{ "ticker": { "uuid": "5ce0ef77-c70a-4ef3-bf94-cbd1efcdcc49", "symbol": "TG", "name": "Tredegar Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/5ce0ef77-c70a-4ef3-bf94-cbd1efcdcc49/", "api_url": "https://sharemaestro.com/factors/api/tickers/5ce0ef77-c70a-4ef3-bf94-cbd1efcdcc49/" }, "ticker_metadata": { "id": 3927, "uuid": "5ce0ef77-c70a-4ef3-bf94-cbd1efcdcc49", "symbol": "TG", "name": "Tredegar Corporation", "asset_type": "equity", "market_cap": 272556000, "stock_exchange_id": 3, "industry": "Metal Fabrication", "sector": "Industrials", "description": "Tredegar Corporation manufactures and sells aluminum extrusions, PE films, and polyester films in the United States and internationally. The company is headquartered in Richmond, Virginia.", "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": "5ce0ef77-c70a-4ef3-bf94-cbd1efcdcc49", "symbol": "TG", "name": "Tredegar Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Metal Fabrication", "page_url": "https://sharemaestro.com/factors/ticker/5ce0ef77-c70a-4ef3-bf94-cbd1efcdcc49/", "api_url": "https://sharemaestro.com/factors/api/tickers/5ce0ef77-c70a-4ef3-bf94-cbd1efcdcc49/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.73, "value": 0.96, "quality": 0.26, "momentum": 0.24, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 7.71, "market_cap": 267506160, "pe_ratio": 9.2129, "earnings_yield": 0.1085, "ebitda_to_ev": 0.2027, "shareholder_yield": 0, "roe": 0.1297, "piotroski_f_score": 6, "momentum_12_1": 0.2007, "volatility_252d": 0.4849 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:55.489398+00:00", "batch_id": "" }, "size": { "price_close": 7.71, "market_cap": 267506160, "market_cap_usd": 267506160, "enterprise_value": 300339160, "shares_outstanding": 34696000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.2129, "pb_ratio": 1.1953, "ptbv_ratio": 1.3633, "ps_ratio": 0.3593, "pcf_ratio": 6.6984, "pfcf_ratio": 4.5064, "ev_ebitda": 4.9325, "ev_ebit": 7.7266, "ev_sales": 0.4033, "ev_fcf": 5.0595, "earnings_yield": 0.1085, "fcf_yield": 0.1976, "price_to_sales": 0.3593, "price_to_book": 1.1953, "price_to_cashflow": 6.6984, "ebitda_to_ev": 0.2027, "sales_yield": 2.4792 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1455, "operating_margin": 0.0522, "net_margin": 0.039, "ebitda_margin": 0.0818, "fcf_margin": 0.0797, "roe": 0.1297, "roa": 0.0719, "roic": 0.1215, "roc_greenblatt": null, "asset_turnover": 1.8447, "cash_conversion": 2.0444, "accruals_ratio": -0.027, "sbc_to_revenue": 0.0024, "piotroski_f_score": 6, "altman_z_score": 3.8365, "earnings_stability_5y": 7.9319, "revenue_stability_5y": 0.1405, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2684, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8036, "net_debt_to_ebitda": 0.5392, "debt_to_assets": 0.12, "interest_coverage": 11.6067, "current_ratio": 1.7176, "quick_ratio": 1.0072, "net_debt": 32833000, "local_beta": 0.001, "volatility_252d": 0.4849, "volatility_60d": 1.1498, "max_drawdown_12m": -0.2613, "risk_adjusted_momentum": 0.4139 }, "growth": { "revenue_growth_1y": 0.352, "revenue_growth_3y_cagr": -0.0174, "revenue_growth_5y_cagr": -0.0087, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.0557, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3784, "book_value_growth_1y": 0.1832, "revenue_growth": 0.352, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2551, "price_return_3m": -0.1239, "price_return_6m": 0.0212, "price_return_9m": -0.0166, "price_return_12m": -0.1056, "price_return_12m_ex1m": 0.2007, "momentum_6m": 0.0212, "momentum_12m": -0.1056, "momentum_12_1": 0.2007, "distance_from_52w_high": -0.2551, "distance_from_52w_low": 0.1223, "relative_strength": -0.2055 }, "raw_ttm": { "revenue_ttm": 744615000, "gross_profit_ttm": 108324000, "ebit_ttm": 38871000, "ebitda_ttm": 60890000, "net_income_ttm": 29036000, "eps_diluted_ttm": 0.8369, "operating_cash_flow_ttm": 39936000, "capital_expenditure_ttm": 19425000, "fcf_ttm": 59361000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3349000, "cash_and_equivalents": 15611000, "total_current_assets": 203268000, "total_current_liabilities": 118344000, "net_ppe": null, "total_assets": 403643000, "total_debt": 48444000, "total_equity": 223795000, "net_working_capital": 71957000, "book_value_per_share": 6.4502, "retained_earnings": 152549000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 196221000, "tangible_book_per_share": 5.6554 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 16, "rank_pb": 28, "rank_ptbv": 27, "rank_ps": 10, "rank_pcf": 26, "rank_ev_ebitda": 12, "rank_ev_ebit": 34, "rank_earnings_yield": 16, "rank_fcf_yield": 17, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 33, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 88, "rank_fcf_margin": 74, "rank_piotroski": 41, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 71 }, "composites": { "value_composite": 4, "quality_composite": 74, "momentum_composite": 76, "growth_composite": 16, "yield_composite": 94, "svqf_composite": 8, "vc1_composite": 4, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 27, "quality_value_composite": 0.4996, "os_score": 0.73, "value_percentile": 0.96, "quality_percentile": 0.26, "momentum_percentile": 0.24, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 14, "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": 5120, "ticker_id": 3927, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:55.489398+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.71, "market_cap": 267506160, "market_cap_usd": 267506160, "enterprise_value": 300339160, "shares_outstanding": 34696000, "fx_rate_to_usd": null, "pe_ratio": 9.21291362, "pb_ratio": 1.19531786, "ptbv_ratio": 1.36329017, "ps_ratio": 0.35925433, "pcf_ratio": 6.69837139, "pfcf_ratio": 4.50642947, "ev_ebitda": 4.93248744, "ev_ebit": 7.72656119, "ev_sales": 0.40334825, "ev_fcf": 5.05953673, "earnings_yield": 0.10854329, "fcf_yield": 0.19764655, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14547652, "operating_margin": 0.05220282, "net_margin": 0.03899465, "ebitda_margin": 0.0817738, "fcf_margin": 0.07972039, "roe": 0.12974374, "roa": 0.07193485, "roic": 0.12145349, "roc_greenblatt": null, "asset_turnover": 1.84473656, "cash_conversion": 2.04439317, "accruals_ratio": -0.02700406, "sbc_to_revenue": 0.00240393, "debt_to_equity": 0.80362832, "net_debt_to_ebitda": 0.53921826, "debt_to_assets": 0.12001695, "interest_coverage": 11.60674828, "current_ratio": 1.71760292, "quick_ratio": 1.00716555, "net_debt": 32833000, "revenue_growth_1y": 0.352046, "revenue_growth_3y_cagr": -0.01741516, "revenue_growth_5y_cagr": -0.00873774, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.05566225, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.37843675, "book_value_growth_1y": 0.18324954, "piotroski_f_score": 6, "altman_z_score": 3.83654415, "earnings_stability_5y": 7.931853, "revenue_stability_5y": 0.140465, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25507246, "price_return_3m": -0.12386364, "price_return_6m": 0.02119205, "price_return_9m": -0.01658163, "price_return_12m": -0.10556845, "price_return_12m_ex1m": 0.20069606, "distance_from_52w_high": -0.25507246, "distance_from_52w_low": 0.12227074, "relative_strength": -0.20553203, "local_beta": 0.001, "volatility_252d": 0.484939, "volatility_60d": 1.149849, "max_drawdown_12m": -0.26129032, "revenue_ttm": 744615000, "gross_profit_ttm": 108324000, "ebit_ttm": 38871000, "ebitda_ttm": 60890000, "net_income_ttm": 29036000, "eps_diluted_ttm": 0.8368688, "operating_cash_flow_ttm": 39936000, "capital_expenditure_ttm": 19425000, "fcf_ttm": 59361000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3349000, "cash_and_equivalents": 15611000, "total_current_assets": 203268000, "total_current_liabilities": 118344000, "net_ppe": null, "total_assets": 403643000, "total_debt": 48444000, "total_equity": 223795000, "net_working_capital": 71957000, "book_value_per_share": 6.45016717, "retained_earnings": 152549000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 196221000, "tangible_book_per_share": 5.65543579, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 16, "rank_pb": 28, "rank_ptbv": 27, "rank_ps": 10, "rank_pcf": 26, "rank_ev_ebitda": 12, "rank_ev_ebit": 34, "rank_earnings_yield": 16, "rank_fcf_yield": 17, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 33, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 88, "rank_fcf_margin": 74, "rank_piotroski": 41, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 71, "value_composite": 4, "quality_composite": 74, "momentum_composite": 76, "growth_composite": 16, "yield_composite": 94, "svqf_composite": 8, "vc1_composite": 4, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 14, "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": 7.71, "os": 0.73, "value": 0.96, "quality": 0.26, "momentum": 0.24, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 9.2129, "earnings_yield": 0.1085, "shareholder_yield": 0, "roe": 0.1297, "momentum_12_1": 0.2007, "complete_fields": { "id": 5120, "ticker_id": 3927, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:55.489398+00:00", "batch_id": "", "os_score_delta": null, "price_close": 7.71, "market_cap": 267506160, "market_cap_usd": 267506160, "enterprise_value": 300339160, "shares_outstanding": 34696000, "fx_rate_to_usd": null, "pe_ratio": 9.21291362, "pb_ratio": 1.19531786, "ptbv_ratio": 1.36329017, "ps_ratio": 0.35925433, "pcf_ratio": 6.69837139, "pfcf_ratio": 4.50642947, "ev_ebitda": 4.93248744, "ev_ebit": 7.72656119, "ev_sales": 0.40334825, "ev_fcf": 5.05953673, "earnings_yield": 0.10854329, "fcf_yield": 0.19764655, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.14547652, "operating_margin": 0.05220282, "net_margin": 0.03899465, "ebitda_margin": 0.0817738, "fcf_margin": 0.07972039, "roe": 0.12974374, "roa": 0.07193485, "roic": 0.12145349, "roc_greenblatt": null, "asset_turnover": 1.84473656, "cash_conversion": 2.04439317, "accruals_ratio": -0.02700406, "sbc_to_revenue": 0.00240393, "debt_to_equity": 0.80362832, "net_debt_to_ebitda": 0.53921826, "debt_to_assets": 0.12001695, "interest_coverage": 11.60674828, "current_ratio": 1.71760292, "quick_ratio": 1.00716555, "net_debt": 32833000, "revenue_growth_1y": 0.352046, "revenue_growth_3y_cagr": -0.01741516, "revenue_growth_5y_cagr": -0.00873774, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.05566225, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.37843675, "book_value_growth_1y": 0.18324954, "piotroski_f_score": 6, "altman_z_score": 3.83654415, "earnings_stability_5y": 7.931853, "revenue_stability_5y": 0.140465, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.25507246, "price_return_3m": -0.12386364, "price_return_6m": 0.02119205, "price_return_9m": -0.01658163, "price_return_12m": -0.10556845, "price_return_12m_ex1m": 0.20069606, "distance_from_52w_high": -0.25507246, "distance_from_52w_low": 0.12227074, "relative_strength": -0.20553203, "local_beta": 0.001, "volatility_252d": 0.484939, "volatility_60d": 1.149849, "max_drawdown_12m": -0.26129032, "revenue_ttm": 744615000, "gross_profit_ttm": 108324000, "ebit_ttm": 38871000, "ebitda_ttm": 60890000, "net_income_ttm": 29036000, "eps_diluted_ttm": 0.8368688, "operating_cash_flow_ttm": 39936000, "capital_expenditure_ttm": 19425000, "fcf_ttm": 59361000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 3349000, "cash_and_equivalents": 15611000, "total_current_assets": 203268000, "total_current_liabilities": 118344000, "net_ppe": null, "total_assets": 403643000, "total_debt": 48444000, "total_equity": 223795000, "net_working_capital": 71957000, "book_value_per_share": 6.45016717, "retained_earnings": 152549000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 196221000, "tangible_book_per_share": 5.65543579, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 16, "rank_pb": 28, "rank_ptbv": 27, "rank_ps": 10, "rank_pcf": 26, "rank_ev_ebitda": 12, "rank_ev_ebit": 34, "rank_earnings_yield": 16, "rank_fcf_yield": 17, "rank_dividend_yield": 91, "rank_shareholder_yield": 91, "rank_total_yield": 91, "rank_roe": 33, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 88, "rank_fcf_margin": 74, "rank_piotroski": 41, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 13, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 46, "rank_relative_strength": 71, "value_composite": 4, "quality_composite": 74, "momentum_composite": 76, "growth_composite": 16, "yield_composite": 94, "svqf_composite": 8, "vc1_composite": 4, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 27, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 33, "small_cap_core_rank": 14, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 722864000, "cost_of_revenue": 613454000, "gross_profit": 109410000, "ebit": 34672000, "ebitda": 56401000, "pretax_income": 30669000, "tax_provision": 6584000, "net_income": 33476000, "net_income_to_common": 33476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6729000, "total_current_assets": 169074000, "total_assets": 371372000, "short_term_debt": 2761000, "long_term_debt": 34550000, "total_debt": 37311000, "total_liabilities": 154818000, "total_equity": 216554000, "shares_outstanding": 34735000, "goodwill_and_intangibles": 28014000 }, "cash_flow": { "operating_cash_flow": 32977000, "capital_expenditure": 17241000, "free_cash_flow": 50218000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339488, "ticker_id": 3927, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34672000", "ebitda": "56401000", "netIncome": "33476000", "grossProfit": "109410000", "depreciation": "None", "totalRevenue": "722864000", "costOfRevenue": "613454000", "interestIncome": "5187000", "incomeBeforeTax": "30669000", "interestExpense": "4003000", "operatingIncome": "27863000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6584000", "reportedCurrency": "USD", "netInterestIncome": "-4003000", "nonInterestIncome": "None", "operatingExpenses": "81547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "702000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21729000", "sellingGeneralAndAdministrative": "79087000", "netIncomeFromContinuingOperations": "24085000" }, "balance": { "goodwill": "22446000", "inventory": "64962000", "commonStock": "63244000", "currentDebt": "None", "investments": "None", "totalAssets": "371372000", "longTermDebt": "34550000", "shortTermDebt": "2761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5568000", "reportedCurrency": "USD", "retainedEarnings": "146888000", "totalLiabilities": "154818000", "otherCurrentAssets": "15572000", "totalCurrentAssets": "169074000", "currentLongTermDebt": "498000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "202298000", "currentAccountsPayable": "75754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145739000", "shortLongTermDebtTotal": "48271000", "totalShareholderEquity": "216554000", "capitalLeaseObligations": "13223000", "otherCurrentLiabilities": "25819000", "totalCurrentLiabilities": "104381000", "otherNonCurrentLiabilities": "3731000", "totalNonCurrentLiabilities": "50437000", "cashAndShortTermInvestments": "6729000", "commonStockSharesOutstanding": "34735000", "intangibleAssetsExcludingGoodwill": "5568000", "cashAndCashEquivalentsAtCarryingValue": "6729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33476000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13563000", "operatingCashflow": "32977000", "capitalExpenditures": "17241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28155000", "cashflowFromInvestment": "-5502000", "stockBasedCompensation": "1808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 722864000, "cost_of_revenue": 613454000, "gross_profit": 109410000, "research_and_development": 702000, "selling_general_admin": 79087000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34672000, "depreciation_amortisation": 21729000, "ebitda": 56401000, "interest_expense": 4003000, "interest_income": null, "other_non_operating": null, "pretax_income": 30669000, "tax_provision": 6584000, "effective_tax_rate": null, "net_income": 33476000, "net_income_continuing_ops": 24085000, "net_income_to_common": 33476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6729000, "short_term_investments": null, "net_receivables": 81811000, "inventory": 64962000, "other_current_assets": null, "total_current_assets": 169074000, "net_ppe": null, "goodwill": 22446000, "intangible_assets": 5568000, "goodwill_and_intangibles": 28014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 202298000, "total_assets": 371372000, "short_term_debt": 2761000, "accounts_payable": 75754000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104381000, "long_term_debt": 34550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50437000, "total_liabilities": 154818000, "total_debt": 37311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 146888000, "total_equity": 216554000, "shares_outstanding": 34735000, "operating_cash_flow": 32977000, "stock_based_compensation": 1808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5502000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28155000, "free_cash_flow": 50218000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34672000", "ebitda": "56401000", "netIncome": "33476000", "grossProfit": "109410000", "depreciation": "None", "totalRevenue": "722864000", "costOfRevenue": "613454000", "interestIncome": "5187000", "incomeBeforeTax": "30669000", "interestExpense": "4003000", "operatingIncome": "27863000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6584000", "reportedCurrency": "USD", "netInterestIncome": "-4003000", "nonInterestIncome": "None", "operatingExpenses": "81547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "702000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613454000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21729000", "sellingGeneralAndAdministrative": "79087000", "netIncomeFromContinuingOperations": "24085000" }, "balance": { "goodwill": "22446000", "inventory": "64962000", "commonStock": "63244000", "currentDebt": "None", "investments": "None", "totalAssets": "371372000", "longTermDebt": "34550000", "shortTermDebt": "2761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5568000", "reportedCurrency": "USD", "retainedEarnings": "146888000", "totalLiabilities": "154818000", "otherCurrentAssets": "15572000", "totalCurrentAssets": "169074000", "currentLongTermDebt": "498000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "202298000", "currentAccountsPayable": "75754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145739000", "shortLongTermDebtTotal": "48271000", "totalShareholderEquity": "216554000", "capitalLeaseObligations": "13223000", "otherCurrentLiabilities": "25819000", "totalCurrentLiabilities": "104381000", "otherNonCurrentLiabilities": "3731000", "totalNonCurrentLiabilities": "50437000", "cashAndShortTermInvestments": "6729000", "commonStockSharesOutstanding": "34735000", "intangibleAssetsExcludingGoodwill": "5568000", "cashAndCashEquivalentsAtCarryingValue": "6729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33476000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-13563000", "operatingCashflow": "32977000", "capitalExpenditures": "17241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28155000", "cashflowFromInvestment": "-5502000", "stockBasedCompensation": "1808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 