totalNonCurrentLiabilities": "671308000", "cashAndShortTermInvestments": "33959000", "commonStockSharesOutstanding": "132322000", "intangibleAssetsExcludingGoodwill": "285888000", "cashAndCashEquivalentsAtCarryingValue": "33959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17366000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2858000", "operatingCashflow": "-22119000", "capitalExpenditures": "20336000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "282819000", "cashflowFromInvestment": "-238271000", "stockBasedCompensation": "1410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42737000", "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 345251000, "cost_of_revenue": 213140000, "gross_profit": 132111000, "ebit": 65062000, "ebitda": 97858000, "pretax_income": 14329000, "tax_provision": 1628000, "net_income": 12701000, "net_income_to_common": 12701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11529770, "total_current_assets": 201710564, "total_assets": 773960496, "short_term_debt": 12652180, "long_term_debt": 351920421, "total_debt": 364572601, "total_liabilities": 577964129, "total_equity": 195996367, "shares_outstanding": 132174592, "goodwill_and_intangibles": 434098371 }, "cash_flow": { "operating_cash_flow": 26645535, "capital_expenditure": 15251761, "free_cash_flow": 41897296, "dividends_paid": 155911, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287041, "ticker_id": 2421, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65062000", "ebitda": "97858000", "netIncome": "12701000", "grossProfit": "132111000", "depreciation": "None", "totalRevenue": "345251000", "costOfRevenue": "213140000", "interestIncome": "None", "incomeBeforeTax": "14329000", "interestExpense": "50732903", "operatingIncome": "63560000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1628000", "reportedCurrency": "USD", "netInterestIncome": "-50732903", "nonInterestIncome": "None", "operatingExpenses": "68551000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32796000", "sellingGeneralAndAdministrative": "43846000", "netIncomeFromContinuingOperations": "12701039" }, "balance": { "goodwill": "225145688", "inventory": "9883376", "commonStock": "204257994", "currentDebt": "None", "investments": "None", "totalAssets": "773960496", "longTermDebt": "351920421", "shortTermDebt": "12652180", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208952683", "reportedCurrency": "USD", "retainedEarnings": "-8336705", "totalLiabilities": "577964129", "otherCurrentAssets": "17855981", "totalCurrentAssets": "201710564", "currentLongTermDebt": "7139585", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162441437", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "572249932", "currentAccountsPayable": "28295681", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447867896", "totalShareholderEquity": "195996367", "capitalLeaseObligations": "88807890", "otherCurrentLiabilities": "23735844", "totalCurrentLiabilities": "114605283", "otherNonCurrentLiabilities": "2773077", "totalNonCurrentLiabilities": "463358846", "cashAndShortTermInvestments": "11529770", "commonStockSharesOutstanding": "132174592", "intangibleAssetsExcludingGoodwill": "208952683", "cashAndCashEquivalentsAtCarryingValue": "11529770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12701039", "profitLoss": "None", "dividendPayout": "155911", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-43808", "operatingCashflow": "26645535", "capitalExpenditures": "15251761", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25665687", "cashflowFromInvestment": "-46236162", "stockBasedCompensation": "993143", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155911", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155911", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32796352", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 345251000, "cost_of_revenue": 213140000, "gross_profit": 132111000, "research_and_development": null, "selling_general_admin": 43846000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65062000, "depreciation_amortisation": 32796000, "ebitda": 97858000, "interest_expense": 50732903, "interest_income": null, "other_non_operating": null, "pretax_income": 14329000, "tax_provision": 1628000, "effective_tax_rate": null, "net_income": 12701000, "net_income_continuing_ops": 12701039, "net_income_to_common": 12701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11529770, "short_term_investments": null, "net_receivables": 162441437, "inventory": 9883376, "other_current_assets": null, "total_current_assets": 201710564, "net_ppe": null, "goodwill": 225145688, "intangible_assets": 208952683, "goodwill_and_intangibles": 434098371, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 572249932, "total_assets": 773960496, "short_term_debt": 12652180, "accounts_payable": 28295681, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114605283, "long_term_debt": 351920421, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 463358846, "total_liabilities": 577964129, "total_debt": 364572601, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8336705, "total_equity": 195996367, "shares_outstanding": 132174592, "operating_cash_flow": 26645535, "stock_based_compensation": 993143, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15251761, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46236162, "dividends_paid": 155911, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25665687, "free_cash_flow": 41897296, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65062000", "ebitda": "97858000", "netIncome": "12701000", "grossProfit": "132111000", "depreciation": "None", "totalRevenue": "345251000", "costOfRevenue": "213140000", "interestIncome": "None", "incomeBeforeTax": "14329000", "interestExpense": "50732903", "operatingIncome": "63560000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1628000", "reportedCurrency": "USD", "netInterestIncome": "-50732903", "nonInterestIncome": "None", "operatingExpenses": "68551000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "213140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32796000", "sellingGeneralAndAdministrative": "43846000", "netIncomeFromContinuingOperations": "12701039" }, "balance": { "goodwill": "225145688", "inventory": "9883376", "commonStock": "204257994", "currentDebt": "None", "investments": "None", "totalAssets": "773960496", "longTermDebt": "351920421", "shortTermDebt": "12652180", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208952683", "reportedCurrency": "USD", "retainedEarnings": "-8336705", "totalLiabilities": "577964129", "otherCurrentAssets": "17855981", "totalCurrentAssets": "201710564", "currentLongTermDebt": "7139585", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162441437", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "572249932", "currentAccountsPayable": "28295681", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447867896", "totalShareholderEquity": "195996367", "capitalLeaseObligations": "88807890", "otherCurrentLiabilities": "23735844", "totalCurrentLiabilities": "114605283", "otherNonCurrentLiabilities": "2773077", "totalNonCurrentLiabilities": "463358846", "cashAndShortTermInvestments": "11529770", "commonStockSharesOutstanding": "132174592", "intangibleAssetsExcludingGoodwill": "208952683", "cashAndCashEquivalentsAtCarryingValue": "11529770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12701039", "profitLoss": "None", "dividendPayout": "155911", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-43808", "operatingCashflow": "26645535", "capitalExpenditures": "15251761", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25665687", "cashflowFromInvestment": "-46236162", "stockBasedCompensation": "993143", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "155911", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155911", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32796352", "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 280705000, "cost_of_revenue": 175156000, "gross_profit": 105549000, "ebit": 49057000, "ebitda": 76236000, "pretax_income": 1190000, "tax_provision": -3169000, "net_income": 4359000, "net_income_to_common": 4359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5454710, "total_current_assets": 157694297, "total_assets": 710832054, "short_term_debt": 9907384, "long_term_debt": 318023538, "total_debt": 327930922, "total_liabilities": 528372721, "total_equity": 182459333, "shares_outstanding": 132174592, "goodwill_and_intangibles": 424830286 }, "cash_flow": { "operating_cash_flow": 20326561, "capital_expenditure": 16775297, "free_cash_flow": 37101858, "dividends_paid": 788592, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287046, "ticker_id": 2421, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49057000", "ebitda": "76236000", "netIncome": "4359000", "grossProfit": "105549000", "depreciation": "None", "totalRevenue": "280705000", "costOfRevenue": "175156000", "interestIncome": "None", "incomeBeforeTax": "1190000", "interestExpense": "47867005", "operatingIncome": "48494000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3169000", "reportedCurrency": "USD", "netInterestIncome": "-47867005", "nonInterestIncome": "None", "operatingExpenses": "57055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27179000", "sellingGeneralAndAdministrative": "36183412", "netIncomeFromContinuingOperations": "4359405" }, "balance": { "goodwill": "217273414", "inventory": "9839569", "commonStock": "203420762", "currentDebt": "None", "investments": "None", "totalAssets": "710832054", "longTermDebt": "318023538", "shortTermDebt": "9907384", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "207556872", "reportedCurrency": "USD", "retainedEarnings": "-21037745", "totalLiabilities": "528372721", "otherCurrentAssets": "2618450", "totalCurrentAssets": "157694297", "currentLongTermDebt": "6264585", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "139781568", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553137757", "currentAccountsPayable": "21041638", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409332226", "totalShareholderEquity": "182459333", "capitalLeaseObligations": "85044103", "otherCurrentLiabilities": "12474387", "totalCurrentLiabilities": "87069953", "otherNonCurrentLiabilities": "4997462", "totalNonCurrentLiabilities": "441302768", "cashAndShortTermInvestments": "5454710", "commonStockSharesOutstanding": "132174592", "intangibleAssetsExcludingGoodwill": "207556872", "cashAndCashEquivalentsAtCarryingValue": "5454710", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4359405", "profitLoss": "None", "dividendPayout": "788592", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7571322", "operatingCashflow": "20326561", "capitalExpenditures": "16775297", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5285828", "cashflowFromInvestment": "-16211837", "stockBasedCompensation": "1291244", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "788592", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-788592", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27179214", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 