598025000, "cost_of_revenue": 501969000, "gross_profit": 96056000, "ebit": 5544000, "ebitda": 31081000, "pretax_income": 880000, "tax_provision": -165000, "net_income": -64565000, "net_income_to_common": -64565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7062000, "total_current_assets": 139827000, "total_assets": 356357000, "short_term_debt": 3775000, "long_term_debt": 60600000, "total_debt": 64375000, "total_liabilities": 175389000, "total_equity": 180968000, "shares_outstanding": 34346242, "goodwill_and_intangibles": 29772000 }, "cash_flow": { "operating_cash_flow": 25508000, "capital_expenditure": 14347000, "free_cash_flow": 39855000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339493, "ticker_id": 3927, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5544000", "ebitda": "31081000", "netIncome": "-64565000", "grossProfit": "96056000", "depreciation": "None", "totalRevenue": "598025000", "costOfRevenue": "501969000", "interestIncome": "4052000", "incomeBeforeTax": "880000", "interestExpense": "4664000", "operatingIncome": "20380000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-165000", "reportedCurrency": "USD", "netInterestIncome": "-4664000", "nonInterestIncome": "None", "operatingExpenses": "75676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "711000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "501969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25537000", "sellingGeneralAndAdministrative": "73187000", "netIncomeFromContinuingOperations": "1045000" }, "balance": { "goodwill": "22446000", "inventory": "51381000", "commonStock": "63590000", "currentDebt": "None", "investments": "None", "totalAssets": "356357000", "longTermDebt": "60600000", "shortTermDebt": "3775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7326000", "reportedCurrency": "USD", "retainedEarnings": "113412000", "totalLiabilities": "175389000", "otherCurrentAssets": "16567000", "totalCurrentAssets": "139827000", "currentLongTermDebt": "1322000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216530000", "currentAccountsPayable": "64704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "151667000", "shortLongTermDebtTotal": "77368000", "totalShareholderEquity": "180968000", "capitalLeaseObligations": "15446000", "otherCurrentLiabilities": "22909000", "totalCurrentLiabilities": "91708000", "otherNonCurrentLiabilities": "4105000", "totalNonCurrentLiabilities": "83681000", "cashAndShortTermInvestments": "7062000", "commonStockSharesOutstanding": "34346242", "intangibleAssetsExcludingGoodwill": "7326000", "cashAndCashEquivalentsAtCarryingValue": "7062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64565000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6911000", "operatingCashflow": "25508000", "capitalExpenditures": "14347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64976000", "cashflowFromInvestment": "40511000", "stockBasedCompensation": "2498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 598025000, "cost_of_revenue": 501969000, "gross_profit": 96056000, "research_and_development": 711000, "selling_general_admin": 73187000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5544000, "depreciation_amortisation": 25537000, "ebitda": 31081000, "interest_expense": 4664000, "interest_income": null, "other_non_operating": null, "pretax_income": 880000, "tax_provision": -165000, "effective_tax_rate": null, "net_income": -64565000, "net_income_continuing_ops": 1045000, "net_income_to_common": -64565000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7062000, "short_term_investments": null, "net_receivables": 64817000, "inventory": 51381000, "other_current_assets": null, "total_current_assets": 139827000, "net_ppe": null, "goodwill": 22446000, "intangible_assets": 7326000, "goodwill_and_intangibles": 29772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 216530000, "total_assets": 356357000, "short_term_debt": 3775000, "accounts_payable": 64704000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91708000, "long_term_debt": 60600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83681000, "total_liabilities": 175389000, "total_debt": 64375000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 113412000, "total_equity": 180968000, "shares_outstanding": 34346242, "operating_cash_flow": 25508000, "stock_based_compensation": 2498000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14347000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 40511000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64976000, "free_cash_flow": 39855000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5544000", "ebitda": "31081000", "netIncome": "-64565000", "grossProfit": "96056000", "depreciation": "None", "totalRevenue": "598025000", "costOfRevenue": "501969000", "interestIncome": "4052000", "incomeBeforeTax": "880000", "interestExpense": "4664000", "operatingIncome": "20380000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-165000", "reportedCurrency": "USD", "netInterestIncome": "-4664000", "nonInterestIncome": "None", "operatingExpenses": "75676000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "711000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "501969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25537000", "sellingGeneralAndAdministrative": "73187000", "netIncomeFromContinuingOperations": "1045000" }, "balance": { "goodwill": "22446000", "inventory": "51381000", "commonStock": "63590000", "currentDebt": "None", "investments": "None", "totalAssets": "356357000", "longTermDebt": "60600000", "shortTermDebt": "3775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7326000", "reportedCurrency": "USD", "retainedEarnings": "113412000", "totalLiabilities": "175389000", "otherCurrentAssets": "16567000", "totalCurrentAssets": "139827000", "currentLongTermDebt": "1322000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216530000", "currentAccountsPayable": "64704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "151667000", "shortLongTermDebtTotal": "77368000", "totalShareholderEquity": "180968000", "capitalLeaseObligations": "15446000", "otherCurrentLiabilities": "22909000", "totalCurrentLiabilities": "91708000", "otherNonCurrentLiabilities": "4105000", "totalNonCurrentLiabilities": "83681000", "cashAndShortTermInvestments": "7062000", "commonStockSharesOutstanding": "34346242", "intangibleAssetsExcludingGoodwill": "7326000", "cashAndCashEquivalentsAtCarryingValue": "7062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-64565000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6911000", "operatingCashflow": "25508000", "capitalExpenditures": "14347000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64976000", "cashflowFromInvestment": "40511000", "stockBasedCompensation": "2498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 573323000, "cost_of_revenue": 502197000, "gross_profit": 71126000, "ebit": -144149000, "ebitda": -116466000, "pretax_income": -150465000, "tax_provision": -51300000, "net_income": -105905000, "net_income_to_common": -105905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 176677000, "total_assets": 446461000, "short_term_debt": 128225000, "long_term_debt": 20000000, "total_debt": 148225000, "total_liabilities": 290808000, "total_equity": 155653000, "shares_outstanding": 34133078, "goodwill_and_intangibles": 44822000 }, "cash_flow": { "operating_cash_flow": 23995000, "capital_expenditure": 26446000, "free_cash_flow": 50441000, "dividends_paid": 8884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339498, "ticker_id": 3927, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-144149000", "ebitda": "-116466000", "netIncome": "-105905000", "grossProfit": "71126000", "depreciation": "None", "totalRevenue": "573323000", "costOfRevenue": "502197000", "interestIncome": "10824000", "incomeBeforeTax": "-150465000", "interestExpense": "11607000", "operatingIncome": "-9758000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-51300000", "reportedCurrency": "USD", "netInterestIncome": "-9623000", "nonInterestIncome": "None", "operatingExpenses": "80884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2894000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27683000", "sellingGeneralAndAdministrative": "76232000", "netIncomeFromContinuingOperations": "-74255000" }, "balance": { "goodwill": "35717000", "inventory": "49654000", "commonStock": "61606000", "currentDebt": "None", "investments": "None", "totalAssets": "446461000", "longTermDebt": "20000000", "shortTermDebt": "128225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9105000", "reportedCurrency": "USD", "retainedEarnings": "177977000", "totalLiabilities": "290808000", "otherCurrentAssets": "60566000", "totalCurrentAssets": "176677000", "currentLongTermDebt": "126322000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269784000", "currentAccountsPayable": "69328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "162257000", "shortLongTermDebtTotal": "158621000", "totalShareholderEquity": "155653000", "capitalLeaseObligations": "13049000", "otherCurrentLiabilities": "51368000", "totalCurrentLiabilities": "249104000", "otherNonCurrentLiabilities": "4119000", "totalNonCurrentLiabilities": "41704000", "cashAndShortTermInvestments": "9660000", "commonStockSharesOutstanding": "34133078", "intangibleAssetsExcludingGoodwill": "9105000", "cashAndCashEquivalentsAtCarryingValue": "9660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105905000", "profitLoss": "None", "dividendPayout": "8884000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "47607000", "operatingCashflow": "23995000", "capitalExpenditures": "26446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4484000", "cashflowFromInvestment": "-26184000", "stockBasedCompensation": "1978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 573323000, "cost_of_revenue": 502197000, "gross_profit": 71126000, "research_and_development": 2894000, "selling_general_admin": 76232000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -144149000, "depreciation_amortisation": 27683000, "ebitda": -116466000, "interest_expense": 11607000, "interest_income": null, "other_non_operating": null, "pretax_income": -150465000, "tax_provision": -51300000, "effective_tax_rate": null, "net_income": -105905000, "net_income_continuing_ops": -74255000, "net_income_to_common": -105905000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9660000, "short_term_investments": null, "net_receivables": 56797000, "inventory": 49654000, "other_current_assets": null, "total_current_assets": 176677000, "net_ppe": null, "goodwill": 35717000, "intangible_assets": 9105000, "goodwill_and_intangibles": 44822000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 269784000, "total_assets": 446461000, "short_term_debt": 128225000, "accounts_payable": 69328000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249104000, "long_term_debt": 20000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41704000, "total_liabilities": 290808000, "total_debt": 148225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 177977000, "total_equity": 155653000, "shares_outstanding": 34133078, "operating_cash_flow": 23995000, "stock_based_compensation": 1978000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26446000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26184000, "dividends_paid": 8884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4484000, "free_cash_flow": 50441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-144149000", "ebitda": "-116466000", "netIncome": "-105905000", "grossProfit": "71126000", "depreciation": "None", "totalRevenue": "573323000", "costOfRevenue": "502197000", "interestIncome": "10824000", "incomeBeforeTax": "-150465000", "interestExpense": "11607000", "operatingIncome": "-9758000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-51300000", "reportedCurrency": "USD", "netInterestIncome": "-9623000", "nonInterestIncome": "None", "operatingExpenses": "80884000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2894000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "502197000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27683000", "sellingGeneralAndAdministrative": "76232000", "netIncomeFromContinuingOperations": "-74255000" }, "balance": { "goodwill": "35717000", "inventory": "49654000", "commonStock": "61606000", "currentDebt": "None", "investments": "None", "totalAssets": "446461000", "longTermDebt": "20000000", "shortTermDebt": "128225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9105000", "reportedCurrency": "USD", "retainedEarnings": "177977000", "totalLiabilities": "290808000", "otherCurrentAssets": "60566000", "totalCurrentAssets": "176677000", "currentLongTermDebt": "126322000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269784000", "currentAccountsPayable": "69328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "162257000", "shortLongTermDebtTotal": "158621000", "totalShareholderEquity": "155653000", "capitalLeaseObligations": "13049000", "otherCurrentLiabilities": "51368000", "totalCurrentLiabilities": "249104000", "otherNonCurrentLiabilities": "4119000", "totalNonCurrentLiabilities": "41704000", "cashAndShortTermInvestments": "9660000", "commonStockSharesOutstanding": "34133078", "intangibleAssetsExcludingGoodwill": "9105000", "cashAndCashEquivalentsAtCarryingValue": "9660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-105905000", "profitLoss": "None", "dividendPayout": "8884000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "47607000", "operatingCashflow": "23995000", "capitalExpenditures": "26446000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4484000", "cashflowFromInvestment": "-26184000", "stockBasedCompensation": "1978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27683000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 761985000, "cost_of_revenue": 657091000, "gross_profit": 104894000, "ebit": 13705000, "ebitda": 40107000, "pretax_income": 9564000, "tax_provision": -3021000, "net_income": 28455000, "net_income_to_common": 28455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19232000, "total_current_assets": 242584000, "total_assets": 542093000, "short_term_debt": 4070000, "long_term_debt": 137000000, "total_debt": 141070000, "total_liabilities": 340331000, "total_equity": 201762000, "shares_outstanding": 33826430, "goodwill_and_intangibles": 82298000 }, "cash_flow": { "operating_cash_flow": -20844000, "capital_expenditure": 36875000, "free_cash_flow": 16031000, "dividends_paid": 16974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339503, "ticker_id": 3927, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13705000", "ebitda": "40107000", "netIncome": "28455000", "grossProfit": "104894000", "depreciation": "None", "totalRevenue": "761985000", "costOfRevenue": "657091000", "interestIncome": "6045000", "incomeBeforeTax": "9564000", "interestExpense": "4141000", "operatingIncome": "13267000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3021000", "reportedCurrency": "USD", "netInterestIncome": "-4990000", "nonInterestIncome": "None", "operatingExpenses": "91627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5323000", "otherNonOperatingIncome": "935000", "costofGoodsAndServicesSold": "657091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26402000", "sellingGeneralAndAdministrative": "84180000", "netIncomeFromContinuingOperations": "28381000" }, "balance": { "goodwill": "70608000", "inventory": "127771000", "commonStock": "58824000", "currentDebt": "None", "investments": "None", "totalAssets": "542093000", "longTermDebt": "137000000", "shortTermDebt": "4070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "11690000", "reportedCurrency": "USD", "retainedEarnings": "292721000", "totalLiabilities": "340331000", "otherCurrentAssets": "10304000", "totalCurrentAssets": "242584000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "299509000", "currentAccountsPayable": "114938000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "186411000", "shortLongTermDebtTotal": "151773000", "totalShareholderEquity": "201762000", "capitalLeaseObligations": "14773000", "otherCurrentLiabilities": "15668000", "totalCurrentLiabilities": "149713000", "otherNonCurrentLiabilities": "5834000", "totalNonCurrentLiabilities": "190618000", "cashAndShortTermInvestments": "19232000", "commonStockSharesOutstanding": "33826430", "intangibleAssetsExcludingGoodwill": "11690000", "cashAndCashEquivalentsAtCarryingValue": "19232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28455000", "profitLoss": "None", "dividendPayout": "16974000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-37771000", "operatingCashflow": "-20844000", "capitalExpenditures": "36875000", "changeInReceivables": "18569000", "changeInExchangeRate": "None", "cashflowFromFinancing": "45385000", "cashflowFromInvestment": "-35459000", "stockBasedCompensation": "3619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10918000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-396000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 761985000, "cost_of_revenue": 657091000, "gross_profit": 104894000, "research_and_development": 5323000, "selling_general_admin": 84180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13705000, "depreciation_amortisation": 26402000, "ebitda": 40107000, "interest_expense": 4141000, "interest_income": null, "other_non_operating": null, "pretax_income": 9564000, "tax_provision": -3021000, "effective_tax_rate": null, "net_income": 28455000, "net_income_continuing_ops": 28381000, "net_income_to_common": 28455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19232000, "short_term_investments": null, "net_receivables": 85277000, "inventory": 127771000, "other_current_assets": null, "total_current_assets": 242584000, "net_ppe": null, "goodwill": 70608000, "intangible_assets": 11690000, "goodwill_and_intangibles": 82298000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 299509000, "total_assets": 542093000, "short_term_debt": 4070000, "accounts_payable": 114938000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 149713000, "long_term_debt": 137000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 190618000, "total_liabilities": 340331000, "total_debt": 141070000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 292721000, "total_equity": 201762000, "shares_outstanding": 33826430, "operating_cash_flow": -20844000, "stock_based_compensation": 3619000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36875000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35459000, "dividends_paid": 16974000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 45385000, "free_cash_flow": 16031000, "net_change_in_cash": -10918000 }, "raw_data": { "income": { "ebit": "13705000", "ebitda": "40107000", "netIncome": "28455000", "grossProfit": "104894000", "depreciation": "None", "totalRevenue": "761985000", "costOfRevenue": "657091000", "interestIncome": "6045000", "incomeBeforeTax": "9564000", "interestExpense": "4141000", "operatingIncome": "13267000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-3021000", "reportedCurrency": "USD", "netInterestIncome": "-4990000", "nonInterestIncome": "None", "operatingExpenses": "91627000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5323000", "otherNonOperatingIncome": "935000", "costofGoodsAndServicesSold": "657091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26402000", "sellingGeneralAndAdministrative": "84180000", "netIncomeFromContinuingOperations": "28381000" }, "balance": { "goodwill": "70608000", "inventory": "127771000", "commonStock": "58824000", "currentDebt": "None", "investments": "None", "totalAssets": "542093000", "longTermDebt": "137000000", "shortTermDebt": "4070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "11690000", "reportedCurrency": "USD", "retainedEarnings": "292721000", "totalLiabilities": "340331000", "otherCurrentAssets": "10304000", "totalCurrentAssets": "242584000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85277000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "299509000", "currentAccountsPayable": "114938000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "186411000", "shortLongTermDebtTotal": "151773000", "totalShareholderEquity": "201762000", "capitalLeaseObligations": "14773000", "otherCurrentLiabilities": "15668000", "totalCurrentLiabilities": "149713000", "otherNonCurrentLiabilities": "5834000", "totalNonCurrentLiabilities": "190618000", "cashAndShortTermInvestments": "19232000", "commonStockSharesOutstanding": "33826430", "intangibleAssetsExcludingGoodwill": "11690000", "cashAndCashEquivalentsAtCarryingValue": "19232000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28455000", "profitLoss": "None", "dividendPayout": "16974000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-37771000", "operatingCashflow": "-20844000", "capitalExpenditures": "36875000", "changeInReceivables": "18569000", "changeInExchangeRate": "None", "cashflowFromFinancing": "45385000", "cashflowFromInvestment": "-35459000", "stockBasedCompensation": "3619000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16974000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10918000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-396000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 826455000, "cost_of_revenue": 677922000, "gross_profit": 148533000, "ebit": 70496000, "ebitda": 94280000, "pretax_income": 67110000, "tax_provision": 9284000, "net_income": 57826000, "net_income_to_common": 57826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30521000, "total_current_assets": 236413000, "total_assets": 523584000, "short_term_debt": 4316000, "long_term_debt": 73000000, "total_debt": 77316000, "total_liabilities": 338862000, "total_equity": 184722000, "shares_outstanding": 33670000, "goodwill_and_intangibles": 84760000 }, "cash_flow": { "operating_cash_flow": 70583000, "capital_expenditure": 27361000, "free_cash_flow": 97944000, "dividends_paid": 16167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339508, "ticker_id": 3927, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70496000", "ebitda": "94280000", "netIncome": "57826000", "grossProfit": "148533000", "depreciation": "None", "totalRevenue": "826455000", "costOfRevenue": "677922000", "interestIncome": "3333000", "incomeBeforeTax": "67110000", "interestExpense": "3386000", "operatingIncome": "59844000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9284000", "reportedCurrency": "USD", "netInterestIncome": "-3386000", "nonInterestIncome": "None", "operatingExpenses": "88689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6347000", "otherNonOperatingIncome": "-20376000", "costofGoodsAndServicesSold": "677922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23784000", "sellingGeneralAndAdministrative": "89124000", "netIncomeFromContinuingOperations": "57937000" }, "balance": { "goodwill": "70608000", "inventory": "88569000", "commonStock": "55174000", "currentDebt": "None", "investments": "None", "totalAssets": "523584000", "longTermDebt": "73000000", "shortTermDebt": "4316000", "treasuryStock": "-2135000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14152000", "reportedCurrency": "USD", "retainedEarnings": "281187000", "totalLiabilities": "338862000", "otherCurrentAssets": "11453000", "totalCurrentAssets": "236413000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287171000", "currentAccountsPayable": "123760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170381000", "shortLongTermDebtTotal": "87989000", "totalShareholderEquity": "184722000", "capitalLeaseObligations": "14989000", "otherCurrentLiabilities": "31139000", "totalCurrentLiabilities": "168548000", "otherNonCurrentLiabilities": "84483000", "totalNonCurrentLiabilities": "170314000", "cashAndShortTermInvestments": "30521000", "commonStockSharesOutstanding": "33670000", "intangibleAssetsExcludingGoodwill": "14152000", "cashAndCashEquivalentsAtCarryingValue": "30521000", "accumulatedDepreciationAmortizationPPE": "-327930000" }, "cashflow": { "netIncome": "57826000", "profitLoss": "None", "dividendPayout": "16167000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-23132000", "operatingCashflow": "70583000", "capitalExpenditures": "27361000", "changeInReceivables": "-16993000", "changeInExchangeRate": "484000", "cashflowFromFinancing": "-76842000", "cashflowFromInvestment": "24450000", "stockBasedCompensation": "5167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16167000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18675000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 826455000, "cost_of_revenue": 677922000, "gross_profit": 148533000, "research_and_development": 6347000, "selling_general_admin": 89124000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70496000, "depreciation_amortisation": 23784000, "ebitda": 94280000, "interest_expense": 3386000, "interest_income": null, "other_non_operating": null, "pretax_income": 67110000, "tax_provision": 9284000, "effective_tax_rate": null, "net_income": 57826000, "net_income_continuing_ops": 57937000, "net_income_to_common": 57826000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30521000, "short_term_investments": null, "net_receivables": 105870000, "inventory": 88569000, "other_current_assets": null, "total_current_assets": 236413000, "net_ppe": null, "goodwill": 70608000, "intangible_assets": 14152000, "goodwill_and_intangibles": 84760000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 287171000, "total_assets": 523584000, "short_term_debt": 4316000, "accounts_payable": 123760000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 168548000, "long_term_debt": 73000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 170314000, "total_liabilities": 338862000, "total_debt": 77316000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 281187000, "total_equity": 184722000, "shares_outstanding": 33670000, "operating_cash_flow": 70583000, "stock_based_compensation": 5167000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27361000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 24450000, "dividends_paid": 16167000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76842000, "free_cash_flow": 97944000, "net_change_in_cash": 18675000 }, "raw_data": { "income": { "ebit": "70496000", "ebitda": "94280000", "netIncome": "57826000", "grossProfit": "148533000", "depreciation": "None", "totalRevenue": "826455000", "costOfRevenue": "677922000", "interestIncome": "3333000", "incomeBeforeTax": "67110000", "interestExpense": "3386000", "operatingIncome": "59844000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "9284000", "reportedCurrency": "USD", "netInterestIncome": "-3386000", "nonInterestIncome": "None", "operatingExpenses": "88689000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6347000", "otherNonOperatingIncome": "-20376000", "costofGoodsAndServicesSold": "677922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23784000", "sellingGeneralAndAdministrative": "89124000", "netIncomeFromContinuingOperations": "57937000" }, "balance": { "goodwill": "70608000", "inventory": "88569000", "commonStock": "55174000", "currentDebt": "None", "investments": "None", "totalAssets": "523584000", "longTermDebt": "73000000", "shortTermDebt": "4316000", "treasuryStock": "-2135000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14152000", "reportedCurrency": "USD", "retainedEarnings": "281187000", "totalLiabilities": "338862000", "otherCurrentAssets": "11453000", "totalCurrentAssets": "236413000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287171000", "currentAccountsPayable": "123760000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "170381000", "shortLongTermDebtTotal": "87989000", "totalShareholderEquity": "184722000", "capitalLeaseObligations": "14989000", "otherCurrentLiabilities": "31139000", "totalCurrentLiabilities": "168548000", "otherNonCurrentLiabilities": "84483000", "totalNonCurrentLiabilities": "170314000", "cashAndShortTermInvestments": "30521000", "commonStockSharesOutstanding": "33670000", "intangibleAssetsExcludingGoodwill": "14152000", "cashAndCashEquivalentsAtCarryingValue": "30521000", "accumulatedDepreciationAmortizationPPE": "-327930000" }, "cashflow": { "netIncome": "57826000", "profitLoss": "None", "dividendPayout": "16167000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-23132000", "operatingCashflow": "70583000", "capitalExpenditures": "27361000", "changeInReceivables": "-16993000", "changeInExchangeRate": "484000", "cashflowFromFinancing": "-76842000", "cashflowFromInvestment": "24450000", "stockBasedCompensation": "5167000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16167000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18675000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "325000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23784000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 755290000, "cost_of_revenue": 584653000, "gross_profit": 170637000, "ebit": -22459000, "ebitda": 9498000, "pretax_income": -25046000, "tax_provision": -8213000, "net_income": -75444000, "net_income_to_common": -75444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11846000, "total_current_assets": 188435000, "total_assets": 514870000, "short_term_debt": 4163999, "long_term_debt": 134000000, "total_debt": 138163999, "total_liabilities": 405815000, "total_equity": 109055000, "shares_outstanding": 33402000, "goodwill_and_intangibles": 86528000 }, "cash_flow": { "operating_cash_flow": 74373000, "capital_expenditure": 23355000, "free_cash_flow": 97728000, "dividends_paid": 216049000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339513, "ticker_id": 3927, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-22459000", "ebitda": "9498000", "netIncome": "-75444000", "grossProfit": "170637000", "depreciation": "None", "totalRevenue": "755290000", "costOfRevenue": "584653000", "interestIncome": "72211000", "incomeBeforeTax": "-25046000", "interestExpense": "2587000", "operatingIncome": "68980000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-8213000", "reportedCurrency": "USD", "netInterestIncome": "-2587000", "nonInterestIncome": "None", "operatingExpenses": "170637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8398000", "otherNonOperatingIncome": "67294000", "costofGoodsAndServicesSold": "584653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31957000", "sellingGeneralAndAdministrative": "98966000", "netIncomeFromContinuingOperations": "-16833000" }, "balance": { "goodwill": "67708000", "inventory": "66437000", "commonStock": "50066000", "currentDebt": "None", "investments": "None", "totalAssets": "514870000", "longTermDebt": "134000000", "shortTermDebt": "4163999", "treasuryStock": "-2087000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "18820000", "reportedCurrency": "USD", "retainedEarnings": "239480000", "totalLiabilities": "405815000", "otherCurrentAssets": "21018000", "totalCurrentAssets": "188435000", "currentLongTermDebt": "None", "longTermInvestments": "34600000", "shortTermInvestments": "34600000", "currentNetReceivables": "89134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "326435000", "currentAccountsPayable": "89702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "182582000", "shortLongTermDebtTotal": "151031000", "totalShareholderEquity": "109055000", "capitalLeaseObligations": "17031000", "otherCurrentLiabilities": "46180000", "totalCurrentLiabilities": "140752000", "otherNonCurrentLiabilities": "5529000", "totalNonCurrentLiabilities": "265063000", "cashAndShortTermInvestments": "11846000", "commonStockSharesOutstanding": "33402000", "intangibleAssetsExcludingGoodwill": "18820000", "cashAndCashEquivalentsAtCarryingValue": "11846000", "accumulatedDepreciationAmortizationPPE": "-309074000" }, "cashflow": { "netIncome": "-75444000", "profitLoss": "None", "dividendPayout": "216049000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4366000", "operatingCashflow": "74373000", "capitalExpenditures": "23355000", "changeInReceivables": "-335000", "changeInExchangeRate": "-1238000", "cashflowFromFinancing": "-125592000", "cashflowFromInvestment": "32881000", "stockBasedCompensation": "144395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216049000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19576000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 755290000, "cost_of_revenue": 584653000, "gross_profit": 170637000, "research_and_development": 8398000, "selling_general_admin": 98966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -22459000, "depreciation_amortisation": 31957000, "ebitda": 9498000, "interest_expense": 2587000, "interest_income": null, "other_non_operating": null, "pretax_income": -25046000, "tax_provision": -8213000, "effective_tax_rate": null, "net_income": -75444000, "net_income_continuing_ops": -16833000, "net_income_to_common": -75444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11846000, "short_term_investments": 34600000, "net_receivables": 89134000, "inventory": 66437000, "other_current_assets": null, "total_current_assets": 188435000, "net_ppe": null, "goodwill": 67708000, "intangible_assets": 18820000, "goodwill_and_intangibles": 86528000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 326435000, "total_assets": 514870000, "short_term_debt": 4163999, "accounts_payable": 89702000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140752000, "long_term_debt": 134000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 265063000, "total_liabilities": 405815000, "total_debt": 138163999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 239480000, "total_equity": 109055000, "shares_outstanding": 33402000, "operating_cash_flow": 74373000, "stock_based_compensation": 144395000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 32881000, "dividends_paid": 216049000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125592000, "free_cash_flow": 97728000, "net_change_in_cash": -19576000 }, "raw_data": { "income": { "ebit": "-22459000", "ebitda": "9498000", "netIncome": "-75444000", "grossProfit": "170637000", "depreciation": "None", "totalRevenue": "755290000", "costOfRevenue": "584653000", "interestIncome": "72211000", "incomeBeforeTax": "-25046000", "interestExpense": "2587000", "operatingIncome": "68980000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-8213000", "reportedCurrency": "USD", "netInterestIncome": "-2587000", "nonInterestIncome": "None", "operatingExpenses": "170637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8398000", "otherNonOperatingIncome": "67294000", "costofGoodsAndServicesSold": "584653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31957000", "sellingGeneralAndAdministrative": "98966000", "netIncomeFromContinuingOperations": "-16833000" }, "balance": { "goodwill": "67708000", "inventory": "66437000", "commonStock": "50066000", "currentDebt": "None", "investments": "None", "totalAssets": "514870000", "longTermDebt": "134000000", "shortTermDebt": "4163999", "treasuryStock": "-2087000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "18820000", "reportedCurrency": "USD", "retainedEarnings": "239480000", "totalLiabilities": "405815000", "otherCurrentAssets": "21018000", "totalCurrentAssets": "188435000", "currentLongTermDebt": "None", "longTermInvestments": "34600000", "shortTermInvestments": "34600000", "currentNetReceivables": "89134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "326435000", "currentAccountsPayable": "89702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "182582000", "shortLongTermDebtTotal": "151031000", "totalShareholderEquity": "109055000", "capitalLeaseObligations": "17031000", "otherCurrentLiabilities": "46180000", "totalCurrentLiabilities": "140752000", "otherNonCurrentLiabilities": "5529000", "totalNonCurrentLiabilities": "265063000", "cashAndShortTermInvestments": "11846000", "commonStockSharesOutstanding": "33402000", "intangibleAssetsExcludingGoodwill": "18820000", "cashAndCashEquivalentsAtCarryingValue": "11846000", "accumulatedDepreciationAmortizationPPE": "-309074000" }, "cashflow": { "netIncome": "-75444000", "profitLoss": "None", "dividendPayout": "216049000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-4366000", "operatingCashflow": "74373000", "capitalExpenditures": "23355000", "changeInReceivables": "-335000", "changeInExchangeRate": "-1238000", "cashflowFromFinancing": "-125592000", "cashflowFromInvestment": "32881000", "stockBasedCompensation": "144395000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "216049000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19576000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 826324000, "cost_of_revenue": 670120000, "gross_profit": 156204000, "ebit": 76057000, "ebitda": 120341000, "pretax_income": 72006000, "tax_provision": 13545000, "net_income": 48259000, "net_income_to_common": 48259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31422000, "total_current_assets": 233156000, "total_assets": 712668000, "short_term_debt": 2427000, "long_term_debt": 42000000, "total_debt": 44427000, "total_liabilities": 335919000, "total_equity": 376749000, "shares_outstanding": 33258000, "goodwill_and_intangibles": 104040000 }, "cash_flow": { "operating_cash_flow": 115863000, "capital_expenditure": 50864000, "free_cash_flow": 166727000, "dividends_paid": 15325000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339518, "ticker_id": 3927, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76057000", "ebitda": "120341000", "netIncome": "48259000", "grossProfit": "156204000", "depreciation": "None", "totalRevenue": "826324000", "costOfRevenue": "670120000", "interestIncome": "20853000", "incomeBeforeTax": "72006000", "interestExpense": "4051000", "operatingIncome": "48470000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13545000", "reportedCurrency": "USD", "netInterestIncome": "-4051000", "nonInterestIncome": "None", "operatingExpenses": "107734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7893000", "otherNonOperatingIncome": "34795000", "costofGoodsAndServicesSold": "670120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44284000", "sellingGeneralAndAdministrative": "86240000", "netIncomeFromContinuingOperations": "48259000" }, "balance": { "goodwill": "81404000", "inventory": "64205000", "commonStock": "45514000", "currentDebt": "None", "investments": "None", "totalAssets": "712668000", "longTermDebt": "42000000", "shortTermDebt": "2427000", "treasuryStock": "-1592000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "22636000", "reportedCurrency": "USD", "retainedEarnings": "530478000", "totalLiabilities": "335919000", "otherCurrentAssets": "45751000", "totalCurrentAssets": "233156000", "currentLongTermDebt": "None", "longTermInvestments": "95500000", "shortTermInvestments": "None", "currentNetReceivables": "91778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "479512000", "currentAccountsPayable": "87296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "242890000", "shortLongTermDebtTotal": "61765000", "totalShareholderEquity": "376749000", "capitalLeaseObligations": "20691000", "otherCurrentLiabilities": "62745000", "totalCurrentLiabilities": "152468000", "otherNonCurrentLiabilities": "130432000", "totalNonCurrentLiabilities": "183451000", "cashAndShortTermInvestments": "31422000", "commonStockSharesOutstanding": "33258000", "intangibleAssetsExcludingGoodwill": "22636000", "cashAndCashEquivalentsAtCarryingValue": "31422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48259000", "profitLoss": "None", "dividendPayout": "15325000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11315000", "operatingCashflow": "115863000", "capitalExpenditures": "50864000", "changeInReceivables": "16471000", "changeInExchangeRate": "-1598000", "cashflowFromFinancing": "-77312000", "cashflowFromInvestment": "-39928000", "stockBasedCompensation": "-4485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15325000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2975000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 826324000, "cost_of_revenue": 670120000, "gross_profit": 156204000, "research_and_development": 7893000, "selling_general_admin": 86240000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76057000, "depreciation_amortisation": 44284000, "ebitda": 120341000, "interest_expense": 4051000, "interest_income": null, "other_non_operating": null, "pretax_income": 72006000, "tax_provision": 13545000, "effective_tax_rate": null, "net_income": 48259000, "net_income_continuing_ops": 48259000, "net_income_to_common": 48259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31422000, "short_term_investments": null, "net_receivables": 91778000, "inventory": 64205000, "other_current_assets": null, "total_current_assets": 233156000, "net_ppe": null, "goodwill": 81404000, "intangible_assets": 22636000, "goodwill_and_intangibles": 104040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 479512000, "total_assets": 712668000, "short_term_debt": 2427000, "accounts_payable": 87296000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152468000, "long_term_debt": 42000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 183451000, "total_liabilities": 335919000, "total_debt": 44427000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 530478000, "total_equity": 376749000, "shares_outstanding": 33258000, "operating_cash_flow": 115863000, "stock_based_compensation": -4485000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50864000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39928000, "dividends_paid": 15325000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77312000, "free_cash_flow": 166727000, "net_change_in_cash": -2975000 }, "raw_data": { "income": { "ebit": "76057000", "ebitda": "120341000", "netIncome": "48259000", "grossProfit": "156204000", "depreciation": "None", "totalRevenue": "826324000", "costOfRevenue": "670120000", "interestIncome": "20853000", "incomeBeforeTax": "72006000", "interestExpense": "4051000", "operatingIncome": "48470000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "13545000", "reportedCurrency": "USD", "netInterestIncome": "-4051000", "nonInterestIncome": "None", "operatingExpenses": "107734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7893000", "otherNonOperatingIncome": "34795000", "costofGoodsAndServicesSold": "670120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44284000", "sellingGeneralAndAdministrative": "86240000", "netIncomeFromContinuingOperations": "48259000" }, "balance": { "goodwill": "81404000", "inventory": "64205000", "commonStock": "45514000", "currentDebt": "None", "investments": "None", "totalAssets": "712668000", "longTermDebt": "42000000", "shortTermDebt": "2427000", "treasuryStock": "-1592000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "22636000", "reportedCurrency": "USD", "retainedEarnings": "530478000", "totalLiabilities": "335919000", "otherCurrentAssets": "45751000", "totalCurrentAssets": "233156000", "currentLongTermDebt": "None", "longTermInvestments": "95500000", "shortTermInvestments": "None", "currentNetReceivables": "91778000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "479512000", "currentAccountsPayable": "87296000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "242890000", "shortLongTermDebtTotal": "61765000", "totalShareholderEquity": "376749000", "capitalLeaseObligations": "20691000", "otherCurrentLiabilities": "62745000", "totalCurrentLiabilities": "152468000", "otherNonCurrentLiabilities": "130432000", "totalNonCurrentLiabilities": "183451000", "cashAndShortTermInvestments": "31422000", "commonStockSharesOutstanding": "33258000", "intangibleAssetsExcludingGoodwill": "22636000", "cashAndCashEquivalentsAtCarryingValue": "31422000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48259000", "profitLoss": "None", "dividendPayout": "15325000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "11315000", "operatingCashflow": "115863000", "capitalExpenditures": "50864000", "changeInReceivables": "16471000", "changeInExchangeRate": "-1598000", "cashflowFromFinancing": "-77312000", "cashflowFromInvestment": "-39928000", "stockBasedCompensation": "-4485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15325000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2975000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44284000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 851834000, "cost_of_revenue": 706535000, "gross_profit": 145299000, "ebit": 58216000, "ebitda": 92020000, "pretax_income": 80371000, "tax_provision": 18807000, "net_income": 24842000, "net_income_to_common": 24842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34397000, "total_current_assets": 269281000, "total_assets": 707373000, "short_term_debt": 0, "long_term_debt": 101500000, "total_debt": 101500000, "total_liabilities": 352516000, "total_equity": 354857000, "shares_outstanding": 33092000, "goodwill_and_intangibles": 117699000 }, "cash_flow": { "operating_cash_flow": 97794000, "capital_expenditure": 40814000, "free_cash_flow": 138608000, "dividends_paid": 14592000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339523, "ticker_id": 3927, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58216000", "ebitda": "92020000", "netIncome": "24842000", "grossProfit": "145299000", "depreciation": "None", "totalRevenue": "851834000", "costOfRevenue": "706535000", "interestIncome": "24712000", "incomeBeforeTax": "80371000", "interestExpense": "5702000", "operatingIncome": "62192000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18807000", "reportedCurrency": "USD", "netInterestIncome": "-5702000", "nonInterestIncome": "None", "operatingExpenses": "83107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6672000", "otherNonOperatingIncome": "-30459000", "costofGoodsAndServicesSold": "706535000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33804000", "sellingGeneralAndAdministrative": "114396000", "netIncomeFromContinuingOperations": "24842000" }, "balance": { "goodwill": "81404000", "inventory": "93810000", "commonStock": "38892000", "currentDebt": "None", "investments": "None", "totalAssets": "707373000", "longTermDebt": "101500000", "shortTermDebt": "0", "treasuryStock": "-1559000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "36295000", "reportedCurrency": "USD", "retainedEarnings": "497511000", "totalLiabilities": "352516000", "otherCurrentAssets": "21829000", "totalCurrentAssets": "269281000", "currentLongTermDebt": "None", "longTermInvestments": "84600000", "shortTermInvestments": "None", "currentNetReceivables": "119245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438092000", "currentAccountsPayable": "112758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "228369000", "shortLongTermDebtTotal": "101500000", "totalShareholderEquity": "354857000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35712000", "totalCurrentLiabilities": "155253000", "otherNonCurrentLiabilities": "95763000", "totalNonCurrentLiabilities": "197263000", "cashAndShortTermInvestments": "34397000", "commonStockSharesOutstanding": "33092000", "intangibleAssetsExcludingGoodwill": "36295000", "cashAndCashEquivalentsAtCarryingValue": "34397000", "accumulatedDepreciationAmortizationPPE": "-564703000" }, "cashflow": { "netIncome": "24842000", "profitLoss": "None", "dividendPayout": "14592000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9577000", "operatingCashflow": "97794000", "capitalExpenditures": "40814000", "changeInReceivables": "-11883000", "changeInExchangeRate": "-1718000", "cashflowFromFinancing": "-64088000", "cashflowFromInvestment": "-34082000", "stockBasedCompensation": "1156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14592000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2094000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-328000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 851834000, "cost_of_revenue": 706535000, "gross_profit": 145299000, "research_and_development": 6672000, "selling_general_admin": 114396000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58216000, "depreciation_amortisation": 33804000, "ebitda": 92020000, "interest_expense": 5702000, "interest_income": null, "other_non_operating": null, "pretax_income": 80371000, "tax_provision": 18807000, "effective_tax_rate": null, "net_income": 24842000, "net_income_continuing_ops": 24842000, "net_income_to_common": 24842000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34397000, "short_term_investments": null, "net_receivables": 119245000, "inventory": 93810000, "other_current_assets": null, "total_current_assets": 269281000, "net_ppe": null, "goodwill": 81404000, "intangible_assets": 36295000, "goodwill_and_intangibles": 117699000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 438092000, "total_assets": 707373000, "short_term_debt": 0, "accounts_payable": 112758000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 155253000, "long_term_debt": 101500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 197263000, "total_liabilities": 352516000, "total_debt": 101500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 497511000, "total_equity": 354857000, "shares_outstanding": 33092000, "operating_cash_flow": 97794000, "stock_based_compensation": 1156000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40814000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34082000, "dividends_paid": 14592000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64088000, "free_cash_flow": 138608000, "net_change_in_cash": -2094000 }, "raw_data": { "income": { "ebit": "58216000", "ebitda": "92020000", "netIncome": "24842000", "grossProfit": "145299000", "depreciation": "None", "totalRevenue": "851834000", "costOfRevenue": "706535000", "interestIncome": "24712000", "incomeBeforeTax": "80371000", "interestExpense": "5702000", "operatingIncome": "62192000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18807000", "reportedCurrency": "USD", "netInterestIncome": "-5702000", "nonInterestIncome": "None", "operatingExpenses": "83107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6672000", "otherNonOperatingIncome": "-30459000", "costofGoodsAndServicesSold": "706535000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33804000", "sellingGeneralAndAdministrative": "114396000", "netIncomeFromContinuingOperations": "24842000" }, "balance": { "goodwill": "81404000", "inventory": "93810000", "commonStock": "38892000", "currentDebt": "None", "investments": "None", "totalAssets": "707373000", "longTermDebt": "101500000", "shortTermDebt": "0", "treasuryStock": "-1559000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "36295000", "reportedCurrency": "USD", "retainedEarnings": "497511000", "totalLiabilities": "352516000", "otherCurrentAssets": "21829000", "totalCurrentAssets": "269281000", "currentLongTermDebt": "None", "longTermInvestments": "84600000", "shortTermInvestments": "None", "currentNetReceivables": "119245000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "438092000", "currentAccountsPayable": "112758000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "228369000", "shortLongTermDebtTotal": "101500000", "totalShareholderEquity": "354857000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35712000", "totalCurrentLiabilities": "155253000", "otherNonCurrentLiabilities": "95763000", "totalNonCurrentLiabilities": "197263000", "cashAndShortTermInvestments": "34397000", "commonStockSharesOutstanding": "33092000", "intangibleAssetsExcludingGoodwill": "36295000", "cashAndCashEquivalentsAtCarryingValue": "34397000", "accumulatedDepreciationAmortizationPPE": "-564703000" }, "cashflow": { "netIncome": "24842000", "profitLoss": "None", "dividendPayout": "14592000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-9577000", "operatingCashflow": "97794000", "capitalExpenditures": "40814000", "changeInReceivables": "-11883000", "changeInExchangeRate": "-1718000", "cashflowFromFinancing": "-64088000", "cashflowFromInvestment": "-34082000", "stockBasedCompensation": "1156000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14592000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2094000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-328000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33804000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 186489000, "cost_of_revenue": 162995000, "gross_profit": 23494000, "ebit": 6461000, "ebitda": 11757000, "pretax_income": 6102000, "tax_provision": 1032000, "net_income": 5661000, "net_income_to_common": 5661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15611000, "total_current_assets": 203268000, "total_assets": 403643000, "short_term_debt": 2644000, "long_term_debt": 45800000, "total_debt": 48444000, "total_liabilities": 179848000, "total_equity": 223795000, "shares_outstanding": 34696000, "goodwill_and_intangibles": 27574000 }, "cash_flow": { "operating_cash_flow": 1953000, "capital_expenditure": 5141000, "free_cash_flow": 7094000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339486, "ticker_id": 3927, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6461000", "ebitda": "11757000", "netIncome": "5661000", "grossProfit": "23494000", "depreciation": "None", "totalRevenue": "186489000", "costOfRevenue": "162995000", "interestIncome": "None", "incomeBeforeTax": "6102000", "interestExpense": "359000", "operatingIncome": "6423000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1032000", "reportedCurrency": "USD", "netInterestIncome": "-359000", "nonInterestIncome": "None", "operatingExpenses": "17071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "177000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5296000", "sellingGeneralAndAdministrative": "16454000", "netIncomeFromContinuingOperations": "5070000" }, "balance": { "goodwill": "22446000", "inventory": "84076000", "commonStock": "65944000", "currentDebt": "None", "investments": "None", "totalAssets": "403643000", "longTermDebt": "45800000", "shortTermDebt": "2644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5128000", "reportedCurrency": "USD", "retainedEarnings": "152549000", "totalLiabilities": "179848000", "otherCurrentAssets": "9880000", "totalCurrentAssets": "203268000", "currentLongTermDebt": "506000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "200374999", "currentAccountsPayable": "96444000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "58888000", "totalShareholderEquity": "223795000", "capitalLeaseObligations": "12582000", "otherCurrentLiabilities": "18414000", "totalCurrentLiabilities": "118344000", "otherNonCurrentLiabilities": "3966000", "totalNonCurrentLiabilities": "61504000", "cashAndShortTermInvestments": "15611000", "commonStockSharesOutstanding": "34696000", "intangibleAssetsExcludingGoodwill": "5128000", "cashAndCashEquivalentsAtCarryingValue": "15611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-19105000", "operatingCashflow": "1953000", "capitalExpenditures": "5141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11250000", "cashflowFromInvestment": "-4576000", "stockBasedCompensation": "454000", "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": "5839000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186489000, "cost_of_revenue": 162995000, "gross_profit": 23494000, "research_and_development": 177000, "selling_general_admin": 16454000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6461000, "depreciation_amortisation": 5296000, "ebitda": 11757000, "interest_expense": 359000, "interest_income": null, "other_non_operating": null, "pretax_income": 6102000, "tax_provision": 1032000, "effective_tax_rate": null, "net_income": 5661000, "net_income_continuing_ops": 5070000, "net_income_to_common": 5661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15611000, "short_term_investments": null, "net_receivables": 93701000, "inventory": 84076000, "other_current_assets": null, "total_current_assets": 203268000, "net_ppe": null, "goodwill": 22446000, "intangible_assets": 5128000, "goodwill_and_intangibles": 27574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 200374999, "total_assets": 403643000, "short_term_debt": 2644000, "accounts_payable": 96444000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118344000, "long_term_debt": 45800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 61504000, "total_liabilities": 179848000, "total_debt": 48444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 152549000, "total_equity": 223795000, "shares_outstanding": 34696000, "operating_cash_flow": 1953000, "stock_based_compensation": 454000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5141000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4576000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11250000, "free_cash_flow": 