280705000, "cost_of_revenue": 175156000, "gross_profit": 105549000, "research_and_development": null, "selling_general_admin": 36183412, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49057000, "depreciation_amortisation": 27179000, "ebitda": 76236000, "interest_expense": 47867005, "interest_income": null, "other_non_operating": null, "pretax_income": 1190000, "tax_provision": -3169000, "effective_tax_rate": null, "net_income": 4359000, "net_income_continuing_ops": 4359405, "net_income_to_common": 4359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5454710, "short_term_investments": null, "net_receivables": 139781568, "inventory": 9839569, "other_current_assets": null, "total_current_assets": 157694297, "net_ppe": null, "goodwill": 217273414, "intangible_assets": 207556872, "goodwill_and_intangibles": 424830286, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 553137757, "total_assets": 710832054, "short_term_debt": 9907384, "accounts_payable": 21041638, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87069953, "long_term_debt": 318023538, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 441302768, "total_liabilities": 528372721, "total_debt": 327930922, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21037745, "total_equity": 182459333, "shares_outstanding": 132174592, "operating_cash_flow": 20326561, "stock_based_compensation": 1291244, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16775297, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16211837, "dividends_paid": 788592, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5285828, "free_cash_flow": 37101858, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "49057000", "ebitda": "76236000", "netIncome": "4359000", "grossProfit": "105549000", "depreciation": "None", "totalRevenue": "280705000", "costOfRevenue": "175156000", "interestIncome": "None", "incomeBeforeTax": "1190000", "interestExpense": "47867005", "operatingIncome": "48494000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3169000", "reportedCurrency": "USD", "netInterestIncome": "-47867005", "nonInterestIncome": "None", "operatingExpenses": "57055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175156000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27179000", "sellingGeneralAndAdministrative": "36183412", "netIncomeFromContinuingOperations": "4359405" }, "balance": { "goodwill": "217273414", "inventory": "9839569", "commonStock": "203420762", "currentDebt": "None", "investments": "None", "totalAssets": "710832054", "longTermDebt": "318023538", "shortTermDebt": "9907384", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "207556872", "reportedCurrency": "USD", "retainedEarnings": "-21037745", "totalLiabilities": "528372721", "otherCurrentAssets": "2618450", "totalCurrentAssets": "157694297", "currentLongTermDebt": "6264585", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "139781568", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553137757", "currentAccountsPayable": "21041638", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409332226", "totalShareholderEquity": "182459333", "capitalLeaseObligations": "85044103", "otherCurrentLiabilities": "12474387", "totalCurrentLiabilities": "87069953", "otherNonCurrentLiabilities": "4997462", "totalNonCurrentLiabilities": "441302768", "cashAndShortTermInvestments": "5454710", "commonStockSharesOutstanding": "132174592", "intangibleAssetsExcludingGoodwill": "207556872", "cashAndCashEquivalentsAtCarryingValue": "5454710", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4359405", "profitLoss": "None", "dividendPayout": "788592", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7571322", "operatingCashflow": "20326561", "capitalExpenditures": "16775297", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5285828", "cashflowFromInvestment": "-16211837", "stockBasedCompensation": "1291244", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "788592", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-788592", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27179214", "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 226310299, "cost_of_revenue": 145364015, "gross_profit": 80946284, "ebit": 20229226, "ebitda": 55211060, "pretax_income": -17271532, "tax_provision": -3172913, "net_income": -14098619, "net_income_to_common": -14098619, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6625814, "total_current_assets": 119732690, "total_assets": 682593156, "short_term_debt": 12255803, "long_term_debt": 320237321, "total_debt": 332493124, "total_liabilities": 504996303, "total_equity": 177596853, "shares_outstanding": 132174592, "goodwill_and_intangibles": 439236190 }, "cash_flow": { "operating_cash_flow": -5892750, "capital_expenditure": 21268504, "free_cash_flow": 15375754, "dividends_paid": 109352, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287047, "ticker_id": 2421, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20229226", "ebitda": "55211060", "netIncome": "-14098619", "grossProfit": "80946284", "depreciation": "None", "totalRevenue": "226310299", "costOfRevenue": "145364015", "interestIncome": "None", "incomeBeforeTax": "-17271532", "interestExpense": "37500758", "operatingIncome": "20434830", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3172913", "reportedCurrency": "USD", "netInterestIncome": "-37500758", "nonInterestIncome": "None", "operatingExpenses": "60511454", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145364015", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34981834", "sellingGeneralAndAdministrative": "29599011", "netIncomeFromContinuingOperations": "-14098619" }, "balance": { "goodwill": "217273414", "inventory": "2268247", "commonStock": "202918110", "currentDebt": "None", "investments": "None", "totalAssets": "682593156", "longTermDebt": "320237321", "shortTermDebt": "12255803", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "221962776", "reportedCurrency": "USD", "retainedEarnings": "-25397150", "totalLiabilities": "504996303", "otherCurrentAssets": "1924951", "totalCurrentAssets": "119732690", "currentLongTermDebt": "6264585", "longTermInvestments": "563460", "shortTermInvestments": "None", "currentNetReceivables": "108913678", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "562860466", "currentAccountsPayable": "12919879", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "403578991", "totalShareholderEquity": "177596853", "capitalLeaseObligations": "77077085", "otherCurrentLiabilities": "14645566", "totalCurrentLiabilities": "58304000", "otherNonCurrentLiabilities": "7781190", "totalNonCurrentLiabilities": "446692303", "cashAndShortTermInvestments": "6625814", "commonStockSharesOutstanding": "132174592", "intangibleAssetsExcludingGoodwill": "221962776", "cashAndCashEquivalentsAtCarryingValue": "6625814", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14098619", "profitLoss": "None", "dividendPayout": "109352", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2167145", "operatingCashflow": "-5892750", "capitalExpenditures": "21268504", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16730570", "cashflowFromInvestment": "-21258081", "stockBasedCompensation": "1603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109352", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109352", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34981834", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 226310299, "cost_of_revenue": 145364015, "gross_profit": 80946284, "research_and_development": null, "selling_general_admin": 29599011, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20229226, "depreciation_amortisation": 34981834, "ebitda": 55211060, "interest_expense": 37500758, "interest_income": null, "other_non_operating": null, "pretax_income": -17271532, "tax_provision": -3172913, "effective_tax_rate": null, "net_income": -14098619, "net_income_continuing_ops": -14098619, "net_income_to_common": -14098619, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6625814, "short_term_investments": null, "net_receivables": 108913678, "inventory": 2268247, "other_current_assets": null, "total_current_assets": 119732690, "net_ppe": null, "goodwill": 217273414, "intangible_assets": 221962776, "goodwill_and_intangibles": 439236190, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 562860466, "total_assets": 682593156, "short_term_debt": 12255803, "accounts_payable": 12919879, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 58304000, "long_term_debt": 320237321, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 446692303, "total_liabilities": 504996303, "total_debt": 332493124, "preferred_stock": null, "minority_interest": null, "retained_earnings": -25397150, "total_equity": 177596853, "shares_outstanding": 132174592, "operating_cash_flow": -5892750, "stock_based_compensation": 1603000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21268504, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21258081, "dividends_paid": 109352, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16730570, "free_cash_flow": 