7094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6461000", "ebitda": "11757000", "netIncome": "5661000", "grossProfit": "23494000", "depreciation": "None", "totalRevenue": "186489000", "costOfRevenue": "162995000", "interestIncome": "None", "incomeBeforeTax": "6102000", "interestExpense": "359000", "operatingIncome": "6423000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1032000", "reportedCurrency": "USD", "netInterestIncome": "-359000", "nonInterestIncome": "None", "operatingExpenses": "17071000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "177000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "162995000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5296000", "sellingGeneralAndAdministrative": "16454000", "netIncomeFromContinuingOperations": "5070000" }, "balance": { "goodwill": "22446000", "inventory": "84076000", "commonStock": "65944000", "currentDebt": "None", "investments": "None", "totalAssets": "403643000", "longTermDebt": "45800000", "shortTermDebt": "2644000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "5128000", "reportedCurrency": "USD", "retainedEarnings": "152549000", "totalLiabilities": "179848000", "otherCurrentAssets": "9880000", "totalCurrentAssets": "203268000", "currentLongTermDebt": "506000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "93701000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "200374999", "currentAccountsPayable": "96444000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "58888000", "totalShareholderEquity": "223795000", "capitalLeaseObligations": "12582000", "otherCurrentLiabilities": "18414000", "totalCurrentLiabilities": "118344000", "otherNonCurrentLiabilities": "3966000", "totalNonCurrentLiabilities": "61504000", "cashAndShortTermInvestments": "15611000", "commonStockSharesOutstanding": "34696000", "intangibleAssetsExcludingGoodwill": "5128000", "cashAndCashEquivalentsAtCarryingValue": "15611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-19105000", "operatingCashflow": "1953000", "capitalExpenditures": "5141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11250000", "cashflowFromInvestment": "-4576000", "stockBasedCompensation": "454000", "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": "5839000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 184068000, "cost_of_revenue": 153758000, "gross_profit": 30310000, "ebit": 17922000, "ebitda": 23291000, "pretax_income": 17485000, "tax_provision": 3009000, "net_income": 14570000, "net_income_to_common": 14570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6729000, "total_current_assets": 169074000, "total_assets": 371372000, "short_term_debt": 2761000, "long_term_debt": 34550000, "total_debt": 37311000, "total_liabilities": 154818000, "total_equity": 216554000, "shares_outstanding": 34735000, "goodwill_and_intangibles": 28014000 }, "cash_flow": { "operating_cash_flow": 15709000, "capital_expenditure": 7995000, "free_cash_flow": 23704000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339487, "ticker_id": 3927, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17922000", "ebitda": "23291000", "netIncome": "14570000", "grossProfit": "30310000", "depreciation": "None", "totalRevenue": "184068000", "costOfRevenue": "153758000", "interestIncome": "2202000", "incomeBeforeTax": "17485000", "interestExpense": "437000", "operatingIncome": "12059000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3009000", "reportedCurrency": "USD", "netInterestIncome": "-437000", "nonInterestIncome": "None", "operatingExpenses": "18251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "198000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5369000", "sellingGeneralAndAdministrative": "17614000", "netIncomeFromContinuingOperations": "14476000" }, "balance": { "goodwill": "22446000", "inventory": "64962000", "commonStock": "63244000", "currentDebt": "None", "investments": "None", "totalAssets": "371372000", "longTermDebt": "34550000", "shortTermDebt": "2761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5568000", "reportedCurrency": "USD", "retainedEarnings": "146888000", "totalLiabilities": "154818000", "otherCurrentAssets": "15572000", "totalCurrentAssets": "169074000", "currentLongTermDebt": "498000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "202298000", "currentAccountsPayable": "75754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145739000", "shortLongTermDebtTotal": "48271000", "totalShareholderEquity": "216554000", "capitalLeaseObligations": "13223000", "otherCurrentLiabilities": "25819000", "totalCurrentLiabilities": "104381000", "otherNonCurrentLiabilities": "3731000", "totalNonCurrentLiabilities": "50437000", "cashAndShortTermInvestments": "6729000", "commonStockSharesOutstanding": "34735000", "intangibleAssetsExcludingGoodwill": "5568000", "cashAndCashEquivalentsAtCarryingValue": "6729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5140000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2948000", "operatingCashflow": "15709000", "capitalExpenditures": "7995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14457000", "cashflowFromInvestment": "-7995000", "stockBasedCompensation": "49000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 184068000, "cost_of_revenue": 153758000, "gross_profit": 30310000, "research_and_development": 198000, "selling_general_admin": 17614000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17922000, "depreciation_amortisation": 5369000, "ebitda": 23291000, "interest_expense": 437000, "interest_income": null, "other_non_operating": null, "pretax_income": 17485000, "tax_provision": 3009000, "effective_tax_rate": null, "net_income": 14570000, "net_income_continuing_ops": 14476000, "net_income_to_common": 14570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6729000, "short_term_investments": null, "net_receivables": 81811000, "inventory": 64962000, "other_current_assets": null, "total_current_assets": 169074000, "net_ppe": null, "goodwill": 22446000, "intangible_assets": 5568000, "goodwill_and_intangibles": 28014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 202298000, "total_assets": 371372000, "short_term_debt": 2761000, "accounts_payable": 75754000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104381000, "long_term_debt": 34550000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 50437000, "total_liabilities": 154818000, "total_debt": 37311000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 146888000, "total_equity": 216554000, "shares_outstanding": 34735000, "operating_cash_flow": 15709000, "stock_based_compensation": 49000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7995000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7995000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14457000, "free_cash_flow": 23704000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17922000", "ebitda": "23291000", "netIncome": "14570000", "grossProfit": "30310000", "depreciation": "None", "totalRevenue": "184068000", "costOfRevenue": "153758000", "interestIncome": "2202000", "incomeBeforeTax": "17485000", "interestExpense": "437000", "operatingIncome": "12059000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3009000", "reportedCurrency": "USD", "netInterestIncome": "-437000", "nonInterestIncome": "None", "operatingExpenses": "18251000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "198000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "153758000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5369000", "sellingGeneralAndAdministrative": "17614000", "netIncomeFromContinuingOperations": "14476000" }, "balance": { "goodwill": "22446000", "inventory": "64962000", "commonStock": "63244000", "currentDebt": "None", "investments": "None", "totalAssets": "371372000", "longTermDebt": "34550000", "shortTermDebt": "2761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "5568000", "reportedCurrency": "USD", "retainedEarnings": "146888000", "totalLiabilities": "154818000", "otherCurrentAssets": "15572000", "totalCurrentAssets": "169074000", "currentLongTermDebt": "498000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81811000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "202298000", "currentAccountsPayable": "75754000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145739000", "shortLongTermDebtTotal": "48271000", "totalShareholderEquity": "216554000", "capitalLeaseObligations": "13223000", "otherCurrentLiabilities": "25819000", "totalCurrentLiabilities": "104381000", "otherNonCurrentLiabilities": "3731000", "totalNonCurrentLiabilities": "50437000", "cashAndShortTermInvestments": "6729000", "commonStockSharesOutstanding": "34735000", "intangibleAssetsExcludingGoodwill": "5568000", "cashAndCashEquivalentsAtCarryingValue": "6729000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5140000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2948000", "operatingCashflow": "15709000", "capitalExpenditures": "7995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14457000", "cashflowFromInvestment": "-7995000", "stockBasedCompensation": "49000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 194942000, "cost_of_revenue": 164850000, "gross_profit": 30092000, "ebit": 9891000, "ebitda": 15874000, "pretax_income": 9123000, "tax_provision": 2014000, "net_income": 7074000, "net_income_to_common": 7074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13291000, "total_current_assets": 174887000, "total_assets": 378806000, "short_term_debt": 2345000, "long_term_debt": 49500000, "total_debt": 51845000, "total_liabilities": 176615000, "total_equity": 202191000, "shares_outstanding": 34773000, "goodwill_and_intangibles": 28454000 }, "cash_flow": { "operating_cash_flow": 20120000, "capital_expenditure": 3608000, "free_cash_flow": 23728000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339489, "ticker_id": 3927, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9891000", "ebitda": "15874000", "netIncome": "7074000", "grossProfit": "30092000", "depreciation": "None", "totalRevenue": "194942000", "costOfRevenue": "164850000", "interestIncome": "156000", "incomeBeforeTax": "9123000", "interestExpense": "768000", "operatingIncome": "7109000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2014000", "reportedCurrency": "USD", "netInterestIncome": "-768000", "nonInterestIncome": "None", "operatingExpenses": "22983000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "147000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5983000", "sellingGeneralAndAdministrative": "20252000", "netIncomeFromContinuingOperations": "7109000" }, "balance": { "goodwill": "22446000", "inventory": "62006000", "commonStock": "65299000", "currentDebt": "None", "investments": "None", "totalAssets": "378806000", "longTermDebt": "49500000", "shortTermDebt": "2345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6008000", "reportedCurrency": "USD", "retainedEarnings": "132318000", "totalLiabilities": "176615000", "otherCurrentAssets": "11375000", "totalCurrentAssets": "174887000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "203918999", "currentAccountsPayable": "79247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "143664000", "shortLongTermDebtTotal": "63317000", "totalShareholderEquity": "202191000", "capitalLeaseObligations": "13817000", "otherCurrentLiabilities": "23293000", "totalCurrentLiabilities": "104885000", "otherNonCurrentLiabilities": "4917000", "totalNonCurrentLiabilities": "71730000", "cashAndShortTermInvestments": "13291000", "commonStockSharesOutstanding": "34773000", "intangibleAssetsExcludingGoodwill": "6008000", "cashAndCashEquivalentsAtCarryingValue": "13291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7074000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4648000", "operatingCashflow": "20120000", "capitalExpenditures": "3608000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13129000", "cashflowFromInvestment": "-3608000", "stockBasedCompensation": "840000", "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": "5463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194942000, "cost_of_revenue": 164850000, "gross_profit": 30092000, "research_and_development": 147000, "selling_general_admin": 20252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9891000, "depreciation_amortisation": 5983000, "ebitda": 15874000, "interest_expense": 768000, "interest_income": null, "other_non_operating": null, "pretax_income": 9123000, "tax_provision": 2014000, "effective_tax_rate": null, "net_income": 7074000, "net_income_continuing_ops": 7109000, "net_income_to_common": 7074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13291000, "short_term_investments": null, "net_receivables": 88215000, "inventory": 62006000, "other_current_assets": null, "total_current_assets": 174887000, "net_ppe": null, "goodwill": 22446000, "intangible_assets": 6008000, "goodwill_and_intangibles": 28454000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 203918999, "total_assets": 378806000, "short_term_debt": 2345000, "accounts_payable": 79247000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104885000, "long_term_debt": 49500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 71730000, "total_liabilities": 176615000, "total_debt": 51845000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 132318000, "total_equity": 202191000, "shares_outstanding": 34773000, "operating_cash_flow": 20120000, "stock_based_compensation": 840000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3608000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3608000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13129000, "free_cash_flow": 23728000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9891000", "ebitda": "15874000", "netIncome": "7074000", "grossProfit": "30092000", "depreciation": "None", "totalRevenue": "194942000", "costOfRevenue": "164850000", "interestIncome": "156000", "incomeBeforeTax": "9123000", "interestExpense": "768000", "operatingIncome": "7109000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2014000", "reportedCurrency": "USD", "netInterestIncome": "-768000", "nonInterestIncome": "None", "operatingExpenses": "22983000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "147000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "164850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5983000", "sellingGeneralAndAdministrative": "20252000", "netIncomeFromContinuingOperations": "7109000" }, "balance": { "goodwill": "22446000", "inventory": "62006000", "commonStock": "65299000", "currentDebt": "None", "investments": "None", "totalAssets": "378806000", "longTermDebt": "49500000", "shortTermDebt": "2345000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "6008000", "reportedCurrency": "USD", "retainedEarnings": "132318000", "totalLiabilities": "176615000", "otherCurrentAssets": "11375000", "totalCurrentAssets": "174887000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "203918999", "currentAccountsPayable": "79247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "143664000", "shortLongTermDebtTotal": "63317000", "totalShareholderEquity": "202191000", "capitalLeaseObligations": "13817000", "otherCurrentLiabilities": "23293000", "totalCurrentLiabilities": "104885000", "otherNonCurrentLiabilities": "4917000", "totalNonCurrentLiabilities": "71730000", "cashAndShortTermInvestments": "13291000", "commonStockSharesOutstanding": "34773000", "intangibleAssetsExcludingGoodwill": "6008000", "cashAndCashEquivalentsAtCarryingValue": "13291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7074000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "4648000", "operatingCashflow": "20120000", "capitalExpenditures": "3608000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13129000", "cashflowFromInvestment": "-3608000", "stockBasedCompensation": "840000", "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": "5463000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 179116000, "cost_of_revenue": 154688000, "gross_profit": 24428000, "ebit": 4597000, "ebitda": 9968000, "pretax_income": 2812000, "tax_provision": 984000, "net_income": 1731000, "net_income_to_common": 1731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9795000, "total_current_assets": 163753000, "total_assets": 371585000, "short_term_debt": 3033000, "long_term_debt": 62000000, "total_debt": 65033000, "total_liabilities": 177479000, "total_equity": 194106000, "shares_outstanding": 34775000, "goodwill_and_intangibles": 28893000 }, "cash_flow": { "operating_cash_flow": 2154000, "capital_expenditure": 2681000, "free_cash_flow": 4835000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339490, "ticker_id": 3927, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4597000", "ebitda": "9968000", "netIncome": "1731000", "grossProfit": "24428000", "depreciation": "None", "totalRevenue": "179116000", "costOfRevenue": "154688000", "interestIncome": "1798000", "incomeBeforeTax": "2812000", "interestExpense": "1785000", "operatingIncome": "3211000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "984000", "reportedCurrency": "USD", "netInterestIncome": "-1785000", "nonInterestIncome": "None", "operatingExpenses": "21217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "193000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5371000", "sellingGeneralAndAdministrative": "20584000", "netIncomeFromContinuingOperations": "1828000" }, "balance": { "goodwill": "22446000", "inventory": "66648000", "commonStock": "64561000", "currentDebt": "None", "investments": "None", "totalAssets": "371585000", "longTermDebt": "62000000", "shortTermDebt": "3033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6447000", "reportedCurrency": "USD", "retainedEarnings": "125244000", "totalLiabilities": "177479000", "otherCurrentAssets": "8174000", "totalCurrentAssets": "163753000", "currentLongTermDebt": "629000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207832000", "currentAccountsPayable": "68181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145298000", "shortLongTermDebtTotal": "76995000", "totalShareholderEquity": "194106000", "capitalLeaseObligations": "14366000", "otherCurrentLiabilities": "21357000", "totalCurrentLiabilities": "92844000", "otherNonCurrentLiabilities": "4783000", "totalNonCurrentLiabilities": "84635000", "cashAndShortTermInvestments": "9795000", "commonStockSharesOutstanding": "34775000", "intangibleAssetsExcludingGoodwill": "6447000", "cashAndCashEquivalentsAtCarryingValue": "9795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2250000", "operatingCashflow": "2154000", "capitalExpenditures": "2681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4728000", "cashflowFromInvestment": "-777000", "stockBasedCompensation": "447000", "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": "5371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 179116000, "cost_of_revenue": 154688000, "gross_profit": 24428000, "research_and_development": 193000, "selling_general_admin": 20584000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4597000, "depreciation_amortisation": 5371000, "ebitda": 9968000, "interest_expense": 1785000, "interest_income": null, "other_non_operating": null, "pretax_income": 2812000, "tax_provision": 984000, "effective_tax_rate": null, "net_income": 1731000, "net_income_continuing_ops": 1828000, "net_income_to_common": 1731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9795000, "short_term_investments": null, "net_receivables": 79136000, "inventory": 66648000, "other_current_assets": null, "total_current_assets": 163753000, "net_ppe": null, "goodwill": 22446000, "intangible_assets": 6447000, "goodwill_and_intangibles": 28893000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 207832000, "total_assets": 371585000, "short_term_debt": 3033000, "accounts_payable": 68181000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 92844000, "long_term_debt": 62000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 84635000, "total_liabilities": 177479000, "total_debt": 65033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 