15375754, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20229226", "ebitda": "55211060", "netIncome": "-14098619", "grossProfit": "80946284", "depreciation": "None", "totalRevenue": "226310299", "costOfRevenue": "145364015", "interestIncome": "None", "incomeBeforeTax": "-17271532", "interestExpense": "37500758", "operatingIncome": "20434830", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3172913", "reportedCurrency": "USD", "netInterestIncome": "-37500758", "nonInterestIncome": "None", "operatingExpenses": "60511454", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145364015", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34981834", "sellingGeneralAndAdministrative": "29599011", "netIncomeFromContinuingOperations": "-14098619" }, "balance": { "goodwill": "217273414", "inventory": "2268247", "commonStock": "202918110", "currentDebt": "None", "investments": "None", "totalAssets": "682593156", "longTermDebt": "320237321", "shortTermDebt": "12255803", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "221962776", "reportedCurrency": "USD", "retainedEarnings": "-25397150", "totalLiabilities": "504996303", "otherCurrentAssets": "1924951", "totalCurrentAssets": "119732690", "currentLongTermDebt": "6264585", "longTermInvestments": "563460", "shortTermInvestments": "None", "currentNetReceivables": "108913678", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "562860466", "currentAccountsPayable": "12919879", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "403578991", "totalShareholderEquity": "177596853", "capitalLeaseObligations": "77077085", "otherCurrentLiabilities": "14645566", "totalCurrentLiabilities": "58304000", "otherNonCurrentLiabilities": "7781190", "totalNonCurrentLiabilities": "446692303", "cashAndShortTermInvestments": "6625814", "commonStockSharesOutstanding": "132174592", "intangibleAssetsExcludingGoodwill": "221962776", "cashAndCashEquivalentsAtCarryingValue": "6625814", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14098619", "profitLoss": "None", "dividendPayout": "109352", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "2167145", "operatingCashflow": "-5892750", "capitalExpenditures": "21268504", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16730570", "cashflowFromInvestment": "-21258081", "stockBasedCompensation": "1603000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109352", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109352", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34981834", "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 151210000, "cost_of_revenue": 87345000, "gross_profit": 63865000, "ebit": 21278000, "ebitda": 37911000, "pretax_income": 8632000, "tax_provision": 838000, "net_income": 7794000, "net_income_to_common": 7794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73798000, "total_current_assets": 370292000, "total_assets": 1417738000, "short_term_debt": 12417000, "long_term_debt": 752180000, "total_debt": 764597000, "total_liabilities": 1012047000, "total_equity": 405691000, "shares_outstanding": 132526000, "goodwill_and_intangibles": 839669000 }, "cash_flow": { "operating_cash_flow": 209000, "capital_expenditure": 7375000, "free_cash_flow": 7584000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287034, "ticker_id": 2421, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21278000", "ebitda": "37911000", "netIncome": "7794000", "grossProfit": "63865000", "depreciation": "None", "totalRevenue": "151210000", "costOfRevenue": "87345000", "interestIncome": "None", "incomeBeforeTax": "8632000", "interestExpense": "12646000", "operatingIncome": "21452000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "838000", "reportedCurrency": "USD", "netInterestIncome": "-12646000", "nonInterestIncome": "None", "operatingExpenses": "42413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16633000", "sellingGeneralAndAdministrative": "28450000", "netIncomeFromContinuingOperations": "7794000" }, "balance": { "goodwill": "439210000", "inventory": "16140000", "commonStock": "133000", "currentDebt": "None", "investments": "None", "totalAssets": "1417738000", "longTermDebt": "752180000", "shortTermDebt": "12417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "400459000", "reportedCurrency": "USD", "retainedEarnings": "16823000", "totalLiabilities": "1012047000", "otherCurrentAssets": "12370000", "totalCurrentAssets": "370292000", "currentLongTermDebt": "5610000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267983999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047446000", "currentAccountsPayable": "38425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "866992000", "totalShareholderEquity": "405691000", "capitalLeaseObligations": "109202000", "otherCurrentLiabilities": "23096000", "totalCurrentLiabilities": "104796000", "otherNonCurrentLiabilities": "6928000", "totalNonCurrentLiabilities": "907251000", "cashAndShortTermInvestments": "73798000", "commonStockSharesOutstanding": "132526000", "intangibleAssetsExcludingGoodwill": "400459000", "cashAndCashEquivalentsAtCarryingValue": "73798000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7794000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4319000", "operatingCashflow": "209000", "capitalExpenditures": "7375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "257155000", "cashflowFromInvestment": "-217525000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 151210000, "cost_of_revenue": 87345000, "gross_profit": 63865000, "research_and_development": null, "selling_general_admin": 28450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21278000, "depreciation_amortisation": 16633000, "ebitda": 37911000, "interest_expense": 12646000, "interest_income": null, "other_non_operating": null, "pretax_income": 8632000, "tax_provision": 838000, "effective_tax_rate": null, "net_income": 7794000, "net_income_continuing_ops": 7794000, "net_income_to_common": 7794000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73798000, "short_term_investments": null, "net_receivables": 267983999, "inventory": 16140000, "other_current_assets": null, "total_current_assets": 370292000, "net_ppe": null, "goodwill": 439210000, "intangible_assets": 400459000, "goodwill_and_intangibles": 839669000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1047446000, "total_assets": 1417738000, "short_term_debt": 12417000, "accounts_payable": 38425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104796000, "long_term_debt": 752180000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 907251000, "total_liabilities": 1012047000, "total_debt": 764597000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16823000, "total_equity": 405691000, "shares_outstanding": 132526000, "operating_cash_flow": 209000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -217525000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 257155000, "free_cash_flow": 7584000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21278000", "ebitda": "37911000", "netIncome": "7794000", "grossProfit": "63865000", "depreciation": "None", "totalRevenue": "151210000", "costOfRevenue": "87345000", "interestIncome": "None", "incomeBeforeTax": "8632000", "interestExpense": "12646000", "operatingIncome": "21452000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "838000", "reportedCurrency": "USD", "netInterestIncome": "-12646000", "nonInterestIncome": "None", "operatingExpenses": "42413000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16633000", "sellingGeneralAndAdministrative": "28450000", "netIncomeFromContinuingOperations": "7794000" }, "balance": { "goodwill": "439210000", "inventory": "16140000", "commonStock": "133000", "currentDebt": "None", "investments": "None", "totalAssets": "1417738000", "longTermDebt": "752180000", "shortTermDebt": "12417000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "400459000", "reportedCurrency": "USD", "retainedEarnings": "16823000", "totalLiabilities": "1012047000", "otherCurrentAssets": "12370000", "totalCurrentAssets": "370292000", "currentLongTermDebt": "5610000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "267983999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1047446000", "currentAccountsPayable": "38425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "866992000", "totalShareholderEquity": "405691000", "capitalLeaseObligations": "109202000", "otherCurrentLiabilities": "23096000", "totalCurrentLiabilities": "104796000", "otherNonCurrentLiabilities": "6928000", "totalNonCurrentLiabilities": "907251000", "cashAndShortTermInvestments": "73798000", "commonStockSharesOutstanding": "132526000", "intangibleAssetsExcludingGoodwill": "400459000", "cashAndCashEquivalentsAtCarryingValue": "73798000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7794000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-4319000", "operatingCashflow": "209000", "capitalExpenditures": "7375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "257155000", "cashflowFromInvestment": "-217525000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16632000", "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 134492000, "cost_of_revenue": 112306000, "gross_profit": 22186000, "ebit": 20712000, "ebitda": 33966000, "pretax_income": 13560000, "tax_provision": 5847000, "net_income": 7713000, "net_income_to_common": 7713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33959000, "total_current_assets": 291403000, "total_assets": 1104096000, "short_term_debt": 10052000, "long_term_debt": 495312000, "total_debt": 505364000, "total_liabilities": 632738000, "total_equity": 471358000, "shares_outstanding": 132322000, "goodwill_and_intangibles": 638401000 }, "cash_flow": { "operating_cash_flow": 8705000, "capital_expenditure": 4696000, "free_cash_flow": 13401000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287035, "ticker_id": 2421, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20712000", "ebitda": "33966000", "netIncome": "7713000", "grossProfit": "22186000", "depreciation": "None", "totalRevenue": "134492000", "costOfRevenue": "112306000", "interestIncome": "None", "incomeBeforeTax": "13560000", "interestExpense": "11299000", "operatingIncome": "21063000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5847000", "reportedCurrency": "USD", "netInterestIncome": "-11299000", "nonInterestIncome": "None", "operatingExpenses": "1123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13254000", "sellingGeneralAndAdministrative": "22942000", "netIncomeFromContinuingOperations": "7713000" }, "balance": { "goodwill": "352513000", "inventory": "10662000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "1104096000", "longTermDebt": "495312000", "shortTermDebt": "10052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "285888000", "reportedCurrency": "USD", "retainedEarnings": "9029000", "totalLiabilities": "632738000", "otherCurrentAssets": "11768000", "totalCurrentAssets": "291403000", "currentLongTermDebt": "3836000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "812693000", "currentAccountsPayable": "31632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "587308000", "totalShareholderEquity": "471358000", "capitalLeaseObligations": "88160000", "otherCurrentLiabilities": "41684000", "totalCurrentLiabilities": "88667000", "otherNonCurrentLiabilities": "7650000", "totalNonCurrentLiabilities": "632738000", "cashAndShortTermInvestments": "33959000", "commonStockSharesOutstanding": "132322000", "intangibleAssetsExcludingGoodwill": "285888000", "cashAndCashEquivalentsAtCarryingValue": "33959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3895000", "operatingCashflow": "8705000", "capitalExpenditures": "4696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96941000", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12591000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 