125244000, "total_equity": 194106000, "shares_outstanding": 34775000, "operating_cash_flow": 2154000, "stock_based_compensation": 447000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2681000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -777000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4728000, "free_cash_flow": 4835000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4597000", "ebitda": "9968000", "netIncome": "1731000", "grossProfit": "24428000", "depreciation": "None", "totalRevenue": "179116000", "costOfRevenue": "154688000", "interestIncome": "1798000", "incomeBeforeTax": "2812000", "interestExpense": "1785000", "operatingIncome": "3211000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "984000", "reportedCurrency": "USD", "netInterestIncome": "-1785000", "nonInterestIncome": "None", "operatingExpenses": "21217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "193000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "154688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5371000", "sellingGeneralAndAdministrative": "20584000", "netIncomeFromContinuingOperations": "1828000" }, "balance": { "goodwill": "22446000", "inventory": "66648000", "commonStock": "64561000", "currentDebt": "None", "investments": "None", "totalAssets": "371585000", "longTermDebt": "62000000", "shortTermDebt": "3033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "6447000", "reportedCurrency": "USD", "retainedEarnings": "125244000", "totalLiabilities": "177479000", "otherCurrentAssets": "8174000", "totalCurrentAssets": "163753000", "currentLongTermDebt": "629000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207832000", "currentAccountsPayable": "68181000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "145298000", "shortLongTermDebtTotal": "76995000", "totalShareholderEquity": "194106000", "capitalLeaseObligations": "14366000", "otherCurrentLiabilities": "21357000", "totalCurrentLiabilities": "92844000", "otherNonCurrentLiabilities": "4783000", "totalNonCurrentLiabilities": "84635000", "cashAndShortTermInvestments": "9795000", "commonStockSharesOutstanding": "34775000", "intangibleAssetsExcludingGoodwill": "6447000", "cashAndCashEquivalentsAtCarryingValue": "9795000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2250000", "operatingCashflow": "2154000", "capitalExpenditures": "2681000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "4728000", "cashflowFromInvestment": "-777000", "stockBasedCompensation": "447000", "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": "5371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 164738000, "cost_of_revenue": 135643000, "gross_profit": 29095000, "ebit": 2261000, "ebitda": 2701000, "pretax_income": 1248000, "tax_provision": 577000, "net_income": 10101000, "net_income_to_common": 10101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3657000, "total_current_assets": 161727000, "total_assets": 374217000, "short_term_debt": 3103000, "long_term_debt": 56000000, "total_debt": 59103000, "total_liabilities": 182847000, "total_equity": 191370000, "shares_outstanding": 34612000, "goodwill_and_intangibles": 29333000 }, "cash_flow": { "operating_cash_flow": -5006000, "capital_expenditure": 2957000, "free_cash_flow": -2049000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339491, "ticker_id": 3927, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2261000", "ebitda": "2701000", "netIncome": "10101000", "grossProfit": "29095000", "depreciation": "None", "totalRevenue": "164738000", "costOfRevenue": "135643000", "interestIncome": "995000", "incomeBeforeTax": "1248000", "interestExpense": "1013000", "operatingIncome": "1258000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "577000", "reportedCurrency": "USD", "netInterestIncome": "-1013000", "nonInterestIncome": "None", "operatingExpenses": "27837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "165000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440000", "sellingGeneralAndAdministrative": "20660000", "netIncomeFromContinuingOperations": "671000" }, "balance": { "goodwill": "22446000", "inventory": "68895000", "commonStock": "64151000", "currentDebt": "None", "investments": "None", "totalAssets": "374217000", "longTermDebt": "56000000", "shortTermDebt": "3103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6887000", "reportedCurrency": "USD", "retainedEarnings": "123513000", "totalLiabilities": "182847000", "otherCurrentAssets": "9125000", "totalCurrentAssets": "161727000", "currentLongTermDebt": "627000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212490000", "currentAccountsPayable": "83190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "148802000", "shortLongTermDebtTotal": "71617000", "totalShareholderEquity": "191370000", "capitalLeaseObligations": "14990000", "otherCurrentLiabilities": "16960000", "totalCurrentLiabilities": "103803000", "otherNonCurrentLiabilities": "4591000", "totalNonCurrentLiabilities": "79044000", "cashAndShortTermInvestments": "3657000", "commonStockSharesOutstanding": "34612000", "intangibleAssetsExcludingGoodwill": "6887000", "cashAndCashEquivalentsAtCarryingValue": "3657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10101000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-17513000", "operatingCashflow": "-5006000", "capitalExpenditures": "2957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5297000", "cashflowFromInvestment": "6878000", "stockBasedCompensation": "472000", "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": "5526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164738000, "cost_of_revenue": 135643000, "gross_profit": 29095000, "research_and_development": 165000, "selling_general_admin": 20660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2261000, "depreciation_amortisation": 440000, "ebitda": 2701000, "interest_expense": 1013000, "interest_income": null, "other_non_operating": null, "pretax_income": 1248000, "tax_provision": 577000, "effective_tax_rate": null, "net_income": 10101000, "net_income_continuing_ops": 671000, "net_income_to_common": 10101000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3657000, "short_term_investments": null, "net_receivables": 80050000, "inventory": 68895000, "other_current_assets": null, "total_current_assets": 161727000, "net_ppe": null, "goodwill": 22446000, "intangible_assets": 6887000, "goodwill_and_intangibles": 29333000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 212490000, "total_assets": 374217000, "short_term_debt": 3103000, "accounts_payable": 83190000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103803000, "long_term_debt": 56000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 79044000, "total_liabilities": 182847000, "total_debt": 59103000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 123513000, "total_equity": 191370000, "shares_outstanding": 34612000, "operating_cash_flow": -5006000, "stock_based_compensation": 472000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2957000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 6878000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5297000, "free_cash_flow": -2049000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2261000", "ebitda": "2701000", "netIncome": "10101000", "grossProfit": "29095000", "depreciation": "None", "totalRevenue": "164738000", "costOfRevenue": "135643000", "interestIncome": "995000", "incomeBeforeTax": "1248000", "interestExpense": "1013000", "operatingIncome": "1258000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "577000", "reportedCurrency": "USD", "netInterestIncome": "-1013000", "nonInterestIncome": "None", "operatingExpenses": "27837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "165000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "440000", "sellingGeneralAndAdministrative": "20660000", "netIncomeFromContinuingOperations": "671000" }, "balance": { "goodwill": "22446000", "inventory": "68895000", "commonStock": "64151000", "currentDebt": "None", "investments": "None", "totalAssets": "374217000", "longTermDebt": "56000000", "shortTermDebt": "3103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "6887000", "reportedCurrency": "USD", "retainedEarnings": "123513000", "totalLiabilities": "182847000", "otherCurrentAssets": "9125000", "totalCurrentAssets": "161727000", "currentLongTermDebt": "627000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80050000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "212490000", "currentAccountsPayable": "83190000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "148802000", "shortLongTermDebtTotal": "71617000", "totalShareholderEquity": "191370000", "capitalLeaseObligations": "14990000", "otherCurrentLiabilities": "16960000", "totalCurrentLiabilities": "103803000", "otherNonCurrentLiabilities": "4591000", "totalNonCurrentLiabilities": "79044000", "cashAndShortTermInvestments": "3657000", "commonStockSharesOutstanding": "34612000", "intangibleAssetsExcludingGoodwill": "6887000", "cashAndCashEquivalentsAtCarryingValue": "3657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10101000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-17513000", "operatingCashflow": "-5006000", "capitalExpenditures": "2957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5297000", "cashflowFromInvestment": "6878000", "stockBasedCompensation": "472000", "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": "5526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 50003000, "cost_of_revenue": 38752000, "gross_profit": 11251000, "ebit": -16477000, "ebitda": -10722000, "pretax_income": -10827000, "tax_provision": -3738000, "net_income": -72699000, "net_income_to_common": -72699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7062000, "total_current_assets": 139827000, "total_assets": 356357000, "short_term_debt": 3775000, "long_term_debt": 60600000, "total_debt": 64375000, "total_liabilities": 175389000, "total_equity": 180968000, "shares_outstanding": 34346242, "goodwill_and_intangibles": 29772000 }, "cash_flow": { "operating_cash_flow": 19455000, "capital_expenditure": 6651000, "free_cash_flow": 26106000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339492, "ticker_id": 3927, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16477000", "ebitda": "-10722000", "netIncome": "-72699000", "grossProfit": "11251000", "depreciation": "None", "totalRevenue": "50003000", "costOfRevenue": "38752000", "interestIncome": "6042000", "incomeBeforeTax": "-10827000", "interestExpense": "5650000", "operatingIncome": "-1918000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3738000", "reportedCurrency": "USD", "netInterestIncome": "5650000", "nonInterestIncome": "None", "operatingExpenses": "13169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "283000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5755000", "sellingGeneralAndAdministrative": "13084000", "netIncomeFromContinuingOperations": "-7089000" }, "balance": { "goodwill": "22446000", "inventory": "51381000", "commonStock": "63590000", "currentDebt": "None", "investments": "None", "totalAssets": "356357000", "longTermDebt": "60600000", "shortTermDebt": "3775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7326000", "reportedCurrency": "USD", "retainedEarnings": "113412000", "totalLiabilities": "175389000", "otherCurrentAssets": "16567000", "totalCurrentAssets": "139827000", "currentLongTermDebt": "1322000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216530000", "currentAccountsPayable": "64704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "151667000", "shortLongTermDebtTotal": "77368000", "totalShareholderEquity": "180968000", "capitalLeaseObligations": "15446000", "otherCurrentLiabilities": "22909000", "totalCurrentLiabilities": "91708000", "otherNonCurrentLiabilities": "4105000", "totalNonCurrentLiabilities": "83681000", "cashAndShortTermInvestments": "7062000", "commonStockSharesOutstanding": "34346242", "intangibleAssetsExcludingGoodwill": "7326000", "cashAndCashEquivalentsAtCarryingValue": "7062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7339000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "19455000", "capitalExpenditures": "6651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61423000", "cashflowFromInvestment": "47980000", "stockBasedCompensation": "548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 50003000, "cost_of_revenue": 38752000, "gross_profit": 11251000, "research_and_development": 283000, "selling_general_admin": 13084000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16477000, "depreciation_amortisation": 5755000, "ebitda": -10722000, "interest_expense": 5650000, "interest_income": null, "other_non_operating": null, "pretax_income": -10827000, "tax_provision": -3738000, "effective_tax_rate": null, "net_income": -72699000, "net_income_continuing_ops": -7089000, "net_income_to_common": -72699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7062000, "short_term_investments": null, "net_receivables": 64817000, "inventory": 51381000, "other_current_assets": null, "total_current_assets": 139827000, "net_ppe": null, "goodwill": 22446000, "intangible_assets": 7326000, "goodwill_and_intangibles": 29772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 216530000, "total_assets": 356357000, "short_term_debt": 3775000, "accounts_payable": 64704000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 91708000, "long_term_debt": 60600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 83681000, "total_liabilities": 175389000, "total_debt": 64375000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 113412000, "total_equity": 180968000, "shares_outstanding": 34346242, "operating_cash_flow": 19455000, "stock_based_compensation": 548000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6651000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 47980000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -61423000, "free_cash_flow": 26106000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16477000", "ebitda": "-10722000", "netIncome": "-72699000", "grossProfit": "11251000", "depreciation": "None", "totalRevenue": "50003000", "costOfRevenue": "38752000", "interestIncome": "6042000", "incomeBeforeTax": "-10827000", "interestExpense": "5650000", "operatingIncome": "-1918000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3738000", "reportedCurrency": "USD", "netInterestIncome": "5650000", "nonInterestIncome": "None", "operatingExpenses": "13169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "283000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "38752000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5755000", "sellingGeneralAndAdministrative": "13084000", "netIncomeFromContinuingOperations": "-7089000" }, "balance": { "goodwill": "22446000", "inventory": "51381000", "commonStock": "63590000", "currentDebt": "None", "investments": "None", "totalAssets": "356357000", "longTermDebt": "60600000", "shortTermDebt": "3775000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "7326000", "reportedCurrency": "USD", "retainedEarnings": "113412000", "totalLiabilities": "175389000", "otherCurrentAssets": "16567000", "totalCurrentAssets": "139827000", "currentLongTermDebt": "1322000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "64817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216530000", "currentAccountsPayable": "64704000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "151667000", "shortLongTermDebtTotal": "77368000", "totalShareholderEquity": "180968000", "capitalLeaseObligations": "15446000", "otherCurrentLiabilities": "22909000", "totalCurrentLiabilities": "91708000", "otherNonCurrentLiabilities": "4105000", "totalNonCurrentLiabilities": "83681000", "cashAndShortTermInvestments": "7062000", "commonStockSharesOutstanding": "34346242", "intangibleAssetsExcludingGoodwill": "7326000", "cashAndCashEquivalentsAtCarryingValue": "7062000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7339000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1800000", "operatingCashflow": "19455000", "capitalExpenditures": "6651000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-61423000", "cashflowFromInvestment": "47980000", "stockBasedCompensation": "548000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 182051000, "cost_of_revenue": 158761000, "gross_profit": 23290000, "ebit": 482000, "ebitda": 6959000, "pretax_income": -2998000, "tax_provision": 948000, "net_income": -3946000, "net_income_to_common": -3946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2724000, "total_current_assets": 188262000, "total_assets": 442541000, "short_term_debt": 126180000, "long_term_debt": 20000000, "total_debt": 146180000, "total_liabilities": 284093000, "total_equity": 158448000, "shares_outstanding": 34391000, "goodwill_and_intangibles": 44078000 }, "cash_flow": { "operating_cash_flow": -1276000, "capital_expenditure": 2914000, "free_cash_flow": 1638000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339494, "ticker_id": 3927, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "482000", "ebitda": "6959000", "netIncome": "-3946000", "grossProfit": "23290000", "depreciation": "None", "totalRevenue": "182051000", "costOfRevenue": "158761000", "interestIncome": "3199000", "incomeBeforeTax": "-2998000", "interestExpense": "3480000", "operatingIncome": "504000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "948000", "reportedCurrency": "USD", "netInterestIncome": "-3480000", "nonInterestIncome": "None", "operatingExpenses": "22786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "475000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6477000", "sellingGeneralAndAdministrative": "21849000", "netIncomeFromContinuingOperations": "-3946000" }, "balance": { "goodwill": "35717000", "inventory": "88058000", "commonStock": "60798000", "currentDebt": "None", "investments": "None", "totalAssets": "442541000", "longTermDebt": "20000000", "shortTermDebt": "126180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "8361000", "reportedCurrency": "USD", "retainedEarnings": "186111000", "totalLiabilities": "284093000", "otherCurrentAssets": "15844000", "totalCurrentAssets": "188262000", "currentLongTermDebt": "123356000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254279000", "currentAccountsPayable": "89070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "184351000", "shortLongTermDebtTotal": "160143000", "totalShareholderEquity": "158448000", "capitalLeaseObligations": "16787000", "otherCurrentLiabilities": "24000000", "totalCurrentLiabilities": "239258000", "otherNonCurrentLiabilities": "4408000", "totalNonCurrentLiabilities": "44835000", "cashAndShortTermInvestments": "2724000", "commonStockSharesOutstanding": "34391000", "intangibleAssetsExcludingGoodwill": "8361000", "cashAndCashEquivalentsAtCarryingValue": "2724000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3946000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1646000", "operatingCashflow": "-1276000", "capitalExpenditures": "2914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1356000", "cashflowFromInvestment": "-2914000", "stockBasedCompensation": "864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 182051000, "cost_of_revenue": 158761000, "gross_profit": 