134492000, "cost_of_revenue": 112306000, "gross_profit": 22186000, "research_and_development": null, "selling_general_admin": 22942000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20712000, "depreciation_amortisation": 13254000, "ebitda": 33966000, "interest_expense": 11299000, "interest_income": null, "other_non_operating": null, "pretax_income": 13560000, "tax_provision": 5847000, "effective_tax_rate": null, "net_income": 7713000, "net_income_continuing_ops": 7713000, "net_income_to_common": 7713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33959000, "short_term_investments": null, "net_receivables": 235014000, "inventory": 10662000, "other_current_assets": null, "total_current_assets": 291403000, "net_ppe": null, "goodwill": 352513000, "intangible_assets": 285888000, "goodwill_and_intangibles": 638401000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 812693000, "total_assets": 1104096000, "short_term_debt": 10052000, "accounts_payable": 31632000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88667000, "long_term_debt": 495312000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 632738000, "total_liabilities": 632738000, "total_debt": 505364000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 9029000, "total_equity": 471358000, "shares_outstanding": 132322000, "operating_cash_flow": 8705000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4696000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96941000, "free_cash_flow": 13401000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20712000", "ebitda": "33966000", "netIncome": "7713000", "grossProfit": "22186000", "depreciation": "None", "totalRevenue": "134492000", "costOfRevenue": "112306000", "interestIncome": "None", "incomeBeforeTax": "13560000", "interestExpense": "11299000", "operatingIncome": "21063000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "5847000", "reportedCurrency": "USD", "netInterestIncome": "-11299000", "nonInterestIncome": "None", "operatingExpenses": "1123000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112306000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13254000", "sellingGeneralAndAdministrative": "22942000", "netIncomeFromContinuingOperations": "7713000" }, "balance": { "goodwill": "352513000", "inventory": "10662000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "1104096000", "longTermDebt": "495312000", "shortTermDebt": "10052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "285888000", "reportedCurrency": "USD", "retainedEarnings": "9029000", "totalLiabilities": "632738000", "otherCurrentAssets": "11768000", "totalCurrentAssets": "291403000", "currentLongTermDebt": "3836000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "235014000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "812693000", "currentAccountsPayable": "31632000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "587308000", "totalShareholderEquity": "471358000", "capitalLeaseObligations": "88160000", "otherCurrentLiabilities": "41684000", "totalCurrentLiabilities": "88667000", "otherNonCurrentLiabilities": "7650000", "totalNonCurrentLiabilities": "632738000", "cashAndShortTermInvestments": "33959000", "commonStockSharesOutstanding": "132322000", "intangibleAssetsExcludingGoodwill": "285888000", "cashAndCashEquivalentsAtCarryingValue": "33959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7713000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3895000", "operatingCashflow": "8705000", "capitalExpenditures": "4696000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "96941000", "cashflowFromInvestment": "None", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12591000", "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 121787000, "cost_of_revenue": 71847000, "gross_profit": 49940000, "ebit": 21863000, "ebitda": 32833000, "pretax_income": 11861000, "tax_provision": 4217000, "net_income": 7644000, "net_income_to_common": 7644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18665000, "total_current_assets": 260568000, "total_assets": 968079000, "short_term_debt": 8789000, "long_term_debt": 395144000, "total_debt": 403933000, "total_liabilities": 598958000, "total_equity": 369121000, "shares_outstanding": 132322000, "goodwill_and_intangibles": 546968000 }, "cash_flow": { "operating_cash_flow": 131000, "capital_expenditure": 6971000, "free_cash_flow": 7102000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287037, "ticker_id": 2421, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21863000", "ebitda": "32833000", "netIncome": "7644000", "grossProfit": "49940000", "depreciation": "None", "totalRevenue": "121787000", "costOfRevenue": "71847000", "interestIncome": "None", "incomeBeforeTax": "11861000", "interestExpense": "10002000", "operatingIncome": "21812000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4217000", "reportedCurrency": "USD", "netInterestIncome": "-10002000", "nonInterestIncome": "None", "operatingExpenses": "28128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10970000", "sellingGeneralAndAdministrative": "19807000", "netIncomeFromContinuingOperations": "7644000" }, "balance": { "goodwill": "301840000", "inventory": "15379000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "968079000", "longTermDebt": "395144000", "shortTermDebt": "8789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "245128000", "reportedCurrency": "USD", "retainedEarnings": "1316000", "totalLiabilities": "598958000", "otherCurrentAssets": "9361000", "totalCurrentAssets": "260568000", "currentLongTermDebt": "2816000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "707511000", "currentAccountsPayable": "32665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483685000", "totalShareholderEquity": "369121000", "capitalLeaseObligations": "85725000", "otherCurrentLiabilities": "19461000", "totalCurrentLiabilities": "91137000", "otherNonCurrentLiabilities": "2424000", "totalNonCurrentLiabilities": "507821000", "cashAndShortTermInvestments": "18665000", "commonStockSharesOutstanding": "132322000", "intangibleAssetsExcludingGoodwill": "245128000", "cashAndCashEquivalentsAtCarryingValue": "18665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7644000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-640000", "operatingCashflow": "131000", "capitalExpenditures": "6971000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1933000", "cashflowFromInvestment": "-6971000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10970000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 121787000, "cost_of_revenue": 71847000, "gross_profit": 49940000, "research_and_development": null, "selling_general_admin": 19807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21863000, "depreciation_amortisation": 10970000, "ebitda": 32833000, "interest_expense": 10002000, "interest_income": null, "other_non_operating": null, "pretax_income": 11861000, "tax_provision": 4217000, "effective_tax_rate": null, "net_income": 7644000, "net_income_continuing_ops": 7644000, "net_income_to_common": 7644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18665000, "short_term_investments": null, "net_receivables": 217163000, "inventory": 15379000, "other_current_assets": null, "total_current_assets": 260568000, "net_ppe": null, "goodwill": 301840000, "intangible_assets": 245128000, "goodwill_and_intangibles": 546968000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 707511000, "total_assets": 968079000, "short_term_debt": 8789000, "accounts_payable": 32665000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91137000, "long_term_debt": 395144000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 507821000, "total_liabilities": 598958000, "total_debt": 403933000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1316000, "total_equity": 369121000, "shares_outstanding": 132322000, "operating_cash_flow": 131000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6971000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1933000, "free_cash_flow": 7102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21863000", "ebitda": "32833000", "netIncome": "7644000", "grossProfit": "49940000", "depreciation": "None", "totalRevenue": "121787000", "costOfRevenue": "71847000", "interestIncome": "None", "incomeBeforeTax": "11861000", "interestExpense": "10002000", "operatingIncome": "21812000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4217000", "reportedCurrency": "USD", "netInterestIncome": "-10002000", "nonInterestIncome": "None", "operatingExpenses": "28128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10970000", "sellingGeneralAndAdministrative": "19807000", "netIncomeFromContinuingOperations": "7644000" }, "balance": { "goodwill": "301840000", "inventory": "15379000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "968079000", "longTermDebt": "395144000", "shortTermDebt": "8789000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "245128000", "reportedCurrency": "USD", "retainedEarnings": "1316000", "totalLiabilities": "598958000", "otherCurrentAssets": "9361000", "totalCurrentAssets": "260568000", "currentLongTermDebt": "2816000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "707511000", "currentAccountsPayable": "32665000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "483685000", "totalShareholderEquity": "369121000", "capitalLeaseObligations": "85725000", "otherCurrentLiabilities": "19461000", "totalCurrentLiabilities": "91137000", "otherNonCurrentLiabilities": "2424000", "totalNonCurrentLiabilities": "507821000", "cashAndShortTermInvestments": "18665000", "commonStockSharesOutstanding": "132322000", "intangibleAssetsExcludingGoodwill": "245128000", "cashAndCashEquivalentsAtCarryingValue": "18665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7644000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-640000", "operatingCashflow": "131000", "capitalExpenditures": "6971000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1933000", "cashflowFromInvestment": "-6971000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10970000", "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 115097000, "cost_of_revenue": 68076000, "gross_profit": 47021000, "ebit": 20484000, "ebitda": 30205000, "pretax_income": 8591000, "tax_provision": 1784000, "net_income": 6807000, "net_income_to_common": 6807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27438000, "total_current_assets": 242052000, "total_assets": 953929000, "short_term_debt": 8622000, "long_term_debt": 395847000, "total_debt": 404469000, "total_liabilities": 592452000, "total_equity": 361477000, "shares_outstanding": 132322000, "goodwill_and_intangibles": 552984000 }, "cash_flow": { "operating_cash_flow": -17371000, "capital_expenditure": 3627000, "free_cash_flow": -13744000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287038, "ticker_id": 2421, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20484000", "ebitda": "30205000", "netIncome": "6807000", "grossProfit": "47021000", "depreciation": "None", "totalRevenue": "115097000", "costOfRevenue": "68076000", "interestIncome": "None", "incomeBeforeTax": "8591000", "interestExpense": "11893000", "operatingIncome": "20104000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1784000", "reportedCurrency": "USD", "netInterestIncome": "-11893000", "nonInterestIncome": "None", "operatingExpenses": "26917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9721000", "sellingGeneralAndAdministrative": "19288000", "netIncomeFromContinuingOperations": "6807000" }, "balance": { "goodwill": "301840000", "inventory": "14740000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "953929000", "longTermDebt": "395847000", "shortTermDebt": "8622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "251144000", "reportedCurrency": "USD", "retainedEarnings": "-6328000", "totalLiabilities": "592452000", "otherCurrentAssets": "8382000", "totalCurrentAssets": "242052000", "currentLongTermDebt": "2816000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711877000", "currentAccountsPayable": "28056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485784000", "totalShareholderEquity": "361477000", "capitalLeaseObligations": "87121000", "otherCurrentLiabilities": "16480000", "totalCurrentLiabilities": "88159000", "otherNonCurrentLiabilities": "2479000", "totalNonCurrentLiabilities": "504293000", "cashAndShortTermInvestments": "27438000", "commonStockSharesOutstanding": "132322000", "intangibleAssetsExcludingGoodwill": "251144000", "cashAndCashEquivalentsAtCarryingValue": "27438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6807000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "137000", "operatingCashflow": "-17371000", "capitalExpenditures": "3627000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61036000", "cashflowFromInvestment": "-129906000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115097000, "cost_of_revenue": 68076000, "gross_profit": 47021000, "research_and_development": null, "selling_general_admin": 19288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20484000, "depreciation_amortisation": 9721000, "ebitda": 30205000, "interest_expense": 11893000, "interest_income": null, "other_non_operating": null, "pretax_income": 8591000, "tax_provision": 1784000, "effective_tax_rate": null, "net_income": 6807000, "net_income_continuing_ops": 6807000, "net_income_to_common": 6807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27438000, "short_term_investments": null, "net_receivables": 191492000, "inventory": 14740000, "other_current_assets": null, "total_current_assets": 242052000, "net_ppe": null, "goodwill": 301840000, "intangible_assets": 251144000, "goodwill_and_intangibles": 552984000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 711877000, "total_assets": 953929000, "short_term_debt": 8622000, "accounts_payable": 28056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88159000, "long_term_debt": 395847000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 504293000, "total_liabilities": 592452000, "total_debt": 404469000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6328000, "total_equity": 361477000, "shares_outstanding": 132322000, "operating_cash_flow": -17371000, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3627000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 61036000, "free_cash_flow": -13744000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20484000", "ebitda": "30205000", "netIncome": "6807000", "grossProfit": "47021000", "depreciation": "None", "totalRevenue": "115097000", "costOfRevenue": "68076000", "interestIncome": "None", "incomeBeforeTax": "8591000", "interestExpense": "11893000", "operatingIncome": "20104000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1784000", "reportedCurrency": "USD", "netInterestIncome": "-11893000", "nonInterestIncome": "None", "operatingExpenses": "26917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9721000", "sellingGeneralAndAdministrative": "19288000", "netIncomeFromContinuingOperations": "6807000" }, "balance": { "goodwill": "301840000", "inventory": "14740000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "953929000", "longTermDebt": "395847000", "shortTermDebt": "8622000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "251144000", "reportedCurrency": "USD", "retainedEarnings": "-6328000", "totalLiabilities": "592452000", "otherCurrentAssets": "8382000", "totalCurrentAssets": "242052000", "currentLongTermDebt": "2816000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "191492000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "711877000", "currentAccountsPayable": "28056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485784000", "totalShareholderEquity": "361477000", "capitalLeaseObligations": "87121000", "otherCurrentLiabilities": "16480000", "totalCurrentLiabilities": "88159000", "otherNonCurrentLiabilities": "2479000", "totalNonCurrentLiabilities": "504293000", "cashAndShortTermInvestments": "27438000", "commonStockSharesOutstanding": "132322000", "intangibleAssetsExcludingGoodwill": "251144000", "cashAndCashEquivalentsAtCarryingValue": "27438000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6807000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "137000", "operatingCashflow": "-17371000", "capitalExpenditures": "3627000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "61036000", "cashflowFromInvestment": "-129906000", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9721000", "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 100124000, "cost_of_revenue": 60673000, "gross_profit": 39451000, "ebit": 9883000, "ebitda": 19338000, "pretax_income": -1490000, "tax_provision": 3308000, "net_income": -4798000, "net_income_to_common": -4798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113679000, "total_current_assets": 301540000, "total_assets": 875393000, "short_term_debt": 12651000, "long_term_debt": 325419000, "total_debt": 338070000, "total_liabilities": 526475000, "total_equity": 348918000, "shares_outstanding": 132175000, "goodwill_and_intangibles": 429721000 }, "cash_flow": { "operating_cash_flow": -13584000, "capital_expenditure": 5042000, "free_cash_flow": -8542000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287039, "ticker_id": 2421, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9883000", "ebitda": "19338000", "netIncome": "-4798000", "grossProfit": "39451000", "depreciation": "None", "totalRevenue": "100124000", "costOfRevenue": "60673000", "interestIncome": "None", "incomeBeforeTax": "-1490000", "interestExpense": "11373000", "operatingIncome": "9963000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3308000", "reportedCurrency": "USD", "netInterestIncome": "-11373000", "nonInterestIncome": "None", "operatingExpenses": "29488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9455000", "sellingGeneralAndAdministrative": "23177000", "netIncomeFromContinuingOperations": "-4798000" }, "balance": { "goodwill": "225146000", "inventory": "10417000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "875393000", "longTermDebt": "325419000", "shortTermDebt": "12651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "204575000", "reportedCurrency": "USD", "retainedEarnings": "-13135000", "totalLiabilities": "526475000", "otherCurrentAssets": "7522000", "totalCurrentAssets": "301540000", "currentLongTermDebt": "7140000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "573853000", "currentAccountsPayable": "25445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "419672000", "totalShareholderEquity": "348918000", "capitalLeaseObligations": "87113000", "otherCurrentLiabilities": "9351000", "totalCurrentLiabilities": "90265000", "otherNonCurrentLiabilities": "2746000", "totalNonCurrentLiabilities": "436210000", "cashAndShortTermInvestments": "113679000", "commonStockSharesOutstanding": "132175000", "intangibleAssetsExcludingGoodwill": "204575000", "cashAndCashEquivalentsAtCarryingValue": "113679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4798000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-534000", "operatingCashflow": "-13584000", "capitalExpenditures": "5042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126775000", "cashflowFromInvestment": "-11042000", "stockBasedCompensation": "1410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40561", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100124000, "cost_of_revenue": 60673000, "gross_profit": 39451000, "research_and_development": null, "selling_general_admin": 23177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9883000, "depreciation_amortisation": 9455000, "ebitda": 19338000, "interest_expense": 11373000, "interest_income": null, "other_non_operating": null, "pretax_income": -1490000, "tax_provision": 3308000, "effective_tax_rate": null, "net_income": -4798000, "net_income_continuing_ops": -4798000, "net_income_to_common": -4798000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113679000, "short_term_investments": null, "net_receivables": 169922000, "inventory": 10417000, "other_current_assets": null, "total_current_assets": 301540000, "net_ppe": null, "goodwill": 225146000, "intangible_assets": 204575000, "goodwill_and_intangibles": 429721000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 573853000, "total_assets": 875393000, "short_term_debt": 12651000, "accounts_payable": 25445000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90265000, "long_term_debt": 325419000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 436210000, "total_liabilities": 526475000, "total_debt": 338070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13135000, "total_equity": 348918000, "shares_outstanding": 132175000, "operating_cash_flow": -13584000, "stock_based_compensation": 1410000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11042000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 126775000, "free_cash_flow": -8542000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9883000", "ebitda": "19338000", "netIncome": "-4798000", "grossProfit": "39451000", "depreciation": "None", "totalRevenue": "100124000", "costOfRevenue": "60673000", "interestIncome": "None", "incomeBeforeTax": "-1490000", "interestExpense": "11373000", "operatingIncome": "9963000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "3308000", "reportedCurrency": "USD", "netInterestIncome": "-11373000", "nonInterestIncome": "None", "operatingExpenses": "29488000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60673000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9455000", "sellingGeneralAndAdministrative": "23177000", "netIncomeFromContinuingOperations": "-4798000" }, "balance": { "goodwill": "225146000", "inventory": "10417000", "commonStock": "132000", "currentDebt": "None", "investments": "None", "totalAssets": "875393000", "longTermDebt": "325419000", "shortTermDebt": "12651000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "204575000", "reportedCurrency": "USD", "retainedEarnings": "-13135000", "totalLiabilities": "526475000", "otherCurrentAssets": "7522000", "totalCurrentAssets": "301540000", "currentLongTermDebt": "7140000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169922000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "573853000", "currentAccountsPayable": "25445000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "419672000", "totalShareholderEquity": "348918000", "capitalLeaseObligations": "87113000", "otherCurrentLiabilities": "9351000", "totalCurrentLiabilities": "90265000", "otherNonCurrentLiabilities": "2746000", "totalNonCurrentLiabilities": "436210000", "cashAndShortTermInvestments": "113679000", "commonStockSharesOutstanding": "132175000", "intangibleAssetsExcludingGoodwill": "204575000", "cashAndCashEquivalentsAtCarryingValue": "113679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4798000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-534000", "operatingCashflow": "-13584000", "capitalExpenditures": "5042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "126775000", "cashflowFromInvestment": "-11042000", "stockBasedCompensation": "1410000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40561", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9455000", "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 91237969, "cost_of_revenue": 56505305, "gross_profit": 34732664, "ebit": 14372069, "ebitda": 23377370, "pretax_income": 1978247, "tax_provision": 295274, "net_income": 1682973, "net_income_to_common": 1682973, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11529770, "total_current_assets": 201710564, "total_assets": 773960496, "short_term_debt": 12652180, "long_term_debt": 351920421, "total_debt": 364572601, "total_liabilities": 577964129, "total_equity": 195996367, "shares_outstanding": 132174592, "goodwill_and_intangibles": 434098371 }, "cash_flow": { "operating_cash_flow": 7558516, "capital_expenditure": 4112744, "free_cash_flow": 11671260, "dividends_paid": 40561, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287040, "ticker_id": 2421, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14372069", "ebitda": "23377370", "netIncome": "1682973", "grossProfit": "34732664", "depreciation": "None", "totalRevenue": "91237969", "costOfRevenue": "56505305", "interestIncome": "None", "incomeBeforeTax": "1978247", "interestExpense": "None", "operatingIncome": "14372069", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "295274", "reportedCurrency": "USD", "netInterestIncome": "-12738551", "nonInterestIncome": "None", "operatingExpenses": "20360595", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56505305", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9005301", "sellingGeneralAndAdministrative": "13054183", "netIncomeFromContinuingOperations": "1682973" }, "balance": { "goodwill": "225145688", "inventory": "9883376", "commonStock": "204257994", "currentDebt": "None", "investments": "None", "totalAssets": "773960496", "longTermDebt": "351920421", "shortTermDebt": "12652180", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208952683", "reportedCurrency": "USD", "retainedEarnings": "-8336705", "totalLiabilities": "577964129", "otherCurrentAssets": "17855981", "totalCurrentAssets": "201710564", "currentLongTermDebt": "7139585", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162441437", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "572249932", "currentAccountsPayable": "28295681", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447867896", "totalShareholderEquity": "195996367", "capitalLeaseObligations": "88807890", "otherCurrentLiabilities": "23735844", "totalCurrentLiabilities": "114605283", "otherNonCurrentLiabilities": "2773077", "totalNonCurrentLiabilities": "463358846", "cashAndShortTermInvestments": "11529770", "commonStockSharesOutstanding": "132174592", "intangibleAssetsExcludingGoodwill": "208952683", "cashAndCashEquivalentsAtCarryingValue": "11529770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1682973", "profitLoss": "None", "dividendPayout": "40561", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7558516", "capitalExpenditures": "4112744", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "562292", "cashflowFromInvestment": "-4262268", "stockBasedCompensation": "247477", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40561", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40561", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9005301", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91237969, "cost_of_revenue": 56505305, "gross_profit": 34732664, "research_and_development": null, "selling_general_admin": 13054183, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14372069, "depreciation_amortisation": 9005301, "ebitda": 23377370, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 1978247, "tax_provision": 295274, "effective_tax_rate": null, "net_income": 1682973, "net_income_continuing_ops": 1682973, "net_income_to_common": 1682973, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11529770, "short_term_investments": null, "net_receivables": 162441437, "inventory": 9883376, "other_current_assets": null, "total_current_assets": 201710564, "net_ppe": null, "goodwill": 225145688, "intangible_assets": 208952683, "goodwill_and_intangibles": 434098371, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 572249932, "total_assets": 773960496, "short_term_debt": 12652180, "accounts_payable": 28295681, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 114605283, "long_term_debt": 351920421, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 463358846, "total_liabilities": 577964129, "total_debt": 364572601, "preferred_stock": null, "minority_interest": null, "retained_earnings": -8336705, "total_equity": 195996367, "shares_outstanding": 132174592, "operating_cash_flow": 7558516, "stock_based_compensation": 247477, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4112744, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4262268, "dividends_paid": 40561, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 562292, "free_cash_flow": 11671260, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14372069", "ebitda": "23377370", "netIncome": "1682973", "grossProfit": "34732664", "depreciation": "None", "totalRevenue": "91237969", "costOfRevenue": "56505305", "interestIncome": "None", "incomeBeforeTax": "1978247", "interestExpense": "None", "operatingIncome": "14372069", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "295274", "reportedCurrency": "USD", "netInterestIncome": "-12738551", "nonInterestIncome": "None", "operatingExpenses": "20360595", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "56505305", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9005301", "sellingGeneralAndAdministrative": "13054183", "netIncomeFromContinuingOperations": "1682973" }, "balance": { "goodwill": "225145688", "inventory": "9883376", "commonStock": "204257994", "currentDebt": "None", "investments": "None", "totalAssets": "773960496", "longTermDebt": "351920421", "shortTermDebt": "12652180", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "208952683", "reportedCurrency": "USD", "retainedEarnings": "-8336705", "totalLiabilities": "577964129", "otherCurrentAssets": "17855981", "totalCurrentAssets": "201710564", "currentLongTermDebt": "7139585", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "162441437", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "572249932", "currentAccountsPayable": "28295681", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "447867896", "totalShareholderEquity": "195996367", "capitalLeaseObligations": "88807890", "otherCurrentLiabilities": "23735844", "totalCurrentLiabilities": "114605283", "otherNonCurrentLiabilities": "2773077", "totalNonCurrentLiabilities": "463358846", "cashAndShortTermInvestments": "11529770", "commonStockSharesOutstanding": "132174592", "intangibleAssetsExcludingGoodwill": "208952683", "cashAndCashEquivalentsAtCarryingValue": "11529770", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1682973", "profitLoss": "None", "dividendPayout": "40561", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7558516", "capitalExpenditures": "4112744", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "562292", "cashflowFromInvestment": "-4262268", "stockBasedCompensation": "247477", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40561", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-40561", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9005301", "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 85968000, "cost_of_revenue": 52184000, "gross_profit": 33784000, "ebit": 17758000, "ebitda": 25893000, "pretax_income": 5225000, "tax_provision": 933000, "net_income": 4292000, "net_income_to_common": 4292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7671230, "total_current_assets": 173814197, "total_assets": 748473920, "short_term_debt": 11223689, "long_term_debt": 348771649, "total_debt": 359995338, "total_liabilities": 554367443, "total_equity": 0, "shares_outstanding": 132248514, "goodwill_and_intangibles": 438399529 }, "cash_flow": { "operating_cash_flow": 9874000, "capital_expenditure": 4552000, "free_cash_flow": 14426000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287042, "ticker_id": 2421, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17758000", "ebitda": "25893000", "netIncome": "4292000", "grossProfit": "33784000", "depreciation": "None", "totalRevenue": "85968000", "costOfRevenue": "52184000", "interestIncome": "None", "incomeBeforeTax": "5225000", "interestExpense": "12533352", "operatingIncome": "17407000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "933000", "reportedCurrency": "USD", "netInterestIncome": "-12533352", "nonInterestIncome": "None", "operatingExpenses": "16377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8135000", "sellingGeneralAndAdministrative": "11002000", "netIncomeFromContinuingOperations": "4292066" }, "balance": { "goodwill": "225145688", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "748473920", "longTermDebt": "348771649", "shortTermDebt": "11223689", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "213253841", "reportedCurrency": "USD", "retainedEarnings": "-10019679", "totalLiabilities": "554367443", "otherCurrentAssets": "8313213", "totalCurrentAssets": "173814197", "currentLongTermDebt": "6264585", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "157829754", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "574659723", "currentAccountsPayable": "26159587", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442731664", "totalShareholderEquity": "0", "capitalLeaseObligations": "87695430", "otherCurrentLiabilities": "10060969", "totalCurrentLiabilities": "92984849", "otherNonCurrentLiabilities": "1685582", "totalNonCurrentLiabilities": "461382594", "cashAndShortTermInvestments": "7671230", "commonStockSharesOutstanding": "132248514", "intangibleAssetsExcludingGoodwill": "213253841", "cashAndCashEquivalentsAtCarryingValue": "7671230", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4292000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-10911000", "operatingCashflow": "9874000", "capitalExpenditures": "4552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2277000", "cashflowFromInvestment": "-4584000", "stockBasedCompensation": "248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85968000, "cost_of_revenue": 52184000, "gross_profit": 33784000, "research_and_development": null, "selling_general_admin": 11002000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17758000, "depreciation_amortisation": 8135000, "ebitda": 25893000, "interest_expense": 12533352, "interest_income": null, "other_non_operating": null, "pretax_income": 5225000, "tax_provision": 933000, "effective_tax_rate": null, "net_income": 4292000, "net_income_continuing_ops": 4292066, "net_income_to_common": 4292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7671230, "short_term_investments": null, "net_receivables": 157829754, "inventory": null, "other_current_assets": null, "total_current_assets": 173814197, "net_ppe": null, "goodwill": 225145688, "intangible_assets": 213253841, "goodwill_and_intangibles": 438399529, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 574659723, "total_assets": 748473920, "short_term_debt": 11223689, "accounts_payable": 26159587, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92984849, "long_term_debt": 348771649, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 461382594, "total_liabilities": 554367443, "total_debt": 359995338, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10019679, "total_equity": 0, "shares_outstanding": 132248514, "operating_cash_flow": 9874000, "stock_based_compensation": 248000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4552000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4584000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2277000, "free_cash_flow": 14426000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17758000", "ebitda": "25893000", "netIncome": "4292000", "grossProfit": "33784000", "depreciation": "None", "totalRevenue": "85968000", "costOfRevenue": "52184000", "interestIncome": "None", "incomeBeforeTax": "5225000", "interestExpense": "12533352", "operatingIncome": "17407000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "933000", "reportedCurrency": "USD", "netInterestIncome": "-12533352", "nonInterestIncome": "None", "operatingExpenses": "16377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "52184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8135000", "sellingGeneralAndAdministrative": "11002000", "netIncomeFromContinuingOperations": "4292066" }, "balance": { "goodwill": "225145688", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "748473920", "longTermDebt": "348771649", "shortTermDebt": "11223689", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "213253841", "reportedCurrency": "USD", "retainedEarnings": "-10019679", "totalLiabilities": "554367443", "otherCurrentAssets": "8313213", "totalCurrentAssets": "173814197", "currentLongTermDebt": "6264585", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "157829754", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "574659723", "currentAccountsPayable": "26159587", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "442731664", "totalShareholderEquity": "0", "capitalLeaseObligations": "87695430", "otherCurrentLiabilities": "10060969", "totalCurrentLiabilities": "92984849", "otherNonCurrentLiabilities": "1685582", "totalNonCurrentLiabilities": "461382594", "cashAndShortTermInvestments": "7671230", "commonStockSharesOutstanding": "132248514", "intangibleAssetsExcludingGoodwill": "213253841", "cashAndCashEquivalentsAtCarryingValue": "7671230", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4292000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-10911000", "operatingCashflow": "9874000", "capitalExpenditures": "4552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2277000", "cashflowFromInvestment": "-4584000", "stockBasedCompensation": "248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8135000", "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 85039000, "cost_of_revenue": 50445000, "gross_profit": 34594000, "ebit": 18317000, "ebitda": 26623000, "pretax_income": 4916000, "tax_provision": 312000, "net_income": 4604000, "net_income_to_common": 4604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 132322435, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 6143000, "capital_expenditure": 5087000, "free_cash_flow": 11230000, "dividends_paid": 39000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287043, "ticker_id": 2421, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18317000", "ebitda": "26623000", "netIncome": "4604000", "grossProfit": "34594000", "depreciation": "None", "totalRevenue": "85039000", "costOfRevenue": "50445000", "interestIncome": "None", "incomeBeforeTax": "4916000", "interestExpense": "13401000", "operatingIncome": "18281000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "312000", "reportedCurrency": "USD", "netInterestIncome": "-13401000", "nonInterestIncome": "None", "operatingExpenses": "16313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8306000", "sellingGeneralAndAdministrative": "9784000", "netIncomeFromContinuingOperations": "4604000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "132322435", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4604000", "profitLoss": "None", "dividendPayout": "39000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1958000", "operatingCashflow": "6143000", "capitalExpenditures": "5087000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3588000", "cashflowFromInvestment": "-5087000", "stockBasedCompensation": "246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8306000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 85039000, "cost_of_revenue": 50445000, "gross_profit": 34594000, "research_and_development": null, "selling_general_admin": 9784000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18317000, "depreciation_amortisation": 8306000, "ebitda": 26623000, "interest_expense": 13401000, "interest_income": null, "other_non_operating": null, "pretax_income": 4916000, "tax_provision": 312000, "effective_tax_rate": null, "net_income": 4604000, "net_income_continuing_ops": 4604000, "net_income_to_common": 4604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 132322435, "operating_cash_flow": 6143000, "stock_based_compensation": 246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5087000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5087000, "dividends_paid": 39000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3588000, "free_cash_flow": 11230000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18317000", "ebitda": "26623000", "netIncome": "4604000", "grossProfit": "34594000", "depreciation": "None", "totalRevenue": "85039000", "costOfRevenue": "50445000", "interestIncome": "None", "incomeBeforeTax": "4916000", "interestExpense": "13401000", "operatingIncome": "18281000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "312000", "reportedCurrency": "USD", "netInterestIncome": "-13401000", "nonInterestIncome": "None", "operatingExpenses": "16313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50445000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8306000", "sellingGeneralAndAdministrative": "9784000", "netIncomeFromContinuingOperations": "4604000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "132322435", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4604000", "profitLoss": "None", "dividendPayout": "39000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1958000", "operatingCashflow": "6143000", "capitalExpenditures": "5087000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3588000", "cashflowFromInvestment": "-5087000", "stockBasedCompensation": "246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8306000", "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 83006000, "cost_of_revenue": 54006000, "gross_profit": 29000000, "ebit": 14269000, "ebitda": 21619000, "pretax_income": 2209000, "tax_provision": 87000, "net_income": 2122000, "net_income_to_common": 2122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5454710, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": -182459333, "total_equity": 182459333, "shares_outstanding": 123907892, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3070000, "capital_expenditure": 1616000, "free_cash_flow": 4686000, "dividends_paid": 37000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287044, "ticker_id": 2421, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14269000", "ebitda": "21619000", "netIncome": "2122000", "grossProfit": "29000000", "depreciation": "None", "totalRevenue": "83006000", "costOfRevenue": "54006000", "interestIncome": "None", "incomeBeforeTax": "2209000", "interestExpense": "12060000", "operatingIncome": "13499000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "87000", "reportedCurrency": "USD", "netInterestIncome": "-12060000", "nonInterestIncome": "None", "operatingExpenses": "15501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7350000", "sellingGeneralAndAdministrative": "10006000", "netIncomeFromContinuingOperations": "2122000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-182459333", "otherCurrentAssets": "-5454710", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "182459333", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-182459333", "cashAndShortTermInvestments": "5454710", "commonStockSharesOutstanding": "123907892", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5454710", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2122000", "profitLoss": "None", "dividendPayout": "37000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3881000", "operatingCashflow": "3070000", "capitalExpenditures": "1616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30968000", "cashflowFromInvestment": "-32303000", "stockBasedCompensation": "251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 83006000, "cost_of_revenue": 54006000, "gross_profit": 29000000, "research_and_development": null, "selling_general_admin": 10006000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14269000, "depreciation_amortisation": 7350000, "ebitda": 21619000, "interest_expense": 12060000, "interest_income": null, "other_non_operating": null, "pretax_income": 2209000, "tax_provision": 87000, "effective_tax_rate": null, "net_income": 2122000, "net_income_continuing_ops": 2122000, "net_income_to_common": 2122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5454710, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": -182459333, "total_liabilities": -182459333, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 182459333, "shares_outstanding": 123907892, "operating_cash_flow": 3070000, "stock_based_compensation": 251000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32303000, "dividends_paid": 37000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30968000, "free_cash_flow": 4686000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14269000", "ebitda": "21619000", "netIncome": "2122000", "grossProfit": "29000000", "depreciation": "None", "totalRevenue": "83006000", "costOfRevenue": "54006000", "interestIncome": "None", "incomeBeforeTax": "2209000", "interestExpense": "12060000", "operatingIncome": "13499000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "87000", "reportedCurrency": "USD", "netInterestIncome": "-12060000", "nonInterestIncome": "None", "operatingExpenses": "15501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "54006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7350000", "sellingGeneralAndAdministrative": "10006000", "netIncomeFromContinuingOperations": "2122000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "-182459333", "otherCurrentAssets": "-5454710", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "182459333", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "-182459333", "cashAndShortTermInvestments": "5454710", "commonStockSharesOutstanding": "123907892", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "5454710", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2122000", "profitLoss": "None", "dividendPayout": "37000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3881000", "operatingCashflow": "3070000", "capitalExpenditures": "1616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30968000", "cashflowFromInvestment": "-32303000", "stockBasedCompensation": "251000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "37000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7350000", "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": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "income_statement": { "revenue": 76992557, "cost_of_revenue": 46954791, "gross_profit": 30037766, "ebit": 14551099, "ebitda": 21637630, "pretax_income": 1356794, "tax_provision": -3344793, "net_income": 4701587, "net_income_to_common": 4701587, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5454710, "total_current_assets": 157694297, "total_assets": 710832054, "short_term_debt": 9907384, "long_term_debt": 318023538, "total_debt": 327930922, "total_liabilities": 528372721, "total_equity": 182459333, "shares_outstanding": 132174592, "goodwill_and_intangibles": 424830286 }, "cash_flow": { "operating_cash_flow": 7117144, "capital_expenditure": 12069557, "free_cash_flow": 19186701, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 287045, "ticker_id": 2421, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:24:04.900623+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14551099", "ebitda": "21637630", "netIncome": "4701587", "grossProfit": "30037766", "depreciation": "None", "totalRevenue": "76992557", "costOfRevenue": "46954791", "interestIncome": "None", "incomeBeforeTax": "1356794", "interestExpense": "12782228", "operatingIncome": "13987327", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3344793", "reportedCurrency": "USD", "netInterestIncome": "-12782228", "nonInterestIncome": "None", "operatingExpenses": "16050439", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46954791", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7086531", "sellingGeneralAndAdministrative": "9654895", "netIncomeFromContinuingOperations": "4701587" }, "balance": { "goodwill": "217273414", "inventory": "9839569", "commonStock": "203420762", "currentDebt": "None", "investments": "None", "totalAssets": "710832054", "longTermDebt": "318023538", "shortTermDebt": "9907384", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "207556872", "reportedCurrency": "USD", "retainedEarnings": "-21037745", "totalLiabilities": "528372721", "otherCurrentAssets": "2618450", "totalCurrentAssets": "157694297", "currentLongTermDebt": "6264585", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "139781568", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553137757", "currentAccountsPayable": "21041638", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409332226", "totalShareholderEquity": "182459333", "capitalLeaseObligations": "85044103", "otherCurrentLiabilities": "12474387", "totalCurrentLiabilities": "87069953", "otherNonCurrentLiabilities": "4997462", "totalNonCurrentLiabilities": "441302768", "cashAndShortTermInvestments": "5454710", "commonStockSharesOutstanding": "132174592", "intangibleAssetsExcludingGoodwill": "207556872", "cashAndCashEquivalentsAtCarryingValue": "5454710", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4701587", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7117144", "capitalExpenditures": "12069557", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4672060", "cashflowFromInvestment": "-12069557", "stockBasedCompensation": "367260", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145626", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7086531", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 76992557, "cost_of_revenue": 46954791, "gross_profit": 30037766, "research_and_development": null, "selling_general_admin": 9654895, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14551099, "depreciation_amortisation": 7086531, "ebitda": 21637630, "interest_expense": 12782228, "interest_income": null, "other_non_operating": null, "pretax_income": 1356794, "tax_provision": -3344793, "effective_tax_rate": null, "net_income": 4701587, "net_income_continuing_ops": 4701587, "net_income_to_common": 4701587, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5454710, "short_term_investments": null, "net_receivables": 139781568, "inventory": 9839569, "other_current_assets": null, "total_current_assets": 157694297, "net_ppe": null, "goodwill": 217273414, "intangible_assets": 207556872, "goodwill_and_intangibles": 424830286, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 553137757, "total_assets": 710832054, "short_term_debt": 9907384, "accounts_payable": 21041638, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87069953, "long_term_debt": 318023538, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 441302768, "total_liabilities": 528372721, "total_debt": 327930922, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21037745, "total_equity": 182459333, "shares_outstanding": 132174592, "operating_cash_flow": 7117144, "stock_based_compensation": 367260, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12069557, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12069557, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4672060, "free_cash_flow": 19186701, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14551099", "ebitda": "21637630", "netIncome": "4701587", "grossProfit": "30037766", "depreciation": "None", "totalRevenue": "76992557", "costOfRevenue": "46954791", "interestIncome": "None", "incomeBeforeTax": "1356794", "interestExpense": "12782228", "operatingIncome": "13987327", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-3344793", "reportedCurrency": "USD", "netInterestIncome": "-12782228", "nonInterestIncome": "None", "operatingExpenses": "16050439", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "46954791", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7086531", "sellingGeneralAndAdministrative": "9654895", "netIncomeFromContinuingOperations": "4701587" }, "balance": { "goodwill": "217273414", "inventory": "9839569", "commonStock": "203420762", "currentDebt": "None", "investments": "None", "totalAssets": "710832054", "longTermDebt": "318023538", "shortTermDebt": "9907384", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "207556872", "reportedCurrency": "USD", "retainedEarnings": "-21037745", "totalLiabilities": "528372721", "otherCurrentAssets": "2618450", "totalCurrentAssets": "157694297", "currentLongTermDebt": "6264585", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "139781568", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "553137757", "currentAccountsPayable": "21041638", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "409332226", "totalShareholderEquity": "182459333", "capitalLeaseObligations": "85044103", "otherCurrentLiabilities": "12474387", "totalCurrentLiabilities": "87069953", "otherNonCurrentLiabilities": "4997462", "totalNonCurrentLiabilities": "441302768", "cashAndShortTermInvestments": "5454710", "commonStockSharesOutstanding": "132174592", "intangibleAssetsExcludingGoodwill": "207556872", "cashAndCashEquivalentsAtCarryingValue": "5454710", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4701587", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "7117144", "capitalExpenditures": "12069557", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4672060", "cashflowFromInvestment": "-12069557", "stockBasedCompensation": "367260", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145626", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7086531", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 10, "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" ] } } }