23290000, "research_and_development": 475000, "selling_general_admin": 21849000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482000, "depreciation_amortisation": 6477000, "ebitda": 6959000, "interest_expense": 3480000, "interest_income": null, "other_non_operating": null, "pretax_income": -2998000, "tax_provision": 948000, "effective_tax_rate": null, "net_income": -3946000, "net_income_continuing_ops": -3946000, "net_income_to_common": -3946000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2724000, "short_term_investments": null, "net_receivables": 81636000, "inventory": 88058000, "other_current_assets": null, "total_current_assets": 188262000, "net_ppe": null, "goodwill": 35717000, "intangible_assets": 8361000, "goodwill_and_intangibles": 44078000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 254279000, "total_assets": 442541000, "short_term_debt": 126180000, "accounts_payable": 89070000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239258000, "long_term_debt": 20000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44835000, "total_liabilities": 284093000, "total_debt": 146180000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 186111000, "total_equity": 158448000, "shares_outstanding": 34391000, "operating_cash_flow": -1276000, "stock_based_compensation": 864000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2914000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1356000, "free_cash_flow": 1638000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "482000", "ebitda": "6959000", "netIncome": "-3946000", "grossProfit": "23290000", "depreciation": "None", "totalRevenue": "182051000", "costOfRevenue": "158761000", "interestIncome": "3199000", "incomeBeforeTax": "-2998000", "interestExpense": "3480000", "operatingIncome": "504000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "948000", "reportedCurrency": "USD", "netInterestIncome": "-3480000", "nonInterestIncome": "None", "operatingExpenses": "22786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "475000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "158761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6477000", "sellingGeneralAndAdministrative": "21849000", "netIncomeFromContinuingOperations": "-3946000" }, "balance": { "goodwill": "35717000", "inventory": "88058000", "commonStock": "60798000", "currentDebt": "None", "investments": "None", "totalAssets": "442541000", "longTermDebt": "20000000", "shortTermDebt": "126180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "8361000", "reportedCurrency": "USD", "retainedEarnings": "186111000", "totalLiabilities": "284093000", "otherCurrentAssets": "15844000", "totalCurrentAssets": "188262000", "currentLongTermDebt": "123356000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "81636000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "254279000", "currentAccountsPayable": "89070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "184351000", "shortLongTermDebtTotal": "160143000", "totalShareholderEquity": "158448000", "capitalLeaseObligations": "16787000", "otherCurrentLiabilities": "24000000", "totalCurrentLiabilities": "239258000", "otherNonCurrentLiabilities": "4408000", "totalNonCurrentLiabilities": "44835000", "cashAndShortTermInvestments": "2724000", "commonStockSharesOutstanding": "34391000", "intangibleAssetsExcludingGoodwill": "8361000", "cashAndCashEquivalentsAtCarryingValue": "2724000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3946000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "1646000", "operatingCashflow": "-1276000", "capitalExpenditures": "2914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1356000", "cashflowFromInvestment": "-2914000", "stockBasedCompensation": "864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 153940000, "cost_of_revenue": 124342000, "gross_profit": 29598000, "ebit": 10271000, "ebitda": 16860000, "pretax_income": 9132000, "tax_provision": -38000, "net_income": 8792000, "net_income_to_common": 8792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3510000, "total_current_assets": 190765000, "total_assets": 450412000, "short_term_debt": 124877000, "long_term_debt": 20000000, "total_debt": 144877000, "total_liabilities": 290448000, "total_equity": 159964000, "shares_outstanding": 34378000, "goodwill_and_intangibles": 44528000 }, "cash_flow": { "operating_cash_flow": 15048000, "capital_expenditure": 2321000, "free_cash_flow": 17369000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339495, "ticker_id": 3927, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10271000", "ebitda": "16860000", "netIncome": "8792000", "grossProfit": "29598000", "depreciation": "None", "totalRevenue": "153940000", "costOfRevenue": "124342000", "interestIncome": "None", "incomeBeforeTax": "9132000", "interestExpense": "3379000", "operatingIncome": "10029000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-38000", "reportedCurrency": "USD", "netInterestIncome": "-3379000", "nonInterestIncome": "None", "operatingExpenses": "19569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6589000", "sellingGeneralAndAdministrative": "19137000", "netIncomeFromContinuingOperations": "8792000" }, "balance": { "goodwill": "35717000", "inventory": "89242000", "commonStock": "62493000", "currentDebt": "None", "investments": "None", "totalAssets": "450412000", "longTermDebt": "20000000", "shortTermDebt": "124877000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "8811000", "reportedCurrency": "USD", "retainedEarnings": "190057000", "totalLiabilities": "290448000", "otherCurrentAssets": "13329000", "totalCurrentAssets": "190765000", "currentLongTermDebt": "122000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259647000", "currentAccountsPayable": "93006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "159487000", "totalShareholderEquity": "159964000", "capitalLeaseObligations": "17487000", "otherCurrentLiabilities": "26226000", "totalCurrentLiabilities": "245155000", "otherNonCurrentLiabilities": "4159000", "totalNonCurrentLiabilities": "45293000", "cashAndShortTermInvestments": "3510000", "commonStockSharesOutstanding": "34378000", "intangibleAssetsExcludingGoodwill": "8811000", "cashAndCashEquivalentsAtCarryingValue": "3510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8792000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4876000", "operatingCashflow": "15048000", "capitalExpenditures": "2321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6917000", "cashflowFromInvestment": "-2177000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6589000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153940000, "cost_of_revenue": 124342000, "gross_profit": 29598000, "research_and_development": 28000, "selling_general_admin": 19137000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10271000, "depreciation_amortisation": 6589000, "ebitda": 16860000, "interest_expense": 3379000, "interest_income": null, "other_non_operating": null, "pretax_income": 9132000, "tax_provision": -38000, "effective_tax_rate": null, "net_income": 8792000, "net_income_continuing_ops": 8792000, "net_income_to_common": 8792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3510000, "short_term_investments": null, "net_receivables": 84684000, "inventory": 89242000, "other_current_assets": null, "total_current_assets": 190765000, "net_ppe": null, "goodwill": 35717000, "intangible_assets": 8811000, "goodwill_and_intangibles": 44528000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 259647000, "total_assets": 450412000, "short_term_debt": 124877000, "accounts_payable": 93006000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 245155000, "long_term_debt": 20000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 45293000, "total_liabilities": 290448000, "total_debt": 144877000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 190057000, "total_equity": 159964000, "shares_outstanding": 34378000, "operating_cash_flow": 15048000, "stock_based_compensation": 400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2321000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2177000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6917000, "free_cash_flow": 17369000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10271000", "ebitda": "16860000", "netIncome": "8792000", "grossProfit": "29598000", "depreciation": "None", "totalRevenue": "153940000", "costOfRevenue": "124342000", "interestIncome": "None", "incomeBeforeTax": "9132000", "interestExpense": "3379000", "operatingIncome": "10029000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-38000", "reportedCurrency": "USD", "netInterestIncome": "-3379000", "nonInterestIncome": "None", "operatingExpenses": "19569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "124342000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6589000", "sellingGeneralAndAdministrative": "19137000", "netIncomeFromContinuingOperations": "8792000" }, "balance": { "goodwill": "35717000", "inventory": "89242000", "commonStock": "62493000", "currentDebt": "None", "investments": "None", "totalAssets": "450412000", "longTermDebt": "20000000", "shortTermDebt": "124877000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "8811000", "reportedCurrency": "USD", "retainedEarnings": "190057000", "totalLiabilities": "290448000", "otherCurrentAssets": "13329000", "totalCurrentAssets": "190765000", "currentLongTermDebt": "122000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "259647000", "currentAccountsPayable": "93006000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "159487000", "totalShareholderEquity": "159964000", "capitalLeaseObligations": "17487000", "otherCurrentLiabilities": "26226000", "totalCurrentLiabilities": "245155000", "otherNonCurrentLiabilities": "4159000", "totalNonCurrentLiabilities": "45293000", "cashAndShortTermInvestments": "3510000", "commonStockSharesOutstanding": "34378000", "intangibleAssetsExcludingGoodwill": "8811000", "cashAndCashEquivalentsAtCarryingValue": "3510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8792000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4876000", "operatingCashflow": "15048000", "capitalExpenditures": "2321000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6917000", "cashflowFromInvestment": "-2177000", "stockBasedCompensation": "400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6589000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 175736000, "cost_of_revenue": 148709000, "gross_profit": 27027000, "ebit": 7400000, "ebitda": 14116000, "pretax_income": 3945000, "tax_provision": 657000, "net_income": 3288000, "net_income_to_common": 3288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4792000, "total_current_assets": 174877000, "total_assets": 442531000, "short_term_debt": 131201000, "long_term_debt": 20000000, "total_debt": 151201000, "total_liabilities": 285716000, "total_equity": 156815000, "shares_outstanding": 34323000, "goodwill_and_intangibles": 45081000 }, "cash_flow": { "operating_cash_flow": -7719000, "capital_expenditure": 2461000, "free_cash_flow": -5258000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339496, "ticker_id": 3927, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7400000", "ebitda": "14116000", "netIncome": "3288000", "grossProfit": "27027000", "depreciation": "None", "totalRevenue": "175736000", "costOfRevenue": "148709000", "interestIncome": "None", "incomeBeforeTax": "3945000", "interestExpense": "3455000", "operatingIncome": "7446000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "657000", "reportedCurrency": "USD", "netInterestIncome": "-3455000", "nonInterestIncome": "None", "operatingExpenses": "27027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "352000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6716000", "sellingGeneralAndAdministrative": "18312000", "netIncomeFromContinuingOperations": "3288000" }, "balance": { "goodwill": "35717000", "inventory": "86822000", "commonStock": "61959000", "currentDebt": "None", "investments": "None", "totalAssets": "442531000", "longTermDebt": "20000000", "shortTermDebt": "131201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9364000", "reportedCurrency": "USD", "retainedEarnings": "181265000", "totalLiabilities": "285716000", "otherCurrentAssets": "9438000", "totalCurrentAssets": "174877000", "currentLongTermDebt": "128330000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267654000", "currentAccountsPayable": "84925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166519000", "totalShareholderEquity": "156815000", "capitalLeaseObligations": "18189000", "otherCurrentLiabilities": "22290000", "totalCurrentLiabilities": "239434000", "otherNonCurrentLiabilities": "4382000", "totalNonCurrentLiabilities": "46282000", "cashAndShortTermInvestments": "4792000", "commonStockSharesOutstanding": "34323000", "intangibleAssetsExcludingGoodwill": "9364000", "cashAndCashEquivalentsAtCarryingValue": "4792000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3288000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5481000", "operatingCashflow": "-7719000", "capitalExpenditures": "2461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2008000", "cashflowFromInvestment": "-2378000", "stockBasedCompensation": "686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175736000, "cost_of_revenue": 148709000, "gross_profit": 27027000, "research_and_development": 352000, "selling_general_admin": 18312000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7400000, "depreciation_amortisation": 6716000, "ebitda": 14116000, "interest_expense": 3455000, "interest_income": null, "other_non_operating": null, "pretax_income": 3945000, "tax_provision": 657000, "effective_tax_rate": null, "net_income": 3288000, "net_income_continuing_ops": 3288000, "net_income_to_common": 3288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4792000, "short_term_investments": null, "net_receivables": 73825000, "inventory": 86822000, "other_current_assets": null, "total_current_assets": 174877000, "net_ppe": null, "goodwill": 35717000, "intangible_assets": 9364000, "goodwill_and_intangibles": 45081000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 267654000, "total_assets": 442531000, "short_term_debt": 131201000, "accounts_payable": 84925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 239434000, "long_term_debt": 20000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 46282000, "total_liabilities": 285716000, "total_debt": 151201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 181265000, "total_equity": 156815000, "shares_outstanding": 34323000, "operating_cash_flow": -7719000, "stock_based_compensation": 686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2461000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2378000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2008000, "free_cash_flow": -5258000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7400000", "ebitda": "14116000", "netIncome": "3288000", "grossProfit": "27027000", "depreciation": "None", "totalRevenue": "175736000", "costOfRevenue": "148709000", "interestIncome": "None", "incomeBeforeTax": "3945000", "interestExpense": "3455000", "operatingIncome": "7446000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "657000", "reportedCurrency": "USD", "netInterestIncome": "-3455000", "nonInterestIncome": "None", "operatingExpenses": "27027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "352000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6716000", "sellingGeneralAndAdministrative": "18312000", "netIncomeFromContinuingOperations": "3288000" }, "balance": { "goodwill": "35717000", "inventory": "86822000", "commonStock": "61959000", "currentDebt": "None", "investments": "None", "totalAssets": "442531000", "longTermDebt": "20000000", "shortTermDebt": "131201000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "9364000", "reportedCurrency": "USD", "retainedEarnings": "181265000", "totalLiabilities": "285716000", "otherCurrentAssets": "9438000", "totalCurrentAssets": "174877000", "currentLongTermDebt": "128330000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73825000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267654000", "currentAccountsPayable": "84925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "166519000", "totalShareholderEquity": "156815000", "capitalLeaseObligations": "18189000", "otherCurrentLiabilities": "22290000", "totalCurrentLiabilities": "239434000", "otherNonCurrentLiabilities": "4382000", "totalNonCurrentLiabilities": "46282000", "cashAndShortTermInvestments": "4792000", "commonStockSharesOutstanding": "34323000", "intangibleAssetsExcludingGoodwill": "9364000", "cashAndCashEquivalentsAtCarryingValue": "4792000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3288000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-5481000", "operatingCashflow": "-7719000", "capitalExpenditures": "2461000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2008000", "cashflowFromInvestment": "-2378000", "stockBasedCompensation": "686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6716000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 169344000, "cost_of_revenue": 148734000, "gross_profit": 20610000, "ebit": -69593000, "ebitda": -62859000, "pretax_income": -73409000, "tax_provision": -37818000, "net_income": -35591000, "net_income_to_common": -35591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9660000, "total_current_assets": 176677000, "total_assets": 446461000, "short_term_debt": 128225000, "long_term_debt": 20000000, "total_debt": 148225000, "total_liabilities": 290808000, "total_equity": 155653000, "shares_outstanding": 34289000, "goodwill_and_intangibles": 44822000 }, "cash_flow": { "operating_cash_flow": -20243000, "capital_expenditure": 4176000, "free_cash_flow": -16067000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339497, "ticker_id": 3927, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-69593000", "ebitda": "-62859000", "netIncome": "-35591000", "grossProfit": "20610000", "depreciation": "None", "totalRevenue": "169344000", "costOfRevenue": "148734000", "interestIncome": "None", "incomeBeforeTax": "-73409000", "interestExpense": "3816000", "operatingIncome": "-7483000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-37818000", "reportedCurrency": "USD", "netInterestIncome": "-3816000", "nonInterestIncome": "None", "operatingExpenses": "20610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "386000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6734000", "sellingGeneralAndAdministrative": "21852000", "netIncomeFromContinuingOperations": "-35591000" }, "balance": { "goodwill": "35717000", "inventory": "49654000", "commonStock": "61606000", "currentDebt": "None", "investments": "None", "totalAssets": "446461000", "longTermDebt": "20000000", "shortTermDebt": "128225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9105000", "reportedCurrency": "USD", "retainedEarnings": "177977000", "totalLiabilities": "290808000", "otherCurrentAssets": "60566000", "totalCurrentAssets": "176677000", "currentLongTermDebt": "126322000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269784000", "currentAccountsPayable": "69328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158621000", "totalShareholderEquity": "155653000", "capitalLeaseObligations": "13049000", "otherCurrentLiabilities": "51368000", "totalCurrentLiabilities": "249104000", "otherNonCurrentLiabilities": "4119000", "totalNonCurrentLiabilities": "41704000", "cashAndShortTermInvestments": "9660000", "commonStockSharesOutstanding": "34289000", "intangibleAssetsExcludingGoodwill": "9105000", "cashAndCashEquivalentsAtCarryingValue": "9660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34057000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1982000", "operatingCashflow": "-20243000", "capitalExpenditures": "4176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12196000", "cashflowFromInvestment": "-4176000", "stockBasedCompensation": "782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7297000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 169344000, "cost_of_revenue": 148734000, "gross_profit": 20610000, "research_and_development": 386000, "selling_general_admin": 21852000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -69593000, "depreciation_amortisation": 6734000, "ebitda": -62859000, "interest_expense": 3816000, "interest_income": null, "other_non_operating": null, "pretax_income": -73409000, "tax_provision": -37818000, "effective_tax_rate": null, "net_income": -35591000, "net_income_continuing_ops": -35591000, "net_income_to_common": -35591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9660000, "short_term_investments": null, "net_receivables": 56797000, "inventory": 49654000, "other_current_assets": null, "total_current_assets": 176677000, "net_ppe": null, "goodwill": 35717000, "intangible_assets": 9105000, "goodwill_and_intangibles": 44822000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 269784000, "total_assets": 446461000, "short_term_debt": 128225000, "accounts_payable": 69328000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 249104000, "long_term_debt": 20000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 41704000, "total_liabilities": 290808000, "total_debt": 148225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 177977000, "total_equity": 155653000, "shares_outstanding": 34289000, "operating_cash_flow": -20243000, "stock_based_compensation": 782000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4176000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12196000, "free_cash_flow": -16067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-69593000", "ebitda": "-62859000", "netIncome": "-35591000", "grossProfit": "20610000", "depreciation": "None", "totalRevenue": "169344000", "costOfRevenue": "148734000", "interestIncome": "None", "incomeBeforeTax": "-73409000", "interestExpense": "3816000", "operatingIncome": "-7483000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-37818000", "reportedCurrency": "USD", "netInterestIncome": "-3816000", "nonInterestIncome": "None", "operatingExpenses": "20610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "386000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "148734000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6734000", "sellingGeneralAndAdministrative": "21852000", "netIncomeFromContinuingOperations": "-35591000" }, "balance": { "goodwill": "35717000", "inventory": "49654000", "commonStock": "61606000", "currentDebt": "None", "investments": "None", "totalAssets": "446461000", "longTermDebt": "20000000", "shortTermDebt": "128225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "9105000", "reportedCurrency": "USD", "retainedEarnings": "177977000", "totalLiabilities": "290808000", "otherCurrentAssets": "60566000", "totalCurrentAssets": "176677000", "currentLongTermDebt": "126322000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "56797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "269784000", "currentAccountsPayable": "69328000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "158621000", "totalShareholderEquity": "155653000", "capitalLeaseObligations": "13049000", "otherCurrentLiabilities": "51368000", "totalCurrentLiabilities": "249104000", "otherNonCurrentLiabilities": "4119000", "totalNonCurrentLiabilities": "41704000", "cashAndShortTermInvestments": "9660000", "commonStockSharesOutstanding": "34289000", "intangibleAssetsExcludingGoodwill": "9105000", "cashAndCashEquivalentsAtCarryingValue": "9660000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34057000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1982000", "operatingCashflow": "-20243000", "capitalExpenditures": "4176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12196000", "cashflowFromInvestment": "-4176000", "stockBasedCompensation": "782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7297000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 166192000, "cost_of_revenue": 151272000, "gross_profit": 14920000, "ebit": -60581000, "ebitda": -52987000, "pretax_income": -63687000, "tax_provision": -13307000, "net_income": -50380000, "net_income_to_common": -50380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48604000, "total_current_assets": 211632000, "total_assets": 479517000, "short_term_debt": 2216000, "long_term_debt": 155000000, "total_debt": 157216000, "total_liabilities": 325326000, "total_equity": 154191000, "shares_outstanding": 34264000, "goodwill_and_intangibles": 46007000 }, "cash_flow": { "operating_cash_flow": 21540000, "capital_expenditure": 6363000, "free_cash_flow": 27903000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339499, "ticker_id": 3927, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60581000", "ebitda": "-52987000", "netIncome": "-50380000", "grossProfit": "14920000", "depreciation": "None", "totalRevenue": "166192000", "costOfRevenue": "151272000", "interestIncome": "None", "incomeBeforeTax": "-63687000", "interestExpense": "3106000", "operatingIncome": "-10445000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-13307000", "reportedCurrency": "USD", "netInterestIncome": "-3106000", "nonInterestIncome": "None", "operatingExpenses": "14920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "794000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7594000", "sellingGeneralAndAdministrative": "24468000", "netIncomeFromContinuingOperations": "-50380000" }, "balance": { "goodwill": "35717000", "inventory": "79301000", "commonStock": "60827000", "currentDebt": "None", "investments": "None", "totalAssets": "479517000", "longTermDebt": "155000000", "shortTermDebt": "2216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "10290000", "reportedCurrency": "USD", "retainedEarnings": "213568000", "totalLiabilities": "325326000", "otherCurrentAssets": "11683000", "totalCurrentAssets": "211632000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267885000", "currentAccountsPayable": "94712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "197752000", "shortLongTermDebtTotal": "168299000", "totalShareholderEquity": "154191000", "capitalLeaseObligations": "13299000", "otherCurrentLiabilities": "22004000", "totalCurrentLiabilities": "119189000", "otherNonCurrentLiabilities": "4394000", "totalNonCurrentLiabilities": "206137000", "cashAndShortTermInvestments": "48604000", "commonStockSharesOutstanding": "34264000", "intangibleAssetsExcludingGoodwill": "10290000", "cashAndCashEquivalentsAtCarryingValue": "48604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50380000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6576000", "operatingCashflow": "21540000", "capitalExpenditures": "6363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12596000", "cashflowFromInvestment": "-6363000", "stockBasedCompensation": "675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 166192000, "cost_of_revenue": 151272000, "gross_profit": 14920000, "research_and_development": 794000, "selling_general_admin": 24468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60581000, "depreciation_amortisation": 7594000, "ebitda": -52987000, "interest_expense": 3106000, "interest_income": null, "other_non_operating": null, "pretax_income": -63687000, "tax_provision": -13307000, "effective_tax_rate": null, "net_income": -50380000, "net_income_continuing_ops": -50380000, "net_income_to_common": -50380000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48604000, "short_term_investments": null, "net_receivables": 72044000, "inventory": 79301000, "other_current_assets": null, "total_current_assets": 211632000, "net_ppe": null, "goodwill": 35717000, "intangible_assets": 10290000, "goodwill_and_intangibles": 46007000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 267885000, "total_assets": 479517000, "short_term_debt": 2216000, "accounts_payable": 94712000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 119189000, "long_term_debt": 155000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 206137000, "total_liabilities": 325326000, "total_debt": 157216000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 213568000, "total_equity": 154191000, "shares_outstanding": 34264000, "operating_cash_flow": 21540000, "stock_based_compensation": 675000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6363000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6363000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 12596000, "free_cash_flow": 27903000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60581000", "ebitda": "-52987000", "netIncome": "-50380000", "grossProfit": "14920000", "depreciation": "None", "totalRevenue": "166192000", "costOfRevenue": "151272000", "interestIncome": "None", "incomeBeforeTax": "-63687000", "interestExpense": "3106000", "operatingIncome": "-10445000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-13307000", "reportedCurrency": "USD", "netInterestIncome": "-3106000", "nonInterestIncome": "None", "operatingExpenses": "14920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "794000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151272000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7594000", "sellingGeneralAndAdministrative": "24468000", "netIncomeFromContinuingOperations": "-50380000" }, "balance": { "goodwill": "35717000", "inventory": "79301000", "commonStock": "60827000", "currentDebt": "None", "investments": "None", "totalAssets": "479517000", "longTermDebt": "155000000", "shortTermDebt": "2216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "10290000", "reportedCurrency": "USD", "retainedEarnings": "213568000", "totalLiabilities": "325326000", "otherCurrentAssets": "11683000", "totalCurrentAssets": "211632000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72044000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267885000", "currentAccountsPayable": "94712000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "197752000", "shortLongTermDebtTotal": "168299000", "totalShareholderEquity": "154191000", "capitalLeaseObligations": "13299000", "otherCurrentLiabilities": "22004000", "totalCurrentLiabilities": "119189000", "otherNonCurrentLiabilities": "4394000", "totalNonCurrentLiabilities": "206137000", "cashAndShortTermInvestments": "48604000", "commonStockSharesOutstanding": "34264000", "intangibleAssetsExcludingGoodwill": "10290000", "cashAndCashEquivalentsAtCarryingValue": "48604000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50380000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "6576000", "operatingCashflow": "21540000", "capitalExpenditures": "6363000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "12596000", "cashflowFromInvestment": "-6363000", "stockBasedCompensation": "675000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7594000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "income_statement": { "revenue": 178167000, "cost_of_revenue": 165248000, "gross_profit": 12919000, "ebit": -19879000, "ebitda": -12844000, "pretax_income": -22253000, "tax_provision": -3331000, "net_income": -18922000, "net_income_to_common": -18922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21193000, "total_current_assets": 198454000, "total_assets": 484869000, "short_term_debt": 2163000, "long_term_debt": 141000000, "total_debt": 143163000, "total_liabilities": 301720000, "total_equity": 183149000, "shares_outstanding": 34079000, "goodwill_and_intangibles": 65980000 }, "cash_flow": { "operating_cash_flow": 31806000, "capital_expenditure": 6882000, "free_cash_flow": 38688000, "dividends_paid": 4465000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 339500, "ticker_id": 3927, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:36:03.813940+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19879000", "ebitda": "-12844000", "netIncome": "-18922000", "grossProfit": "12919000", "depreciation": "None", "totalRevenue": "178167000", "costOfRevenue": "165248000", "interestIncome": "3965000", "incomeBeforeTax": "-22253000", "interestExpense": "2374000", "operatingIncome": "-6067000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3331000", "reportedCurrency": "USD", "netInterestIncome": "-2374000", "nonInterestIncome": "None", "operatingExpenses": "18986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1376000", "otherNonOperatingIncome": "-20000", "costofGoodsAndServicesSold": "165248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7035000", "sellingGeneralAndAdministrative": "21683000", "netIncomeFromContinuingOperations": "-18922000" }, "balance": { "goodwill": "55195000", "inventory": "86692000", "commonStock": "60078000", "currentDebt": "None", "investments": "None", "totalAssets": "484869000", "longTermDebt": "141000000", "shortTermDebt": "2163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "10785000", "reportedCurrency": "USD", "retainedEarnings": "263933000", "totalLiabilities": "301720000", "otherCurrentAssets": "10214000", "totalCurrentAssets": "198454000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "286415000", "currentAccountsPayable": "82290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "189892000", "shortLongTermDebtTotal": "155154000", "totalShareholderEquity": "183149000", "capitalLeaseObligations": "14154000", "otherCurrentLiabilities": "23501000", "totalCurrentLiabilities": "108533000", "otherNonCurrentLiabilities": "52187000", "totalNonCurrentLiabilities": "193187000", "cashAndShortTermInvestments": "21193000", "commonStockSharesOutstanding": "34079000", "intangibleAssetsExcludingGoodwill": "10785000", "cashAndCashEquivalentsAtCarryingValue": "21193000", "accumulatedDepreciationAmortizationPPE": "-355156000" }, "cashflow": { "netIncome": "-18925000", "profitLoss": "None", "dividendPayout": "4465000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "28173000", "operatingCashflow": "31806000", "capitalExpenditures": "6882000", "changeInReceivables": "10510000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18465000", "cashflowFromInvestment": "-6882000", "stockBasedCompensation": "335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4465000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6459000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6512000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178167000, "cost_of_revenue": 165248000, "gross_profit": 12919000, "research_and_development": 1376000, "selling_general_admin": 21683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19879000, "depreciation_amortisation": 7035000, "ebitda": -12844000, "interest_expense": 2374000, "interest_income": null, "other_non_operating": null, "pretax_income": -22253000, "tax_provision": -3331000, "effective_tax_rate": null, "net_income": -18922000, "net_income_continuing_ops": -18922000, "net_income_to_common": -18922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21193000, "short_term_investments": null, "net_receivables": 80355000, "inventory": 86692000, "other_current_assets": null, "total_current_assets": 198454000, "net_ppe": null, "goodwill": 55195000, "intangible_assets": 10785000, "goodwill_and_intangibles": 65980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 286415000, "total_assets": 484869000, "short_term_debt": 2163000, "accounts_payable": 82290000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 108533000, "long_term_debt": 141000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 193187000, "total_liabilities": 301720000, "total_debt": 143163000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 263933000, "total_equity": 183149000, "shares_outstanding": 34079000, "operating_cash_flow": 31806000, "stock_based_compensation": 335000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6882000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6882000, "dividends_paid": 4465000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18465000, "free_cash_flow": 38688000, "net_change_in_cash": 6459000 }, "raw_data": { "income": { "ebit": "-19879000", "ebitda": "-12844000", "netIncome": "-18922000", "grossProfit": "12919000", "depreciation": "None", "totalRevenue": "178167000", "costOfRevenue": "165248000", "interestIncome": "3965000", "incomeBeforeTax": "-22253000", "interestExpense": "2374000", "operatingIncome": "-6067000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3331000", "reportedCurrency": "USD", "netInterestIncome": "-2374000", "nonInterestIncome": "None", "operatingExpenses": "18986000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1376000", "otherNonOperatingIncome": "-20000", "costofGoodsAndServicesSold": "165248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7035000", "sellingGeneralAndAdministrative": "21683000", "netIncomeFromContinuingOperations": "-18922000" }, "balance": { "goodwill": "55195000", "inventory": "86692000", "commonStock": "60078000", "currentDebt": "None", "investments": "None", "totalAssets": "484869000", "longTermDebt": "141000000", "shortTermDebt": "2163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "10785000", "reportedCurrency": "USD", "retainedEarnings": "263933000", "totalLiabilities": "301720000", "otherCurrentAssets": "10214000", "totalCurrentAssets": "198454000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "286415000", "currentAccountsPayable": "82290000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "189892000", "shortLongTermDebtTotal": "155154000", "totalShareholderEquity": "183149000", "capitalLeaseObligations": "14154000", "otherCurrentLiabilities": "23501000", "totalCurrentLiabilities": "108533000", "otherNonCurrentLiabilities": "52187000", "totalNonCurrentLiabilities": "193187000", "cashAndShortTermInvestments": "21193000", "commonStockSharesOutstanding": "34079000", "intangibleAssetsExcludingGoodwill": "10785000", "cashAndCashEquivalentsAtCarryingValue": "21193000", "accumulatedDepreciationAmortizationPPE": "-355156000" }, "cashflow": { "netIncome": "-18925000", "profitLoss": "None", "dividendPayout": "4465000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "28173000", "operatingCashflow": "31806000", "capitalExpenditures": "6882000", "changeInReceivables": "10510000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18465000", "cashflowFromInvestment": "-6882000", "stockBasedCompensation": "335000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4465000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6459000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6512000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }