{ "ticker": { "uuid": "631d8109-fb21-4127-a988-c57e7137be7b", "symbol": "DENN", "name": "Dennys Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/631d8109-fb21-4127-a988-c57e7137be7b/", "api_url": "https://sharemaestro.com/factors/api/tickers/631d8109-fb21-4127-a988-c57e7137be7b/" }, "ticker_metadata": { "id": 5654, "uuid": "631d8109-fb21-4127-a988-c57e7137be7b", "symbol": "DENN", "name": "Dennys Corp", "asset_type": "equity", "market_cap": 321869000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "Denny's Corporation, through its subsidiary, Denny's, Inc., owns and operates full-service restaurant chains under the Denny's brand. The company is headquartered in Spartanburg, South Carolina.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "631d8109-fb21-4127-a988-c57e7137be7b", "symbol": "DENN", "name": "Dennys Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/631d8109-fb21-4127-a988-c57e7137be7b/", "api_url": "https://sharemaestro.com/factors/api/tickers/631d8109-fb21-4127-a988-c57e7137be7b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.88, "value": 0.67, "quality": 0.69, "momentum": 0.87, "coverage": 0.939, "confidence": 0.705, "delta": null }, "headline_factors": { "price": 6.25, "market_cap": 326093750, "pe_ratio": 31.8949, "earnings_yield": 0.0314, "ebitda_to_ev": 0.0892, "shareholder_yield": 0, "roe": -0.3127, "piotroski_f_score": 7, "momentum_12_1": 0.6404, "volatility_252d": 0.696 }, "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": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:15.445214+00:00", "batch_id": "" }, "size": { "price_close": 6.25, "market_cap": 326093750, "market_cap_usd": 326093750, "enterprise_value": 599931750, "shares_outstanding": 52175000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 31.8949, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.7132, "pcf_ratio": 8.3868, "pfcf_ratio": 4.3254, "ev_ebitda": 11.207, "ev_ebit": 16.3496, "ev_sales": 1.3122, "ev_fcf": 7.9577, "earnings_yield": 0.0314, "fcf_yield": 0.1257, "price_to_sales": 0.7132, "price_to_book": null, "price_to_cashflow": 8.3868, "ebitda_to_ev": 0.0892, "sales_yield": 0.7621 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4379, "operating_margin": 0.0803, "net_margin": 0.0224, "ebitda_margin": 0.1171, "fcf_margin": 0.1649, "roe": -0.3127, "roa": 0.0203, "roic": 0.0938, "roc_greenblatt": null, "asset_turnover": 0.9091, "cash_conversion": 7.3738, "accruals_ratio": -0.057, "sbc_to_revenue": 0.0247, "piotroski_f_score": 7, "altman_z_score": 1.3712, "earnings_stability_5y": 0.6948, "revenue_stability_5y": 0.1949, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3981, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -16.3826, "net_debt_to_ebitda": 5.1154, "debt_to_assets": 0.5489, "interest_coverage": 1.7285, "current_ratio": 0.3535, "quick_ratio": 0.3312, "net_debt": 273838000, "local_beta": 0.0019, "volatility_252d": 0.696, "volatility_60d": 1.6711, "max_drawdown_12m": -0.2664, "risk_adjusted_momentum": 0.9201 }, "growth": { "revenue_growth_1y": 0.0093, "revenue_growth_3y_cagr": 0.0434, "revenue_growth_5y_cagr": -0.0353, "eps_growth_1y": -0.4216, "eps_growth_3y_cagr": -0.3487, "eps_growth_5y_cagr": -0.2874, "fcf_growth_1y": 0.169, "book_value_growth_1y": null, "revenue_growth": 0.0093, "earnings_growth": -0.4216 }, "momentum": { "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": 0.0163, "price_return_9m": 0.3951, "price_return_12m": 0.6404, "price_return_12m_ex1m": 0.6404, "momentum_6m": 0.0163, "momentum_12m": 0.6404, "momentum_12_1": 0.6404, "distance_from_52w_high": 0, "distance_from_52w_low": 0.7361, "relative_strength": 0.4825 }, "raw_ttm": { "revenue_ttm": 457212000, "gross_profit_ttm": 200233000, "ebit_ttm": 36694000, "ebitda_ttm": 53532000, "net_income_ttm": 10224000, "eps_diluted_ttm": 0.196, "operating_cash_flow_ttm": 38882000, "capital_expenditure_ttm": 36508000, "fcf_ttm": 75390000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21229000, "cash_and_equivalents": 2224000, "total_current_assets": 33600000, "total_current_liabilities": 95046000, "net_ppe": null, "total_assets": 502918000, "total_debt": 276062000, "total_equity": -32694000, "net_working_capital": -47108000, "book_value_per_share": -0.6266, "retained_earnings": 929000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -190497000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 72, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 20, "rank_pcf": 35, "rank_ev_ebitda": 46, "rank_ev_ebit": 61, "rank_earnings_yield": 72, "rank_fcf_yield": 31, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 88, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 52, "rank_fcf_margin": 55, "rank_piotroski": 11, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 20 }, "composites": { "value_composite": 33, "quality_composite": 31, "momentum_composite": 13, "growth_composite": 99, "yield_composite": 77, "svqf_composite": 86, "vc1_composite": 29, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 12, "quality_value_composite": 0.6799, "os_score": 0.88, "value_percentile": 0.67, "quality_percentile": 0.69, "momentum_percentile": 0.87, "factor_coverage": 0.939, "signal_confidence": 0.705, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 40, "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": 892, "ticker_id": 5654, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:15.445214+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.25, "market_cap": 326093750, "market_cap_usd": 326093750, "enterprise_value": 599931750, "shares_outstanding": 52175000, "fx_rate_to_usd": null, "pe_ratio": 31.8949286, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.7132222, "pcf_ratio": 8.38675351, "pfcf_ratio": 4.32542446, "ev_ebitda": 11.20697433, "ev_ebit": 16.34958713, "ev_sales": 1.31215224, "ev_fcf": 7.95770991, "earnings_yield": 0.03135295, "fcf_yield": 0.12566429, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.43794345, "operating_margin": 0.08025599, "net_margin": 0.02236162, "ebitda_margin": 0.11708354, "fcf_margin": 0.16489069, "roe": -0.31271793, "roa": 0.02032936, "roic": 0.09379891, "roc_greenblatt": null, "asset_turnover": 0.90911839, "cash_conversion": 7.37382629, "accruals_ratio": -0.05698344, "sbc_to_revenue": 0.02468877, "debt_to_equity": -16.38257784, "net_debt_to_ebitda": 5.11540761, "debt_to_assets": 0.5489205, "interest_coverage": 1.72848462, "current_ratio": 0.35351304, "quick_ratio": 0.331187, "net_debt": 273838000, "revenue_growth_1y": 0.00926905, "revenue_growth_3y_cagr": 0.0434271, "revenue_growth_5y_cagr": -0.03530515, "eps_growth_1y": -0.42162132, "eps_growth_3y_cagr": -0.34868691, "eps_growth_5y_cagr": -0.28742097, "fcf_growth_1y": 0.16896407, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 1.37115972, "earnings_stability_5y": 0.694771, "revenue_stability_5y": 0.194901, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": 0.01626016, "price_return_9m": 0.39508929, "price_return_12m": 0.64041995, "price_return_12m_ex1m": 0.64041995, "distance_from_52w_high": 0, "distance_from_52w_low": 0.73611111, "relative_strength": 0.4824789, "local_beta": 0.0019, "volatility_252d": 0.69602, "volatility_60d": 1.67113, "max_drawdown_12m": -0.26641651, "revenue_ttm": 457212000, "gross_profit_ttm": 200233000, "ebit_ttm": 36694000, "ebitda_ttm": 53532000, "net_income_ttm": 10224000, "eps_diluted_ttm": 0.19595592, "operating_cash_flow_ttm": 38882000, "capital_expenditure_ttm": 36508000, "fcf_ttm": 75390000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21229000, "cash_and_equivalents": 2224000, "total_current_assets": 33600000, "total_current_liabilities": 95046000, "net_ppe": null, "total_assets": 502918000, "total_debt": 276062000, "total_equity": -32694000, "net_working_capital": -47108000, "book_value_per_share": -0.62662195, "retained_earnings": 929000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -190497000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 72, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 20, "rank_pcf": 35, "rank_ev_ebitda": 46, "rank_ev_ebit": 61, "rank_earnings_yield": 72, "rank_fcf_yield": 31, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 88, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 52, "rank_fcf_margin": 55, "rank_piotroski": 11, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 20, "value_composite": 33, "quality_composite": 31, "momentum_composite": 13, "growth_composite": 99, "yield_composite": 77, "svqf_composite": 86, "vc1_composite": 29, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 12, "factor_coverage": 0.939, "signal_confidence": 0.705, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 40, "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": 6.25, "os": 0.88, "value": 0.67, "quality": 0.69, "momentum": 0.87, "confidence": 0.705, "coverage": 0.939, "pe_ratio": 31.8949, "earnings_yield": 0.0314, "shareholder_yield": 0, "roe": -0.3127, "momentum_12_1": 0.6404, "complete_fields": { "id": 892, "ticker_id": 5654, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2024-12-31", "financials_age_days": 523, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:15.445214+00:00", "batch_id": "", "os_score_delta": null, "price_close": 6.25, "market_cap": 326093750, "market_cap_usd": 326093750, "enterprise_value": 599931750, "shares_outstanding": 52175000, "fx_rate_to_usd": null, "pe_ratio": 31.8949286, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.7132222, "pcf_ratio": 8.38675351, "pfcf_ratio": 4.32542446, "ev_ebitda": 11.20697433, "ev_ebit": 16.34958713, "ev_sales": 1.31215224, "ev_fcf": 7.95770991, "earnings_yield": 0.03135295, "fcf_yield": 0.12566429, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.43794345, "operating_margin": 0.08025599, "net_margin": 0.02236162, "ebitda_margin": 0.11708354, "fcf_margin": 0.16489069, "roe": -0.31271793, "roa": 0.02032936, "roic": 0.09379891, "roc_greenblatt": null, "asset_turnover": 0.90911839, "cash_conversion": 7.37382629, "accruals_ratio": -0.05698344, "sbc_to_revenue": 0.02468877, "debt_to_equity": -16.38257784, "net_debt_to_ebitda": 5.11540761, "debt_to_assets": 0.5489205, "interest_coverage": 1.72848462, "current_ratio": 0.35351304, "quick_ratio": 0.331187, "net_debt": 273838000, "revenue_growth_1y": 0.00926905, "revenue_growth_3y_cagr": 0.0434271, "revenue_growth_5y_cagr": -0.03530515, "eps_growth_1y": -0.42162132, "eps_growth_3y_cagr": -0.34868691, "eps_growth_5y_cagr": -0.28742097, "fcf_growth_1y": 0.16896407, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 1.37115972, "earnings_stability_5y": 0.694771, "revenue_stability_5y": 0.194901, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0, "price_return_3m": 0, "price_return_6m": 0.01626016, "price_return_9m": 0.39508929, "price_return_12m": 0.64041995, "price_return_12m_ex1m": 0.64041995, "distance_from_52w_high": 0, "distance_from_52w_low": 0.73611111, "relative_strength": 0.4824789, "local_beta": 0.0019, "volatility_252d": 0.69602, "volatility_60d": 1.67113, "max_drawdown_12m": -0.26641651, "revenue_ttm": 457212000, "gross_profit_ttm": 200233000, "ebit_ttm": 36694000, "ebitda_ttm": 53532000, "net_income_ttm": 10224000, "eps_diluted_ttm": 0.19595592, "operating_cash_flow_ttm": 38882000, "capital_expenditure_ttm": 36508000, "fcf_ttm": 75390000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21229000, "cash_and_equivalents": 2224000, "total_current_assets": 33600000, "total_current_liabilities": 95046000, "net_ppe": null, "total_assets": 502918000, "total_debt": 276062000, "total_equity": -32694000, "net_working_capital": -47108000, "book_value_per_share": -0.62662195, "retained_earnings": 929000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -190497000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 72, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 20, "rank_pcf": 35, "rank_ev_ebitda": 46, "rank_ev_ebit": 61, "rank_earnings_yield": 72, "rank_fcf_yield": 31, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 66, "rank_roe": 88, "rank_roc": 50, "rank_roic": 40, "rank_gross_margin": 52, "rank_fcf_margin": 55, "rank_piotroski": 11, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 72, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 19, "rank_relative_strength": 20, "value_composite": 33, "quality_composite": 31, "momentum_composite": 13, "growth_composite": 99, "yield_composite": 77, "svqf_composite": 86, "vc1_composite": 29, "vc2_composite": 32, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 12, "factor_coverage": 0.939, "signal_confidence": 0.705, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 53, "small_cap_core_rank": 40, "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": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 452334000, "cost_of_revenue": 120226000, "gross_profit": 332108000, "ebit": 47223000, "ebitda": 62080000, "pretax_income": 29249000, "tax_provision": 7678000, "net_income": 21571000, "net_income_to_common": 21571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1698000, "total_current_assets": 39993000, "total_assets": 496274000, "short_term_debt": 16771000, "long_term_debt": 261300000, "total_debt": 278071000, "total_liabilities": 530299000, "total_equity": -34025000, "shares_outstanding": 52614000, "goodwill_and_intangibles": 158096000 }, "cash_flow": { "operating_cash_flow": 29487000, "capital_expenditure": 28569000, "free_cash_flow": 58056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56098, "ticker_id": 5654, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47223000", "ebitda": "62080000", "netIncome": "21571000", "grossProfit": "332108000", "depreciation": "None", "totalRevenue": "452334000", "costOfRevenue": "120226000", "interestIncome": "6157000", "incomeBeforeTax": "29249000", "interestExpense": "23371000", "operatingIncome": "45316000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7678000", "reportedCurrency": "USD", "netInterestIncome": "-17214000", "nonInterestIncome": "None", "operatingExpenses": "286792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14857000", "sellingGeneralAndAdministrative": "80197000", "netIncomeFromContinuingOperations": "21571000" }, "balance": { "goodwill": "66357000", "inventory": "1747000", "commonStock": "513000", "currentDebt": "None", "investments": "None", "totalAssets": "496274000", "longTermDebt": "261300000", "shortTermDebt": "16771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "91739000", "reportedCurrency": "USD", "retainedEarnings": "-2499000", "totalLiabilities": "530299000", "otherCurrentAssets": "11009000", "totalCurrentAssets": "39993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1106000", "currentNetReceivables": "24433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "456281000", "currentAccountsPayable": "19985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "408196000", "totalShareholderEquity": "-34025000", "capitalLeaseObligations": "146896000", "otherCurrentLiabilities": "46028000", "totalCurrentLiabilities": "95598000", "otherNonCurrentLiabilities": "33312000", "totalNonCurrentLiabilities": "434701000", "cashAndShortTermInvestments": "1698000", "commonStockSharesOutstanding": "52614000", "intangibleAssetsExcludingGoodwill": "91739000", "cashAndCashEquivalentsAtCarryingValue": "1698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21571000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "428000", "operatingCashflow": "29487000", "capitalExpenditures": "28569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6009000", "cashflowFromInvestment": "-26673000", "stockBasedCompensation": "10678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 452334000, "cost_of_revenue": 120226000, "gross_profit": 332108000, "research_and_development": null, "selling_general_admin": 80197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47223000, "depreciation_amortisation": 14857000, "ebitda": 62080000, "interest_expense": 23371000, "interest_income": null, "other_non_operating": null, "pretax_income": 29249000, "tax_provision": 7678000, "effective_tax_rate": null, "net_income": 21571000, "net_income_continuing_ops": 21571000, "net_income_to_common": 21571000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1698000, "short_term_investments": 1106000, "net_receivables": 24433000, "inventory": 1747000, "other_current_assets": null, "total_current_assets": 39993000, "net_ppe": null, "goodwill": 66357000, "intangible_assets": 91739000, "goodwill_and_intangibles": 158096000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 456281000, "total_assets": 496274000, "short_term_debt": 16771000, "accounts_payable": 19985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95598000, "long_term_debt": 261300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 434701000, "total_liabilities": 530299000, "total_debt": 278071000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2499000, "total_equity": -34025000, "shares_outstanding": 52614000, "operating_cash_flow": 29487000, "stock_based_compensation": 10678000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26673000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6009000, "free_cash_flow": 58056000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47223000", "ebitda": "62080000", "netIncome": "21571000", "grossProfit": "332108000", "depreciation": "None", "totalRevenue": "452334000", "costOfRevenue": "120226000", "interestIncome": "6157000", "incomeBeforeTax": "29249000", "interestExpense": "23371000", "operatingIncome": "45316000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "7678000", "reportedCurrency": "USD", "netInterestIncome": "-17214000", "nonInterestIncome": "None", "operatingExpenses": "286792000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14857000", "sellingGeneralAndAdministrative": "80197000", "netIncomeFromContinuingOperations": "21571000" }, "balance": { "goodwill": "66357000", "inventory": "1747000", "commonStock": "513000", "currentDebt": "None", "investments": "None", "totalAssets": "496274000", "longTermDebt": "261300000", "shortTermDebt": "16771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "91739000", "reportedCurrency": "USD", "retainedEarnings": "-2499000", "totalLiabilities": "530299000", "otherCurrentAssets": "11009000", "totalCurrentAssets": "39993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1106000", "currentNetReceivables": "24433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "456281000", "currentAccountsPayable": "19985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "408196000", "totalShareholderEquity": "-34025000", "capitalLeaseObligations": "146896000", "otherCurrentLiabilities": "46028000", "totalCurrentLiabilities": "95598000", "otherNonCurrentLiabilities": "33312000", "totalNonCurrentLiabilities": "434701000", "cashAndShortTermInvestments": "1698000", "commonStockSharesOutstanding": "52614000", "intangibleAssetsExcludingGoodwill": "91739000", "cashAndCashEquivalentsAtCarryingValue": "1698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21571000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "428000", "operatingCashflow": "29487000", "capitalExpenditures": "28569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6009000", "cashflowFromInvestment": "-26673000", "stockBasedCompensation": "10678000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11721000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 463922000, "cost_of_revenue": 310051000, "gross_profit": 153871000, "ebit": 48008000, "ebitda": 62393000, "pretax_income": 26938000, "tax_provision": 6993000, "net_income": 19945000, "net_income_to_common": 19945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4893000, "total_current_assets": 44050000, "total_assets": 464818000, "short_term_debt": 16162000, "long_term_debt": 255500000, "total_debt": 271662000, "total_liabilities": 527504000, "total_equity": -62686000, "shares_outstanding": 56196000, "goodwill_and_intangibles": 159336000 }, "cash_flow": { "operating_cash_flow": 72125000, "capital_expenditure": 9978000, "free_cash_flow": 82103000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56103, "ticker_id": 5654, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48008000", "ebitda": "62393000", "netIncome": "19945000", "grossProfit": "153871000", "depreciation": "None", "totalRevenue": "463922000", "costOfRevenue": "310051000", "interestIncome": "3735000", "incomeBeforeTax": "26938000", "interestExpense": "21070000", "operatingIncome": "52823000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6993000", "reportedCurrency": "USD", "netInterestIncome": "-17284000", "nonInterestIncome": "None", "operatingExpenses": "101048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14385000", "sellingGeneralAndAdministrative": "77770000", "netIncomeFromContinuingOperations": "29814000" }, "balance": { "goodwill": "65908000", "inventory": "2175000", "commonStock": "529000", "currentDebt": "None", "investments": "None", "totalAssets": "464818000", "longTermDebt": "255500000", "shortTermDebt": "16162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "93428000", "reportedCurrency": "USD", "retainedEarnings": "-21784000", "totalLiabilities": "527504000", "otherCurrentAssets": "14310000", "totalCurrentAssets": "44050000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1281000", "currentNetReceivables": "21391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420768000", "currentAccountsPayable": "24070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "395263000", "totalShareholderEquity": "-62686000", "capitalLeaseObligations": "139763000", "otherCurrentLiabilities": "50531000", "totalCurrentLiabilities": "103300000", "otherNonCurrentLiabilities": "38521000", "totalNonCurrentLiabilities": "424204000", "cashAndShortTermInvestments": "4893000", "commonStockSharesOutstanding": "56196000", "intangibleAssetsExcludingGoodwill": "93428000", "cashAndCashEquivalentsAtCarryingValue": "4893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3362000", "operatingCashflow": "72125000", "capitalExpenditures": "9978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63191000", "cashflowFromInvestment": "-7564000", "stockBasedCompensation": "8880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14385000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 463922000, "cost_of_revenue": 310051000, "gross_profit": 153871000, "research_and_development": null, "selling_general_admin": 77770000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48008000, "depreciation_amortisation": 14385000, "ebitda": 62393000, "interest_expense": 21070000, "interest_income": null, "other_non_operating": null, "pretax_income": 26938000, "tax_provision": 6993000, "effective_tax_rate": null, "net_income": 19945000, "net_income_continuing_ops": 29814000, "net_income_to_common": 19945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4893000, "short_term_investments": 1281000, "net_receivables": 21391000, "inventory": 2175000, "other_current_assets": null, "total_current_assets": 44050000, "net_ppe": null, "goodwill": 65908000, "intangible_assets": 93428000, "goodwill_and_intangibles": 159336000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 420768000, "total_assets": 464818000, "short_term_debt": 16162000, "accounts_payable": 24070000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103300000, "long_term_debt": 255500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 424204000, "total_liabilities": 527504000, "total_debt": 271662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21784000, "total_equity": -62686000, "shares_outstanding": 56196000, "operating_cash_flow": 72125000, "stock_based_compensation": 8880000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9978000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7564000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -63191000, "free_cash_flow": 82103000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48008000", "ebitda": "62393000", "netIncome": "19945000", "grossProfit": "153871000", "depreciation": "None", "totalRevenue": "463922000", "costOfRevenue": "310051000", "interestIncome": "3735000", "incomeBeforeTax": "26938000", "interestExpense": "21070000", "operatingIncome": "52823000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "6993000", "reportedCurrency": "USD", "netInterestIncome": "-17284000", "nonInterestIncome": "None", "operatingExpenses": "101048000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "310051000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14385000", "sellingGeneralAndAdministrative": "77770000", "netIncomeFromContinuingOperations": "29814000" }, "balance": { "goodwill": "65908000", "inventory": "2175000", "commonStock": "529000", "currentDebt": "None", "investments": "None", "totalAssets": "464818000", "longTermDebt": "255500000", "shortTermDebt": "16162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "93428000", "reportedCurrency": "USD", "retainedEarnings": "-21784000", "totalLiabilities": "527504000", "otherCurrentAssets": "14310000", "totalCurrentAssets": "44050000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1281000", "currentNetReceivables": "21391000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420768000", "currentAccountsPayable": "24070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "395263000", "totalShareholderEquity": "-62686000", "capitalLeaseObligations": "139763000", "otherCurrentLiabilities": "50531000", "totalCurrentLiabilities": "103300000", "otherNonCurrentLiabilities": "38521000", "totalNonCurrentLiabilities": "424204000", "cashAndShortTermInvestments": "4893000", "commonStockSharesOutstanding": "56196000", "intangibleAssetsExcludingGoodwill": "93428000", "cashAndCashEquivalentsAtCarryingValue": "4893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19945000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3362000", "operatingCashflow": "72125000", "capitalExpenditures": "9978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-63191000", "cashflowFromInvestment": "-7564000", "stockBasedCompensation": "8880000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-52079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14385000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 456429000, "cost_of_revenue": 314785000, "gross_profit": 141644000, "ebit": 111570000, "ebitda": 126432000, "pretax_income": 99430000, "tax_provision": 24718000, "net_income": 74712000, "net_income_to_common": 74712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3523000, "total_current_assets": 50315000, "total_assets": 498335000, "short_term_debt": 16993000, "long_term_debt": 261500000, "total_debt": 278493000, "total_liabilities": 535451000, "total_equity": -37116000, "shares_outstanding": 60879000, "goodwill_and_intangibles": 167774000 }, "cash_flow": { "operating_cash_flow": 39452000, "capital_expenditure": 11844000, "free_cash_flow": 51296000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56108, "ticker_id": 5654, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111570000", "ebitda": "126432000", "netIncome": "74712000", "grossProfit": "141644000", "depreciation": "None", "totalRevenue": "456429000", "costOfRevenue": "314785000", "interestIncome": "87000", "incomeBeforeTax": "99430000", "interestExpense": "13769000", "operatingIncome": "60614000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "24718000", "reportedCurrency": "USD", "netInterestIncome": "-13769000", "nonInterestIncome": "None", "operatingExpenses": "81030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14862000", "sellingGeneralAndAdministrative": "67173000", "netIncomeFromContinuingOperations": "74712000" }, "balance": { "goodwill": "72740000", "inventory": "5538000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "498335000", "longTermDebt": "261500000", "shortTermDebt": "16993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "95034000", "reportedCurrency": "USD", "retainedEarnings": "-41729000", "totalLiabilities": "535451000", "otherCurrentAssets": "13932000", "totalCurrentAssets": "50315000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1746000", "currentNetReceivables": "25576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448020000", "currentAccountsPayable": "19896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227033000", "shortLongTermDebtTotal": "411452000", "totalShareholderEquity": "-37116000", "capitalLeaseObligations": "149952000", "otherCurrentLiabilities": "44635000", "totalCurrentLiabilities": "93651000", "otherNonCurrentLiabilities": "39922000", "totalNonCurrentLiabilities": "441800000", "cashAndShortTermInvestments": "3523000", "commonStockSharesOutstanding": "60879000", "intangibleAssetsExcludingGoodwill": "95034000", "cashAndCashEquivalentsAtCarryingValue": "3523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-460000", "operatingCashflow": "39452000", "capitalExpenditures": "11844000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20043000", "cashflowFromInvestment": "-86596000", "stockBasedCompensation": "11400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64975000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14862000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 456429000, "cost_of_revenue": 314785000, "gross_profit": 141644000, "research_and_development": null, "selling_general_admin": 67173000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111570000, "depreciation_amortisation": 14862000, "ebitda": 126432000, "interest_expense": 13769000, "interest_income": null, "other_non_operating": null, "pretax_income": 99430000, "tax_provision": 24718000, "effective_tax_rate": null, "net_income": 74712000, "net_income_continuing_ops": 74712000, "net_income_to_common": 74712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3523000, "short_term_investments": 1746000, "net_receivables": 25576000, "inventory": 5538000, "other_current_assets": null, "total_current_assets": 50315000, "net_ppe": null, "goodwill": 72740000, "intangible_assets": 95034000, "goodwill_and_intangibles": 167774000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 448020000, "total_assets": 498335000, "short_term_debt": 16993000, "accounts_payable": 19896000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93651000, "long_term_debt": 261500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 441800000, "total_liabilities": 535451000, "total_debt": 278493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41729000, "total_equity": -37116000, "shares_outstanding": 60879000, "operating_cash_flow": 39452000, "stock_based_compensation": 11400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11844000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86596000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20043000, "free_cash_flow": 51296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111570000", "ebitda": "126432000", "netIncome": "74712000", "grossProfit": "141644000", "depreciation": "None", "totalRevenue": "456429000", "costOfRevenue": "314785000", "interestIncome": "87000", "incomeBeforeTax": "99430000", "interestExpense": "13769000", "operatingIncome": "60614000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "24718000", "reportedCurrency": "USD", "netInterestIncome": "-13769000", "nonInterestIncome": "None", "operatingExpenses": "81030000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14862000", "sellingGeneralAndAdministrative": "67173000", "netIncomeFromContinuingOperations": "74712000" }, "balance": { "goodwill": "72740000", "inventory": "5538000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "498335000", "longTermDebt": "261500000", "shortTermDebt": "16993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "95034000", "reportedCurrency": "USD", "retainedEarnings": "-41729000", "totalLiabilities": "535451000", "otherCurrentAssets": "13932000", "totalCurrentAssets": "50315000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1746000", "currentNetReceivables": "25576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "448020000", "currentAccountsPayable": "19896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227033000", "shortLongTermDebtTotal": "411452000", "totalShareholderEquity": "-37116000", "capitalLeaseObligations": "149952000", "otherCurrentLiabilities": "44635000", "totalCurrentLiabilities": "93651000", "otherNonCurrentLiabilities": "39922000", "totalNonCurrentLiabilities": "441800000", "cashAndShortTermInvestments": "3523000", "commonStockSharesOutstanding": "60879000", "intangibleAssetsExcludingGoodwill": "95034000", "cashAndCashEquivalentsAtCarryingValue": "3523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-460000", "operatingCashflow": "39452000", "capitalExpenditures": "11844000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20043000", "cashflowFromInvestment": "-86596000", "stockBasedCompensation": "11400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64975000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14862000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 398174000, "cost_of_revenue": 256072000, "gross_profit": 142102000, "ebit": 116566000, "ebitda": 132012000, "pretax_income": 104103000, "tax_provision": 26030000, "net_income": 78073000, "net_income_to_common": 78073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30624000, "total_current_assets": 69249000, "total_assets": 435527000, "short_term_debt": 17781000, "long_term_debt": 170000000, "total_debt": 187781000, "total_liabilities": 500792000, "total_equity": -65265000, "shares_outstanding": 65573000, "goodwill_and_intangibles": 87110000 }, "cash_flow": { "operating_cash_flow": 76173000, "capital_expenditure": 7355000, "free_cash_flow": 83528000, "dividends_paid": 116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56113, "ticker_id": 5654, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116566000", "ebitda": "132012000", "netIncome": "78073000", "grossProfit": "142102000", "depreciation": "None", "totalRevenue": "398174000", "costOfRevenue": "256072000", "interestIncome": "25000", "incomeBeforeTax": "104103000", "interestExpense": "12463000", "operatingIncome": "104075000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26030000", "reportedCurrency": "USD", "netInterestIncome": "-15148000", "nonInterestIncome": "None", "operatingExpenses": "38027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15176000", "costofGoodsAndServicesSold": "256072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15446000", "sellingGeneralAndAdministrative": "68686000", "netIncomeFromContinuingOperations": "78073000" }, "balance": { "goodwill": "36884000", "inventory": "5060000", "commonStock": "642000", "currentDebt": "None", "investments": "None", "totalAssets": "435527000", "longTermDebt": "170000000", "shortTermDebt": "17781000", "treasuryStock": "-30592000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "50226000", "reportedCurrency": "USD", "retainedEarnings": "-116441000", "totalLiabilities": "500792000", "otherCurrentAssets": "11393000", "totalCurrentAssets": "69249000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2551000", "currentNetReceivables": "19621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366278000", "currentAccountsPayable": "15595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227612000", "shortLongTermDebtTotal": "324821000", "totalShareholderEquity": "-65265000", "capitalLeaseObligations": "154821000", "otherCurrentLiabilities": "52443000", "totalCurrentLiabilities": "97522000", "otherNonCurrentLiabilities": "96230000", "totalNonCurrentLiabilities": "403270000", "cashAndShortTermInvestments": "30624000", "commonStockSharesOutstanding": "65573000", "intangibleAssetsExcludingGoodwill": "50226000", "cashAndCashEquivalentsAtCarryingValue": "30624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78073000", "profitLoss": "None", "dividendPayout": "116000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3879000", "operatingCashflow": "76173000", "capitalExpenditures": "7355000", "changeInReceivables": "1373000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78455000", "cashflowFromInvestment": "29014000", "stockBasedCompensation": "13602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26732000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29959000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 398174000, "cost_of_revenue": 256072000, "gross_profit": 142102000, "research_and_development": null, "selling_general_admin": 68686000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116566000, "depreciation_amortisation": 15446000, "ebitda": 132012000, "interest_expense": 12463000, "interest_income": null, "other_non_operating": null, "pretax_income": 104103000, "tax_provision": 26030000, "effective_tax_rate": null, "net_income": 78073000, "net_income_continuing_ops": 78073000, "net_income_to_common": 78073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30624000, "short_term_investments": 2551000, "net_receivables": 19621000, "inventory": 5060000, "other_current_assets": null, "total_current_assets": 69249000, "net_ppe": null, "goodwill": 36884000, "intangible_assets": 50226000, "goodwill_and_intangibles": 87110000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 366278000, "total_assets": 435527000, "short_term_debt": 17781000, "accounts_payable": 15595000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 97522000, "long_term_debt": 170000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 403270000, "total_liabilities": 500792000, "total_debt": 187781000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -116441000, "total_equity": -65265000, "shares_outstanding": 65573000, "operating_cash_flow": 76173000, "stock_based_compensation": 13602000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7355000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 29014000, "dividends_paid": 116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78455000, "free_cash_flow": 83528000, "net_change_in_cash": 26732000 }, "raw_data": { "income": { "ebit": "116566000", "ebitda": "132012000", "netIncome": "78073000", "grossProfit": "142102000", "depreciation": "None", "totalRevenue": "398174000", "costOfRevenue": "256072000", "interestIncome": "25000", "incomeBeforeTax": "104103000", "interestExpense": "12463000", "operatingIncome": "104075000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "26030000", "reportedCurrency": "USD", "netInterestIncome": "-15148000", "nonInterestIncome": "None", "operatingExpenses": "38027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15176000", "costofGoodsAndServicesSold": "256072000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15446000", "sellingGeneralAndAdministrative": "68686000", "netIncomeFromContinuingOperations": "78073000" }, "balance": { "goodwill": "36884000", "inventory": "5060000", "commonStock": "642000", "currentDebt": "None", "investments": "None", "totalAssets": "435527000", "longTermDebt": "170000000", "shortTermDebt": "17781000", "treasuryStock": "-30592000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "50226000", "reportedCurrency": "USD", "retainedEarnings": "-116441000", "totalLiabilities": "500792000", "otherCurrentAssets": "11393000", "totalCurrentAssets": "69249000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2551000", "currentNetReceivables": "19621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "366278000", "currentAccountsPayable": "15595000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227612000", "shortLongTermDebtTotal": "324821000", "totalShareholderEquity": "-65265000", "capitalLeaseObligations": "154821000", "otherCurrentLiabilities": "52443000", "totalCurrentLiabilities": "97522000", "otherNonCurrentLiabilities": "96230000", "totalNonCurrentLiabilities": "403270000", "cashAndShortTermInvestments": "30624000", "commonStockSharesOutstanding": "65573000", "intangibleAssetsExcludingGoodwill": "50226000", "cashAndCashEquivalentsAtCarryingValue": "30624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78073000", "profitLoss": "None", "dividendPayout": "116000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-3879000", "operatingCashflow": "76173000", "capitalExpenditures": "7355000", "changeInReceivables": "1373000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78455000", "cashflowFromInvestment": "29014000", "stockBasedCompensation": "13602000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26732000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29959000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 288605000, "cost_of_revenue": 208917000, "gross_profit": 79688000, "ebit": 8029000, "ebitda": 24190000, "pretax_income": -7115000, "tax_provision": -1999000, "net_income": -5116000, "net_income_to_common": -5116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3892000, "total_current_assets": 48666000, "total_assets": 489392000, "short_term_debt": 18695000, "long_term_debt": 210000000, "total_debt": 228695000, "total_liabilities": 619838000, "total_equity": -130446000, "shares_outstanding": 60812000, "goodwill_and_intangibles": 88443000 }, "cash_flow": { "operating_cash_flow": -3137000, "capital_expenditure": 6962000, "free_cash_flow": 3825000, "dividends_paid": 143602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56118, "ticker_id": 5654, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8029000", "ebitda": "24190000", "netIncome": "-5116000", "grossProfit": "79688000", "depreciation": "None", "totalRevenue": "288605000", "costOfRevenue": "208917000", "interestIncome": "96000", "incomeBeforeTax": "-7115000", "interestExpense": "14118000", "operatingIncome": "6679000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1999000", "reportedCurrency": "USD", "netInterestIncome": "-17965000", "nonInterestIncome": "None", "operatingExpenses": "73009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4171000", "costofGoodsAndServicesSold": "208917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16161000", "sellingGeneralAndAdministrative": "55040000", "netIncomeFromContinuingOperations": "-5116000" }, "balance": { "goodwill": "36884000", "inventory": "1181000", "commonStock": "640000", "currentDebt": "None", "investments": "None", "totalAssets": "489392000", "longTermDebt": "210000000", "shortTermDebt": "18695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "51559000", "reportedCurrency": "USD", "retainedEarnings": "-194514000", "totalLiabilities": "619838000", "otherCurrentAssets": "19972000", "totalCurrentAssets": "48666000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2272000", "currentNetReceivables": "21349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "440726000", "currentAccountsPayable": "12021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "235518000", "shortLongTermDebtTotal": "379759000", "totalShareholderEquity": "-130446000", "capitalLeaseObligations": "169759000", "otherCurrentLiabilities": "39615000", "totalCurrentLiabilities": "77178000", "otherNonCurrentLiabilities": "274217000", "totalNonCurrentLiabilities": "542660000", "cashAndShortTermInvestments": "3892000", "commonStockSharesOutstanding": "60812000", "intangibleAssetsExcludingGoodwill": "51559000", "cashAndCashEquivalentsAtCarryingValue": "3892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5116000", "profitLoss": "None", "dividendPayout": "143602000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "101000", "operatingCashflow": "-3137000", "capitalExpenditures": "6962000", "changeInReceivables": "6378000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-994000", "cashflowFromInvestment": "4651000", "stockBasedCompensation": "7948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "520000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 288605000, "cost_of_revenue": 208917000, "gross_profit": 79688000, "research_and_development": null, "selling_general_admin": 55040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8029000, "depreciation_amortisation": 16161000, "ebitda": 24190000, "interest_expense": 14118000, "interest_income": null, "other_non_operating": null, "pretax_income": -7115000, "tax_provision": -1999000, "effective_tax_rate": null, "net_income": -5116000, "net_income_continuing_ops": -5116000, "net_income_to_common": -5116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3892000, "short_term_investments": 2272000, "net_receivables": 21349000, "inventory": 1181000, "other_current_assets": null, "total_current_assets": 48666000, "net_ppe": null, "goodwill": 36884000, "intangible_assets": 51559000, "goodwill_and_intangibles": 88443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 440726000, "total_assets": 489392000, "short_term_debt": 18695000, "accounts_payable": 12021000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 77178000, "long_term_debt": 210000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 542660000, "total_liabilities": 619838000, "total_debt": 228695000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -194514000, "total_equity": -130446000, "shares_outstanding": 60812000, "operating_cash_flow": -3137000, "stock_based_compensation": 7948000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4651000, "dividends_paid": 143602000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -994000, "free_cash_flow": 3825000, "net_change_in_cash": 520000 }, "raw_data": { "income": { "ebit": "8029000", "ebitda": "24190000", "netIncome": "-5116000", "grossProfit": "79688000", "depreciation": "None", "totalRevenue": "288605000", "costOfRevenue": "208917000", "interestIncome": "96000", "incomeBeforeTax": "-7115000", "interestExpense": "14118000", "operatingIncome": "6679000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-1999000", "reportedCurrency": "USD", "netInterestIncome": "-17965000", "nonInterestIncome": "None", "operatingExpenses": "73009000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4171000", "costofGoodsAndServicesSold": "208917000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16161000", "sellingGeneralAndAdministrative": "55040000", "netIncomeFromContinuingOperations": "-5116000" }, "balance": { "goodwill": "36884000", "inventory": "1181000", "commonStock": "640000", "currentDebt": "None", "investments": "None", "totalAssets": "489392000", "longTermDebt": "210000000", "shortTermDebt": "18695000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "51559000", "reportedCurrency": "USD", "retainedEarnings": "-194514000", "totalLiabilities": "619838000", "otherCurrentAssets": "19972000", "totalCurrentAssets": "48666000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2272000", "currentNetReceivables": "21349000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "440726000", "currentAccountsPayable": "12021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "235518000", "shortLongTermDebtTotal": "379759000", "totalShareholderEquity": "-130446000", "capitalLeaseObligations": "169759000", "otherCurrentLiabilities": "39615000", "totalCurrentLiabilities": "77178000", "otherNonCurrentLiabilities": "274217000", "totalNonCurrentLiabilities": "542660000", "cashAndShortTermInvestments": "3892000", "commonStockSharesOutstanding": "60812000", "intangibleAssetsExcludingGoodwill": "51559000", "cashAndCashEquivalentsAtCarryingValue": "3892000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5116000", "profitLoss": "None", "dividendPayout": "143602000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "101000", "operatingCashflow": "-3137000", "capitalExpenditures": "6962000", "changeInReceivables": "6378000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-994000", "cashflowFromInvestment": "4651000", "stockBasedCompensation": "7948000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "143602000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "520000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36008000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16161000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 541389000, "cost_of_revenue": 378722000, "gross_profit": 162667000, "ebit": 166100000, "ebitda": 185946000, "pretax_income": 149199000, "tax_provision": 31789000, "net_income": 117410000, "net_income_to_common": 117410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3372000, "total_current_assets": 52733000, "total_assets": 460387000, "short_term_debt": 18018000, "long_term_debt": 240000000, "total_debt": 258018000, "total_liabilities": 598451000, "total_equity": -138064000, "shares_outstanding": 61833000, "goodwill_and_intangibles": 90788000 }, "cash_flow": { "operating_cash_flow": 43327000, "capital_expenditure": 13975000, "free_cash_flow": 57302000, "dividends_paid": 971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56123, "ticker_id": 5654, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166100000", "ebitda": "185946000", "netIncome": "117410000", "grossProfit": "162667000", "depreciation": "None", "totalRevenue": "541389000", "costOfRevenue": "378722000", "interestIncome": "170000", "incomeBeforeTax": "149199000", "interestExpense": "18426000", "operatingIncome": "164983000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "31789000", "reportedCurrency": "USD", "netInterestIncome": "-18547000", "nonInterestIncome": "None", "operatingExpenses": "-2316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2763000", "costofGoodsAndServicesSold": "378722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19846000", "sellingGeneralAndAdministrative": "69018000", "netIncomeFromContinuingOperations": "117410000" }, "balance": { "goodwill": "36832000", "inventory": "1325000", "commonStock": "1094000", "currentDebt": "None", "investments": "None", "totalAssets": "460387000", "longTermDebt": "240000000", "shortTermDebt": "18018000", "treasuryStock": "-519780000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "53956000", "reportedCurrency": "USD", "retainedEarnings": "-189398000", "totalLiabilities": "598451000", "otherCurrentAssets": "20044000", "totalCurrentAssets": "52733000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3649000", "currentNetReceivables": "24343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "407654000", "currentAccountsPayable": "20256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "267896000", "shortLongTermDebtTotal": "425547000", "totalShareholderEquity": "-138064000", "capitalLeaseObligations": "185547000", "otherCurrentLiabilities": "57307000", "totalCurrentLiabilities": "95581000", "otherNonCurrentLiabilities": "262870000", "totalNonCurrentLiabilities": "502870000", "cashAndShortTermInvestments": "3372000", "commonStockSharesOutstanding": "61833000", "intangibleAssetsExcludingGoodwill": "53956000", "cashAndCashEquivalentsAtCarryingValue": "3372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117410000", "profitLoss": "None", "dividendPayout": "971000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1668000", "operatingCashflow": "43327000", "capitalExpenditures": "13975000", "changeInReceivables": "-2030000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149950000", "cashflowFromInvestment": "104969000", "stockBasedCompensation": "6694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1654000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 541389000, "cost_of_revenue": 378722000, "gross_profit": 162667000, "research_and_development": null, "selling_general_admin": 69018000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166100000, "depreciation_amortisation": 19846000, "ebitda": 185946000, "interest_expense": 18426000, "interest_income": null, "other_non_operating": null, "pretax_income": 149199000, "tax_provision": 31789000, "effective_tax_rate": null, "net_income": 117410000, "net_income_continuing_ops": 117410000, "net_income_to_common": 117410000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3372000, "short_term_investments": 3649000, "net_receivables": 24343000, "inventory": 1325000, "other_current_assets": null, "total_current_assets": 52733000, "net_ppe": null, "goodwill": 36832000, "intangible_assets": 53956000, "goodwill_and_intangibles": 90788000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 407654000, "total_assets": 460387000, "short_term_debt": 18018000, "accounts_payable": 20256000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95581000, "long_term_debt": 240000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 502870000, "total_liabilities": 598451000, "total_debt": 258018000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -189398000, "total_equity": -138064000, "shares_outstanding": 61833000, "operating_cash_flow": 43327000, "stock_based_compensation": 6694000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 104969000, "dividends_paid": 971000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149950000, "free_cash_flow": 57302000, "net_change_in_cash": -1654000 }, "raw_data": { "income": { "ebit": "166100000", "ebitda": "185946000", "netIncome": "117410000", "grossProfit": "162667000", "depreciation": "None", "totalRevenue": "541389000", "costOfRevenue": "378722000", "interestIncome": "170000", "incomeBeforeTax": "149199000", "interestExpense": "18426000", "operatingIncome": "164983000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "31789000", "reportedCurrency": "USD", "netInterestIncome": "-18547000", "nonInterestIncome": "None", "operatingExpenses": "-2316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "2763000", "costofGoodsAndServicesSold": "378722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19846000", "sellingGeneralAndAdministrative": "69018000", "netIncomeFromContinuingOperations": "117410000" }, "balance": { "goodwill": "36832000", "inventory": "1325000", "commonStock": "1094000", "currentDebt": "None", "investments": "None", "totalAssets": "460387000", "longTermDebt": "240000000", "shortTermDebt": "18018000", "treasuryStock": "-519780000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "53956000", "reportedCurrency": "USD", "retainedEarnings": "-189398000", "totalLiabilities": "598451000", "otherCurrentAssets": "20044000", "totalCurrentAssets": "52733000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3649000", "currentNetReceivables": "24343000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "407654000", "currentAccountsPayable": "20256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "267896000", "shortLongTermDebtTotal": "425547000", "totalShareholderEquity": "-138064000", "capitalLeaseObligations": "185547000", "otherCurrentLiabilities": "57307000", "totalCurrentLiabilities": "95581000", "otherNonCurrentLiabilities": "262870000", "totalNonCurrentLiabilities": "502870000", "cashAndShortTermInvestments": "3372000", "commonStockSharesOutstanding": "61833000", "intangibleAssetsExcludingGoodwill": "53956000", "cashAndCashEquivalentsAtCarryingValue": "3372000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "117410000", "profitLoss": "None", "dividendPayout": "971000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1668000", "operatingCashflow": "43327000", "capitalExpenditures": "13975000", "changeInReceivables": "-2030000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149950000", "cashflowFromInvestment": "104969000", "stockBasedCompensation": "6694000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "971000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1654000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94459000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 630179000, "cost_of_revenue": 463078000, "gross_profit": 167101000, "ebit": 76234000, "ebitda": 103273000, "pretax_income": 52250000, "tax_provision": 8557000, "net_income": 43693000, "net_income_to_common": 43693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5026000, "total_current_assets": 47600000, "total_assets": 335349000, "short_term_debt": 6820000, "long_term_debt": 286500000, "total_debt": 293320000, "total_liabilities": 468694000, "total_equity": -133345000, "shares_outstanding": 65562000, "goodwill_and_intangibles": 98848000 }, "cash_flow": { "operating_cash_flow": 73690000, "capital_expenditure": 22025000, "free_cash_flow": 95715000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56128, "ticker_id": 5654, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76234000", "ebitda": "103273000", "netIncome": "43693000", "grossProfit": "167101000", "depreciation": "None", "totalRevenue": "630179000", "costOfRevenue": "463078000", "interestIncome": "146000", "incomeBeforeTax": "52250000", "interestExpense": "20745000", "operatingIncome": "73614000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8557000", "reportedCurrency": "USD", "netInterestIncome": "-20745000", "nonInterestIncome": "None", "operatingExpenses": "90867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-619000", "costofGoodsAndServicesSold": "463078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27039000", "sellingGeneralAndAdministrative": "63828000", "netIncomeFromContinuingOperations": "43693000" }, "balance": { "goodwill": "39781000", "inventory": "2993000", "commonStock": "1086000", "currentDebt": "None", "investments": "None", "totalAssets": "335349000", "longTermDebt": "286500000", "shortTermDebt": "6820000", "treasuryStock": "-416815000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "59067000", "reportedCurrency": "USD", "retainedEarnings": "-306414000", "totalLiabilities": "468694000", "otherCurrentAssets": "11589000", "totalCurrentAssets": "47600000", "currentLongTermDebt": "None", "longTermInvestments": "1800000", "shortTermInvestments": "1709000", "currentNetReceivables": "26283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287749000", "currentAccountsPayable": "29527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140004000", "shortLongTermDebtTotal": "317091000", "totalShareholderEquity": "-133345000", "capitalLeaseObligations": "27181000", "otherCurrentLiabilities": "50713000", "totalCurrentLiabilities": "94727000", "otherNonCurrentLiabilities": "60286000", "totalNonCurrentLiabilities": "373967000", "cashAndShortTermInvestments": "5026000", "commonStockSharesOutstanding": "65562000", "intangibleAssetsExcludingGoodwill": "59067000", "cashAndCashEquivalentsAtCarryingValue": "5026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43693000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "141000", "operatingCashflow": "73690000", "capitalExpenditures": "22025000", "changeInReceivables": "-4722000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41630000", "cashflowFromInvestment": "-32017000", "stockBasedCompensation": "6038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "43000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61237000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 630179000, "cost_of_revenue": 463078000, "gross_profit": 167101000, "research_and_development": 0, "selling_general_admin": 63828000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76234000, "depreciation_amortisation": 27039000, "ebitda": 103273000, "interest_expense": 20745000, "interest_income": null, "other_non_operating": null, "pretax_income": 52250000, "tax_provision": 8557000, "effective_tax_rate": null, "net_income": 43693000, "net_income_continuing_ops": 43693000, "net_income_to_common": 43693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5026000, "short_term_investments": 1709000, "net_receivables": 26283000, "inventory": 2993000, "other_current_assets": null, "total_current_assets": 47600000, "net_ppe": null, "goodwill": 39781000, "intangible_assets": 59067000, "goodwill_and_intangibles": 98848000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 287749000, "total_assets": 335349000, "short_term_debt": 6820000, "accounts_payable": 29527000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94727000, "long_term_debt": 286500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 373967000, "total_liabilities": 468694000, "total_debt": 293320000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -306414000, "total_equity": -133345000, "shares_outstanding": 65562000, "operating_cash_flow": 73690000, "stock_based_compensation": 6038000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22025000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32017000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41630000, "free_cash_flow": 95715000, "net_change_in_cash": 43000 }, "raw_data": { "income": { "ebit": "76234000", "ebitda": "103273000", "netIncome": "43693000", "grossProfit": "167101000", "depreciation": "None", "totalRevenue": "630179000", "costOfRevenue": "463078000", "interestIncome": "146000", "incomeBeforeTax": "52250000", "interestExpense": "20745000", "operatingIncome": "73614000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "8557000", "reportedCurrency": "USD", "netInterestIncome": "-20745000", "nonInterestIncome": "None", "operatingExpenses": "90867000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-619000", "costofGoodsAndServicesSold": "463078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27039000", "sellingGeneralAndAdministrative": "63828000", "netIncomeFromContinuingOperations": "43693000" }, "balance": { "goodwill": "39781000", "inventory": "2993000", "commonStock": "1086000", "currentDebt": "None", "investments": "None", "totalAssets": "335349000", "longTermDebt": "286500000", "shortTermDebt": "6820000", "treasuryStock": "-416815000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "59067000", "reportedCurrency": "USD", "retainedEarnings": "-306414000", "totalLiabilities": "468694000", "otherCurrentAssets": "11589000", "totalCurrentAssets": "47600000", "currentLongTermDebt": "None", "longTermInvestments": "1800000", "shortTermInvestments": "1709000", "currentNetReceivables": "26283000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "287749000", "currentAccountsPayable": "29527000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "140004000", "shortLongTermDebtTotal": "317091000", "totalShareholderEquity": "-133345000", "capitalLeaseObligations": "27181000", "otherCurrentLiabilities": "50713000", "totalCurrentLiabilities": "94727000", "otherNonCurrentLiabilities": "60286000", "totalNonCurrentLiabilities": "373967000", "cashAndShortTermInvestments": "5026000", "commonStockSharesOutstanding": "65562000", "intangibleAssetsExcludingGoodwill": "59067000", "cashAndCashEquivalentsAtCarryingValue": "5026000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43693000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "141000", "operatingCashflow": "73690000", "capitalExpenditures": "22025000", "changeInReceivables": "-4722000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41630000", "cashflowFromInvestment": "-32017000", "stockBasedCompensation": "6038000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "43000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61237000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 529169000, "cost_of_revenue": 364007000, "gross_profit": 165162000, "ebit": 69780000, "ebitda": 93500000, "pretax_income": 56801000, "tax_provision": 17207000, "net_income": 39594000, "net_income_to_common": 39594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4983000, "total_current_assets": 41289000, "total_assets": 323782000, "short_term_debt": 6336000, "long_term_debt": 259000000, "total_debt": 265336000, "total_liabilities": 421142000, "total_equity": -97360000, "shares_outstanding": 70403000, "goodwill_and_intangibles": 95378000 }, "cash_flow": { "operating_cash_flow": 78269000, "capital_expenditure": 18811000, "free_cash_flow": 97080000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56133, "ticker_id": 5654, "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69780000", "ebitda": "93500000", "netIncome": "39594000", "grossProfit": "165162000", "depreciation": "None", "totalRevenue": "529169000", "costOfRevenue": "364007000", "interestIncome": "106000", "incomeBeforeTax": "56801000", "interestExpense": "15640000", "operatingIncome": "70698000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "17207000", "reportedCurrency": "USD", "netInterestIncome": "-15640000", "nonInterestIncome": "None", "operatingExpenses": "90135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1743000", "costofGoodsAndServicesSold": "364007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23720000", "sellingGeneralAndAdministrative": "66415000", "netIncomeFromContinuingOperations": "39594000" }, "balance": { "goodwill": "38269000", "inventory": "3134000", "commonStock": "1077000", "currentDebt": "None", "investments": "None", "totalAssets": "323782000", "longTermDebt": "259000000", "shortTermDebt": "6336000", "treasuryStock": "-355626000", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "57109000", "reportedCurrency": "USD", "retainedEarnings": "-334661000", "totalLiabilities": "421142000", "otherCurrentAssets": "11788000", "totalCurrentAssets": "41289000", "currentLongTermDebt": "291522000", "longTermInvestments": "100000", "shortTermInvestments": "1900000", "currentNetReceivables": "21384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "282493000", "currentAccountsPayable": "32487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "139856000", "shortLongTermDebtTotal": "289222000", "totalShareholderEquity": "-97360000", "capitalLeaseObligations": "27054000", "otherCurrentLiabilities": "48694000", "totalCurrentLiabilities": "94901000", "otherNonCurrentLiabilities": "40187000", "totalNonCurrentLiabilities": "326241000", "cashAndShortTermInvestments": "4983000", "commonStockSharesOutstanding": "70403000", "intangibleAssetsExcludingGoodwill": "57109000", "cashAndCashEquivalentsAtCarryingValue": "4983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39594000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "USD", "changeInInventory": "-192000", "operatingCashflow": "78269000", "capitalExpenditures": "18811000", "changeInReceivables": "-807000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48731000", "cashflowFromInvestment": "-27147000", "stockBasedCompensation": "8541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2391000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83050000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 529169000, "cost_of_revenue": 364007000, "gross_profit": 165162000, "research_and_development": 0, "selling_general_admin": 66415000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69780000, "depreciation_amortisation": 23720000, "ebitda": 93500000, "interest_expense": 15640000, "interest_income": null, "other_non_operating": null, "pretax_income": 56801000, "tax_provision": 17207000, "effective_tax_rate": null, "net_income": 39594000, "net_income_continuing_ops": 39594000, "net_income_to_common": 39594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4983000, "short_term_investments": 1900000, "net_receivables": 21384000, "inventory": 3134000, "other_current_assets": null, "total_current_assets": 41289000, "net_ppe": null, "goodwill": 38269000, "intangible_assets": 57109000, "goodwill_and_intangibles": 95378000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 282493000, "total_assets": 323782000, "short_term_debt": 6336000, "accounts_payable": 32487000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94901000, "long_term_debt": 259000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 326241000, "total_liabilities": 421142000, "total_debt": 265336000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -334661000, "total_equity": -97360000, "shares_outstanding": 70403000, "operating_cash_flow": 78269000, "stock_based_compensation": 8541000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27147000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48731000, "free_cash_flow": 97080000, "net_change_in_cash": 2391000 }, "raw_data": { "income": { "ebit": "69780000", "ebitda": "93500000", "netIncome": "39594000", "grossProfit": "165162000", "depreciation": "None", "totalRevenue": "529169000", "costOfRevenue": "364007000", "interestIncome": "106000", "incomeBeforeTax": "56801000", "interestExpense": "15640000", "operatingIncome": "70698000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "17207000", "reportedCurrency": "USD", "netInterestIncome": "-15640000", "nonInterestIncome": "None", "operatingExpenses": "90135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "1743000", "costofGoodsAndServicesSold": "364007000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23720000", "sellingGeneralAndAdministrative": "66415000", "netIncomeFromContinuingOperations": "39594000" }, "balance": { "goodwill": "38269000", "inventory": "3134000", "commonStock": "1077000", "currentDebt": "None", "investments": "None", "totalAssets": "323782000", "longTermDebt": "259000000", "shortTermDebt": "6336000", "treasuryStock": "-355626000", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "57109000", "reportedCurrency": "USD", "retainedEarnings": "-334661000", "totalLiabilities": "421142000", "otherCurrentAssets": "11788000", "totalCurrentAssets": "41289000", "currentLongTermDebt": "291522000", "longTermInvestments": "100000", "shortTermInvestments": "1900000", "currentNetReceivables": "21384000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "282493000", "currentAccountsPayable": "32487000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "139856000", "shortLongTermDebtTotal": "289222000", "totalShareholderEquity": "-97360000", "capitalLeaseObligations": "27054000", "otherCurrentLiabilities": "48694000", "totalCurrentLiabilities": "94901000", "otherNonCurrentLiabilities": "40187000", "totalNonCurrentLiabilities": "326241000", "cashAndShortTermInvestments": "4983000", "commonStockSharesOutstanding": "70403000", "intangibleAssetsExcludingGoodwill": "57109000", "cashAndCashEquivalentsAtCarryingValue": "4983000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39594000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "USD", "changeInInventory": "-192000", "operatingCashflow": "78269000", "capitalExpenditures": "18811000", "changeInReceivables": "-807000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48731000", "cashflowFromInvestment": "-27147000", "stockBasedCompensation": "8541000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "2391000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-83050000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 113244000, "cost_of_revenue": 69410000, "gross_profit": 43834000, "ebit": 7257000, "ebitda": 11691000, "pretax_income": 1939000, "tax_provision": 1307000, "net_income": 632000, "net_income_to_common": 632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2224000, "total_current_assets": 33600000, "total_assets": 502918000, "short_term_debt": 16562000, "long_term_debt": 259500000, "total_debt": 276062000, "total_liabilities": 535612000, "total_equity": -32694000, "shares_outstanding": 52175000, "goodwill_and_intangibles": 157803000 }, "cash_flow": { "operating_cash_flow": 15974000, "capital_expenditure": 9265000, "free_cash_flow": 25239000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56094, "ticker_id": 5654, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7257000", "ebitda": "11691000", "netIncome": "632000", "grossProfit": "43834000", "depreciation": "None", "totalRevenue": "113244000", "costOfRevenue": "69410000", "interestIncome": "919000", "incomeBeforeTax": "1939000", "interestExpense": "5318000", "operatingIncome": "10394000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1307000", "reportedCurrency": "USD", "netInterestIncome": "-4405000", "nonInterestIncome": "None", "operatingExpenses": "33440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4434000", "sellingGeneralAndAdministrative": "22567000", "netIncomeFromContinuingOperations": "632000" }, "balance": { "goodwill": "68532000", "inventory": "2122000", "commonStock": "519000", "currentDebt": "None", "investments": "None", "totalAssets": "502918000", "longTermDebt": "259500000", "shortTermDebt": "16562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "89271000", "reportedCurrency": "USD", "retainedEarnings": "929000", "totalLiabilities": "535612000", "otherCurrentAssets": "11904000", "totalCurrentAssets": "33600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "17350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "469318000", "currentAccountsPayable": "23833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "416445000", "totalShareholderEquity": "-32694000", "capitalLeaseObligations": "156945000", "otherCurrentLiabilities": "54651000", "totalCurrentLiabilities": "95046000", "otherNonCurrentLiabilities": "31952000", "totalNonCurrentLiabilities": "440566000", "cashAndShortTermInvestments": "2224000", "commonStockSharesOutstanding": "52175000", "intangibleAssetsExcludingGoodwill": "89271000", "cashAndCashEquivalentsAtCarryingValue": "2224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "632000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "7000", "operatingCashflow": "15974000", "capitalExpenditures": "9265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7343000", "cashflowFromInvestment": "-7573000", "stockBasedCompensation": "3249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 113244000, "cost_of_revenue": 69410000, "gross_profit": 43834000, "research_and_development": null, "selling_general_admin": 22567000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7257000, "depreciation_amortisation": 4434000, "ebitda": 11691000, "interest_expense": 5318000, "interest_income": null, "other_non_operating": null, "pretax_income": 1939000, "tax_provision": 1307000, "effective_tax_rate": null, "net_income": 632000, "net_income_continuing_ops": 632000, "net_income_to_common": 632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2224000, "short_term_investments": 0, "net_receivables": 17350000, "inventory": 2122000, "other_current_assets": null, "total_current_assets": 33600000, "net_ppe": null, "goodwill": 68532000, "intangible_assets": 89271000, "goodwill_and_intangibles": 157803000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 469318000, "total_assets": 502918000, "short_term_debt": 16562000, "accounts_payable": 23833000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95046000, "long_term_debt": 259500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 440566000, "total_liabilities": 535612000, "total_debt": 276062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 929000, "total_equity": -32694000, "shares_outstanding": 52175000, "operating_cash_flow": 15974000, "stock_based_compensation": 3249000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7573000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7343000, "free_cash_flow": 25239000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7257000", "ebitda": "11691000", "netIncome": "632000", "grossProfit": "43834000", "depreciation": "None", "totalRevenue": "113244000", "costOfRevenue": "69410000", "interestIncome": "919000", "incomeBeforeTax": "1939000", "interestExpense": "5318000", "operatingIncome": "10394000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1307000", "reportedCurrency": "USD", "netInterestIncome": "-4405000", "nonInterestIncome": "None", "operatingExpenses": "33440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4434000", "sellingGeneralAndAdministrative": "22567000", "netIncomeFromContinuingOperations": "632000" }, "balance": { "goodwill": "68532000", "inventory": "2122000", "commonStock": "519000", "currentDebt": "None", "investments": "None", "totalAssets": "502918000", "longTermDebt": "259500000", "shortTermDebt": "16562000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "89271000", "reportedCurrency": "USD", "retainedEarnings": "929000", "totalLiabilities": "535612000", "otherCurrentAssets": "11904000", "totalCurrentAssets": "33600000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "17350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "469318000", "currentAccountsPayable": "23833000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "416445000", "totalShareholderEquity": "-32694000", "capitalLeaseObligations": "156945000", "otherCurrentLiabilities": "54651000", "totalCurrentLiabilities": "95046000", "otherNonCurrentLiabilities": "31952000", "totalNonCurrentLiabilities": "440566000", "cashAndShortTermInvestments": "2224000", "commonStockSharesOutstanding": "52175000", "intangibleAssetsExcludingGoodwill": "89271000", "cashAndCashEquivalentsAtCarryingValue": "2224000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "632000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "7000", "operatingCashflow": "15974000", "capitalExpenditures": "9265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7343000", "cashflowFromInvestment": "-7573000", "stockBasedCompensation": "3249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 117657000, "cost_of_revenue": 81562000, "gross_profit": 36095000, "ebit": 8891000, "ebitda": 13269000, "pretax_income": 3761000, "tax_provision": 1291000, "net_income": 2470000, "net_income_to_common": 2470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166000, "total_current_assets": 32331000, "total_assets": 491150000, "short_term_debt": 17982000, "long_term_debt": 268600000, "total_debt": 286582000, "total_liabilities": 525729000, "total_equity": -34579000, "shares_outstanding": 52131000, "goodwill_and_intangibles": 158156000 }, "cash_flow": { "operating_cash_flow": 9353000, "capital_expenditure": 7285000, "free_cash_flow": 16638000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56095, "ticker_id": 5654, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8891000", "ebitda": "13269000", "netIncome": "2470000", "grossProfit": "36095000", "depreciation": "None", "totalRevenue": "117657000", "costOfRevenue": "81562000", "interestIncome": "896000", "incomeBeforeTax": "3761000", "interestExpense": "5391000", "operatingIncome": "8572000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1291000", "reportedCurrency": "USD", "netInterestIncome": "-4495000", "nonInterestIncome": "None", "operatingExpenses": "27523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4378000", "sellingGeneralAndAdministrative": "21445000", "netIncomeFromContinuingOperations": "2470000" }, "balance": { "goodwill": "68526000", "inventory": "2129000", "commonStock": "519000", "currentDebt": "None", "investments": "None", "totalAssets": "491150000", "longTermDebt": "268600000", "shortTermDebt": "17982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "89630000", "reportedCurrency": "USD", "retainedEarnings": "297000", "totalLiabilities": "525729000", "otherCurrentAssets": "9962000", "totalCurrentAssets": "32331000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "19074000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458819000", "currentAccountsPayable": "16299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "417419000", "totalShareholderEquity": "-34579000", "capitalLeaseObligations": "148819000", "otherCurrentLiabilities": "42107000", "totalCurrentLiabilities": "87982000", "otherNonCurrentLiabilities": "32034000", "totalNonCurrentLiabilities": "437747000", "cashAndShortTermInvestments": "1166000", "commonStockSharesOutstanding": "52131000", "intangibleAssetsExcludingGoodwill": "89630000", "cashAndCashEquivalentsAtCarryingValue": "1166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2470000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-165000", "operatingCashflow": "9353000", "capitalExpenditures": "7285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1138000", "cashflowFromInvestment": "-10364000", "stockBasedCompensation": "2982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-716000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117657000, "cost_of_revenue": 81562000, "gross_profit": 36095000, "research_and_development": null, "selling_general_admin": 21445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8891000, "depreciation_amortisation": 4378000, "ebitda": 13269000, "interest_expense": 5391000, "interest_income": null, "other_non_operating": null, "pretax_income": 3761000, "tax_provision": 1291000, "effective_tax_rate": null, "net_income": 2470000, "net_income_continuing_ops": 2470000, "net_income_to_common": 2470000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1166000, "short_term_investments": 0, "net_receivables": 19074000, "inventory": 2129000, "other_current_assets": null, "total_current_assets": 32331000, "net_ppe": null, "goodwill": 68526000, "intangible_assets": 89630000, "goodwill_and_intangibles": 158156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 458819000, "total_assets": 491150000, "short_term_debt": 17982000, "accounts_payable": 16299000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87982000, "long_term_debt": 268600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 437747000, "total_liabilities": 525729000, "total_debt": 286582000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 297000, "total_equity": -34579000, "shares_outstanding": 52131000, "operating_cash_flow": 9353000, "stock_based_compensation": 2982000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7285000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10364000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1138000, "free_cash_flow": 16638000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8891000", "ebitda": "13269000", "netIncome": "2470000", "grossProfit": "36095000", "depreciation": "None", "totalRevenue": "117657000", "costOfRevenue": "81562000", "interestIncome": "896000", "incomeBeforeTax": "3761000", "interestExpense": "5391000", "operatingIncome": "8572000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1291000", "reportedCurrency": "USD", "netInterestIncome": "-4495000", "nonInterestIncome": "None", "operatingExpenses": "27523000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4378000", "sellingGeneralAndAdministrative": "21445000", "netIncomeFromContinuingOperations": "2470000" }, "balance": { "goodwill": "68526000", "inventory": "2129000", "commonStock": "519000", "currentDebt": "None", "investments": "None", "totalAssets": "491150000", "longTermDebt": "268600000", "shortTermDebt": "17982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "89630000", "reportedCurrency": "USD", "retainedEarnings": "297000", "totalLiabilities": "525729000", "otherCurrentAssets": "9962000", "totalCurrentAssets": "32331000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "19074000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "458819000", "currentAccountsPayable": "16299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "417419000", "totalShareholderEquity": "-34579000", "capitalLeaseObligations": "148819000", "otherCurrentLiabilities": "42107000", "totalCurrentLiabilities": "87982000", "otherNonCurrentLiabilities": "32034000", "totalNonCurrentLiabilities": "437747000", "cashAndShortTermInvestments": "1166000", "commonStockSharesOutstanding": "52131000", "intangibleAssetsExcludingGoodwill": "89630000", "cashAndCashEquivalentsAtCarryingValue": "1166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2470000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-165000", "operatingCashflow": "9353000", "capitalExpenditures": "7285000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1138000", "cashflowFromInvestment": "-10364000", "stockBasedCompensation": "2982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-716000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 111637000, "cost_of_revenue": 28354000, "gross_profit": 83283000, "ebit": 5048000, "ebitda": 9155000, "pretax_income": 620000, "tax_provision": 294000, "net_income": 326000, "net_income_to_common": 326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039000, "total_current_assets": 31834000, "total_assets": 488075000, "short_term_debt": 17430000, "long_term_debt": 266000000, "total_debt": 283430000, "total_liabilities": 524495000, "total_equity": -36420000, "shares_outstanding": 52443000, "goodwill_and_intangibles": 155751000 }, "cash_flow": { "operating_cash_flow": 5015000, "capital_expenditure": 9099000, "free_cash_flow": 14114000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56096, "ticker_id": 5654, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5048000", "ebitda": "9155000", "netIncome": "326000", "grossProfit": "83283000", "depreciation": "None", "totalRevenue": "111637000", "costOfRevenue": "28354000", "interestIncome": "1119000", "incomeBeforeTax": "620000", "interestExpense": "5288000", "operatingIncome": "5210000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "294000", "reportedCurrency": "USD", "netInterestIncome": "-4169000", "nonInterestIncome": "None", "operatingExpenses": "78073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4107000", "sellingGeneralAndAdministrative": "20030000", "netIncomeFromContinuingOperations": "326000" }, "balance": { "goodwill": "66357000", "inventory": "1876000", "commonStock": "516000", "currentDebt": "None", "investments": "None", "totalAssets": "488075000", "longTermDebt": "266000000", "shortTermDebt": "17430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "89394000", "reportedCurrency": "USD", "retainedEarnings": "-2173000", "totalLiabilities": "524495000", "otherCurrentAssets": "10593000", "totalCurrentAssets": "31834000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1129000", "currentNetReceivables": "17197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "456241000", "currentAccountsPayable": "16731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "415446000", "totalShareholderEquity": "-36420000", "capitalLeaseObligations": "149446000", "otherCurrentLiabilities": "40887000", "totalCurrentLiabilities": "86306000", "otherNonCurrentLiabilities": "32490000", "totalNonCurrentLiabilities": "438189000", "cashAndShortTermInvestments": "1039000", "commonStockSharesOutstanding": "52443000", "intangibleAssetsExcludingGoodwill": "89394000", "cashAndCashEquivalentsAtCarryingValue": "1039000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "326000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-128000", "operatingCashflow": "5015000", "capitalExpenditures": "9099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1498000", "cashflowFromInvestment": "-7172000", "stockBasedCompensation": "2785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-952000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111637000, "cost_of_revenue": 28354000, "gross_profit": 83283000, "research_and_development": null, "selling_general_admin": 20030000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5048000, "depreciation_amortisation": 4107000, "ebitda": 9155000, "interest_expense": 5288000, "interest_income": null, "other_non_operating": null, "pretax_income": 620000, "tax_provision": 294000, "effective_tax_rate": null, "net_income": 326000, "net_income_continuing_ops": 326000, "net_income_to_common": 326000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1039000, "short_term_investments": 1129000, "net_receivables": 17197000, "inventory": 1876000, "other_current_assets": null, "total_current_assets": 31834000, "net_ppe": null, "goodwill": 66357000, "intangible_assets": 89394000, "goodwill_and_intangibles": 155751000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 456241000, "total_assets": 488075000, "short_term_debt": 17430000, "accounts_payable": 16731000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86306000, "long_term_debt": 266000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 438189000, "total_liabilities": 524495000, "total_debt": 283430000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2173000, "total_equity": -36420000, "shares_outstanding": 52443000, "operating_cash_flow": 5015000, "stock_based_compensation": 2785000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7172000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1498000, "free_cash_flow": 14114000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5048000", "ebitda": "9155000", "netIncome": "326000", "grossProfit": "83283000", "depreciation": "None", "totalRevenue": "111637000", "costOfRevenue": "28354000", "interestIncome": "1119000", "incomeBeforeTax": "620000", "interestExpense": "5288000", "operatingIncome": "5210000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "294000", "reportedCurrency": "USD", "netInterestIncome": "-4169000", "nonInterestIncome": "None", "operatingExpenses": "78073000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "28354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4107000", "sellingGeneralAndAdministrative": "20030000", "netIncomeFromContinuingOperations": "326000" }, "balance": { "goodwill": "66357000", "inventory": "1876000", "commonStock": "516000", "currentDebt": "None", "investments": "None", "totalAssets": "488075000", "longTermDebt": "266000000", "shortTermDebt": "17430000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "89394000", "reportedCurrency": "USD", "retainedEarnings": "-2173000", "totalLiabilities": "524495000", "otherCurrentAssets": "10593000", "totalCurrentAssets": "31834000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1129000", "currentNetReceivables": "17197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "456241000", "currentAccountsPayable": "16731000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "415446000", "totalShareholderEquity": "-36420000", "capitalLeaseObligations": "149446000", "otherCurrentLiabilities": "40887000", "totalCurrentLiabilities": "86306000", "otherNonCurrentLiabilities": "32490000", "totalNonCurrentLiabilities": "438189000", "cashAndShortTermInvestments": "1039000", "commonStockSharesOutstanding": "52443000", "intangibleAssetsExcludingGoodwill": "89394000", "cashAndCashEquivalentsAtCarryingValue": "1039000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "326000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-128000", "operatingCashflow": "5015000", "capitalExpenditures": "9099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1498000", "cashflowFromInvestment": "-7172000", "stockBasedCompensation": "2785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-952000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4107000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 114674000, "cost_of_revenue": 77653000, "gross_profit": 37021000, "ebit": 15498000, "ebitda": 19417000, "pretax_income": 10266000, "tax_provision": 3470000, "net_income": 6796000, "net_income_to_common": 6796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1698000, "total_current_assets": 39993000, "total_assets": 496274000, "short_term_debt": 16771000, "long_term_debt": 261300000, "total_debt": 278071000, "total_liabilities": 530299000, "total_equity": -34025000, "shares_outstanding": 52258000, "goodwill_and_intangibles": 158096000 }, "cash_flow": { "operating_cash_flow": 8540000, "capital_expenditure": 10859000, "free_cash_flow": 19399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56097, "ticker_id": 5654, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15498000", "ebitda": "19417000", "netIncome": "6796000", "grossProfit": "37021000", "depreciation": "None", "totalRevenue": "114674000", "costOfRevenue": "77653000", "interestIncome": "1348000", "incomeBeforeTax": "10266000", "interestExpense": "5232000", "operatingIncome": "14454000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3470000", "reportedCurrency": "USD", "netInterestIncome": "-4152000", "nonInterestIncome": "None", "operatingExpenses": "22567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3919000", "sellingGeneralAndAdministrative": "18658000", "netIncomeFromContinuingOperations": "6796000" }, "balance": { "goodwill": "66357000", "inventory": "1747000", "commonStock": "513000", "currentDebt": "None", "investments": "None", "totalAssets": "496274000", "longTermDebt": "261300000", "shortTermDebt": "16771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "91739000", "reportedCurrency": "USD", "retainedEarnings": "-2499000", "totalLiabilities": "530299000", "otherCurrentAssets": "11009000", "totalCurrentAssets": "39993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1106000", "currentNetReceivables": "24433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "456281000", "currentAccountsPayable": "19985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "408196000", "totalShareholderEquity": "-34025000", "capitalLeaseObligations": "146896000", "otherCurrentLiabilities": "46028000", "totalCurrentLiabilities": "95598000", "otherNonCurrentLiabilities": "33312000", "totalNonCurrentLiabilities": "434701000", "cashAndShortTermInvestments": "1698000", "commonStockSharesOutstanding": "52258000", "intangibleAssetsExcludingGoodwill": "91739000", "cashAndCashEquivalentsAtCarryingValue": "1698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6796000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "87000", "operatingCashflow": "8540000", "capitalExpenditures": "10859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "749000", "cashflowFromInvestment": "-9057000", "stockBasedCompensation": "2272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114674000, "cost_of_revenue": 77653000, "gross_profit": 37021000, "research_and_development": null, "selling_general_admin": 18658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15498000, "depreciation_amortisation": 3919000, "ebitda": 19417000, "interest_expense": 5232000, "interest_income": null, "other_non_operating": null, "pretax_income": 10266000, "tax_provision": 3470000, "effective_tax_rate": null, "net_income": 6796000, "net_income_continuing_ops": 6796000, "net_income_to_common": 6796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1698000, "short_term_investments": 1106000, "net_receivables": 24433000, "inventory": 1747000, "other_current_assets": null, "total_current_assets": 39993000, "net_ppe": null, "goodwill": 66357000, "intangible_assets": 91739000, "goodwill_and_intangibles": 158096000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 456281000, "total_assets": 496274000, "short_term_debt": 16771000, "accounts_payable": 19985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 95598000, "long_term_debt": 261300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 434701000, "total_liabilities": 530299000, "total_debt": 278071000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2499000, "total_equity": -34025000, "shares_outstanding": 52258000, "operating_cash_flow": 8540000, "stock_based_compensation": 2272000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10859000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9057000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 749000, "free_cash_flow": 19399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15498000", "ebitda": "19417000", "netIncome": "6796000", "grossProfit": "37021000", "depreciation": "None", "totalRevenue": "114674000", "costOfRevenue": "77653000", "interestIncome": "1348000", "incomeBeforeTax": "10266000", "interestExpense": "5232000", "operatingIncome": "14454000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3470000", "reportedCurrency": "USD", "netInterestIncome": "-4152000", "nonInterestIncome": "None", "operatingExpenses": "22567000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "77653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3919000", "sellingGeneralAndAdministrative": "18658000", "netIncomeFromContinuingOperations": "6796000" }, "balance": { "goodwill": "66357000", "inventory": "1747000", "commonStock": "513000", "currentDebt": "None", "investments": "None", "totalAssets": "496274000", "longTermDebt": "261300000", "shortTermDebt": "16771000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "91739000", "reportedCurrency": "USD", "retainedEarnings": "-2499000", "totalLiabilities": "530299000", "otherCurrentAssets": "11009000", "totalCurrentAssets": "39993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1106000", "currentNetReceivables": "24433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "456281000", "currentAccountsPayable": "19985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "408196000", "totalShareholderEquity": "-34025000", "capitalLeaseObligations": "146896000", "otherCurrentLiabilities": "46028000", "totalCurrentLiabilities": "95598000", "otherNonCurrentLiabilities": "33312000", "totalNonCurrentLiabilities": "434701000", "cashAndShortTermInvestments": "1698000", "commonStockSharesOutstanding": "52258000", "intangibleAssetsExcludingGoodwill": "91739000", "cashAndCashEquivalentsAtCarryingValue": "1698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6796000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "87000", "operatingCashflow": "8540000", "capitalExpenditures": "10859000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "749000", "cashflowFromInvestment": "-9057000", "stockBasedCompensation": "2272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 111759000, "cost_of_revenue": 75819000, "gross_profit": 35940000, "ebit": 13647000, "ebitda": 17269000, "pretax_income": 7994000, "tax_provision": 1478000, "net_income": 6516000, "net_income_to_common": 6516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1466000, "total_current_assets": 33851000, "total_assets": 461623000, "short_term_debt": 16533000, "long_term_debt": 261000000, "total_debt": 277533000, "total_liabilities": 516106000, "total_equity": -54483000, "shares_outstanding": 52207000, "goodwill_and_intangibles": 158469000 }, "cash_flow": { "operating_cash_flow": 6551000, "capital_expenditure": 7762000, "free_cash_flow": 14313000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56099, "ticker_id": 5654, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13647000", "ebitda": "17269000", "netIncome": "6516000", "grossProfit": "35940000", "depreciation": "None", "totalRevenue": "111759000", "costOfRevenue": "75819000", "interestIncome": "1633000", "incomeBeforeTax": "7994000", "interestExpense": "6011000", "operatingIncome": "11741000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1478000", "reportedCurrency": "USD", "netInterestIncome": "-4378000", "nonInterestIncome": "None", "operatingExpenses": "24199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3622000", "sellingGeneralAndAdministrative": "19831000", "netIncomeFromContinuingOperations": "6516000" }, "balance": { "goodwill": "66357000", "inventory": "1835000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "461623000", "longTermDebt": "261000000", "shortTermDebt": "16533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "92112000", "reportedCurrency": "USD", "retainedEarnings": "-7009000", "totalLiabilities": "516106000", "otherCurrentAssets": "10610000", "totalCurrentAssets": "33851000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2902000", "currentNetReceivables": "17038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427772000", "currentAccountsPayable": "14685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "404463000", "totalShareholderEquity": "-54483000", "capitalLeaseObligations": "143463000", "otherCurrentLiabilities": "44515000", "totalCurrentLiabilities": "87692000", "otherNonCurrentLiabilities": "35865000", "totalNonCurrentLiabilities": "428414000", "cashAndShortTermInvestments": "1466000", "commonStockSharesOutstanding": "52207000", "intangibleAssetsExcludingGoodwill": "92112000", "cashAndCashEquivalentsAtCarryingValue": "1466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "61000", "operatingCashflow": "6551000", "capitalExpenditures": "7762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1016000", "cashflowFromInvestment": "-7267000", "stockBasedCompensation": "3006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3622000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111759000, "cost_of_revenue": 75819000, "gross_profit": 35940000, "research_and_development": null, "selling_general_admin": 19831000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13647000, "depreciation_amortisation": 3622000, "ebitda": 17269000, "interest_expense": 6011000, "interest_income": null, "other_non_operating": null, "pretax_income": 7994000, "tax_provision": 1478000, "effective_tax_rate": null, "net_income": 6516000, "net_income_continuing_ops": 6516000, "net_income_to_common": 6516000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1466000, "short_term_investments": 2902000, "net_receivables": 17038000, "inventory": 1835000, "other_current_assets": null, "total_current_assets": 33851000, "net_ppe": null, "goodwill": 66357000, "intangible_assets": 92112000, "goodwill_and_intangibles": 158469000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 427772000, "total_assets": 461623000, "short_term_debt": 16533000, "accounts_payable": 14685000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87692000, "long_term_debt": 261000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 428414000, "total_liabilities": 516106000, "total_debt": 277533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7009000, "total_equity": -54483000, "shares_outstanding": 52207000, "operating_cash_flow": 6551000, "stock_based_compensation": 3006000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1016000, "free_cash_flow": 14313000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13647000", "ebitda": "17269000", "netIncome": "6516000", "grossProfit": "35940000", "depreciation": "None", "totalRevenue": "111759000", "costOfRevenue": "75819000", "interestIncome": "1633000", "incomeBeforeTax": "7994000", "interestExpense": "6011000", "operatingIncome": "11741000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1478000", "reportedCurrency": "USD", "netInterestIncome": "-4378000", "nonInterestIncome": "None", "operatingExpenses": "24199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3622000", "sellingGeneralAndAdministrative": "19831000", "netIncomeFromContinuingOperations": "6516000" }, "balance": { "goodwill": "66357000", "inventory": "1835000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "461623000", "longTermDebt": "261000000", "shortTermDebt": "16533000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "92112000", "reportedCurrency": "USD", "retainedEarnings": "-7009000", "totalLiabilities": "516106000", "otherCurrentAssets": "10610000", "totalCurrentAssets": "33851000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2902000", "currentNetReceivables": "17038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "427772000", "currentAccountsPayable": "14685000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "404463000", "totalShareholderEquity": "-54483000", "capitalLeaseObligations": "143463000", "otherCurrentLiabilities": "44515000", "totalCurrentLiabilities": "87692000", "otherNonCurrentLiabilities": "35865000", "totalNonCurrentLiabilities": "428414000", "cashAndShortTermInvestments": "1466000", "commonStockSharesOutstanding": "52207000", "intangibleAssetsExcludingGoodwill": "92112000", "cashAndCashEquivalentsAtCarryingValue": "1466000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6516000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "61000", "operatingCashflow": "6551000", "capitalExpenditures": "7762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1016000", "cashflowFromInvestment": "-7267000", "stockBasedCompensation": "3006000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1886000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3622000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 115927000, "cost_of_revenue": 81006000, "gross_profit": 34921000, "ebit": 10431000, "ebitda": 14166000, "pretax_income": 4766000, "tax_provision": 1198000, "net_income": 3568000, "net_income_to_common": 3568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166000, "total_current_assets": 35206000, "total_assets": 459938000, "short_term_debt": 16303000, "long_term_debt": 257500000, "total_debt": 273803000, "total_liabilities": 513181000, "total_equity": -53243000, "shares_outstanding": 52787000, "goodwill_and_intangibles": 158920000 }, "cash_flow": { "operating_cash_flow": 14181000, "capital_expenditure": 5043000, "free_cash_flow": 19224000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56100, "ticker_id": 5654, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10431000", "ebitda": "14166000", "netIncome": "3568000", "grossProfit": "34921000", "depreciation": "None", "totalRevenue": "115927000", "costOfRevenue": "81006000", "interestIncome": "1597000", "incomeBeforeTax": "4766000", "interestExpense": "5665000", "operatingIncome": "9115000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1198000", "reportedCurrency": "USD", "netInterestIncome": "-4406000", "nonInterestIncome": "None", "operatingExpenses": "25806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3735000", "sellingGeneralAndAdministrative": "20486000", "netIncomeFromContinuingOperations": "3568000" }, "balance": { "goodwill": "66357000", "inventory": "1895000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "459938000", "longTermDebt": "257500000", "shortTermDebt": "16303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "92563000", "reportedCurrency": "USD", "retainedEarnings": "-13525000", "totalLiabilities": "513181000", "otherCurrentAssets": "9565000", "totalCurrentAssets": "35206000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2796000", "currentNetReceivables": "19784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "424732000", "currentAccountsPayable": "17224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "389523000", "totalShareholderEquity": "-53243000", "capitalLeaseObligations": "132023000", "otherCurrentLiabilities": "51490000", "totalCurrentLiabilities": "96127000", "otherNonCurrentLiabilities": "36805000", "totalNonCurrentLiabilities": "417054000", "cashAndShortTermInvestments": "1166000", "commonStockSharesOutstanding": "52787000", "intangibleAssetsExcludingGoodwill": "92563000", "cashAndCashEquivalentsAtCarryingValue": "1166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "178000", "operatingCashflow": "14181000", "capitalExpenditures": "5043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9157000", "cashflowFromInvestment": "-5022000", "stockBasedCompensation": "2624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115927000, "cost_of_revenue": 81006000, "gross_profit": 34921000, "research_and_development": null, "selling_general_admin": 20486000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10431000, "depreciation_amortisation": 3735000, "ebitda": 14166000, "interest_expense": 5665000, "interest_income": null, "other_non_operating": null, "pretax_income": 4766000, "tax_provision": 1198000, "effective_tax_rate": null, "net_income": 3568000, "net_income_continuing_ops": 3568000, "net_income_to_common": 3568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1166000, "short_term_investments": 2796000, "net_receivables": 19784000, "inventory": 1895000, "other_current_assets": null, "total_current_assets": 35206000, "net_ppe": null, "goodwill": 66357000, "intangible_assets": 92563000, "goodwill_and_intangibles": 158920000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 424732000, "total_assets": 459938000, "short_term_debt": 16303000, "accounts_payable": 17224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96127000, "long_term_debt": 257500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 417054000, "total_liabilities": 513181000, "total_debt": 273803000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -13525000, "total_equity": -53243000, "shares_outstanding": 52787000, "operating_cash_flow": 14181000, "stock_based_compensation": 2624000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5022000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9157000, "free_cash_flow": 19224000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10431000", "ebitda": "14166000", "netIncome": "3568000", "grossProfit": "34921000", "depreciation": "None", "totalRevenue": "115927000", "costOfRevenue": "81006000", "interestIncome": "1597000", "incomeBeforeTax": "4766000", "interestExpense": "5665000", "operatingIncome": "9115000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "1198000", "reportedCurrency": "USD", "netInterestIncome": "-4406000", "nonInterestIncome": "None", "operatingExpenses": "25806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3735000", "sellingGeneralAndAdministrative": "20486000", "netIncomeFromContinuingOperations": "3568000" }, "balance": { "goodwill": "66357000", "inventory": "1895000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "459938000", "longTermDebt": "257500000", "shortTermDebt": "16303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "92563000", "reportedCurrency": "USD", "retainedEarnings": "-13525000", "totalLiabilities": "513181000", "otherCurrentAssets": "9565000", "totalCurrentAssets": "35206000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2796000", "currentNetReceivables": "19784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "424732000", "currentAccountsPayable": "17224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "389523000", "totalShareholderEquity": "-53243000", "capitalLeaseObligations": "132023000", "otherCurrentLiabilities": "51490000", "totalCurrentLiabilities": "96127000", "otherNonCurrentLiabilities": "36805000", "totalNonCurrentLiabilities": "417054000", "cashAndShortTermInvestments": "1166000", "commonStockSharesOutstanding": "52787000", "intangibleAssetsExcludingGoodwill": "92563000", "cashAndCashEquivalentsAtCarryingValue": "1166000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "178000", "operatingCashflow": "14181000", "capitalExpenditures": "5043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9157000", "cashflowFromInvestment": "-5022000", "stockBasedCompensation": "2624000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4606000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3735000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 109974000, "cost_of_revenue": 75492000, "gross_profit": 34482000, "ebit": 11789000, "ebitda": 15370000, "pretax_income": 6223000, "tax_provision": 1532000, "net_income": 4691000, "net_income_to_common": 4691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1164000, "total_current_assets": 34018000, "total_assets": 460411000, "short_term_debt": 16910000, "long_term_debt": 261200000, "total_debt": 278110000, "total_liabilities": 516155000, "total_equity": -55744000, "shares_outstanding": 53214000, "goodwill_and_intangibles": 158954000 }, "cash_flow": { "operating_cash_flow": 215000, "capital_expenditure": 4905000, "free_cash_flow": 5120000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56101, "ticker_id": 5654, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11789000", "ebitda": "15370000", "netIncome": "4691000", "grossProfit": "34482000", "depreciation": "None", "totalRevenue": "109974000", "costOfRevenue": "75492000", "interestIncome": "1579000", "incomeBeforeTax": "6223000", "interestExpense": "5999000", "operatingIncome": "10006000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1532000", "reportedCurrency": "USD", "netInterestIncome": "-4278000", "nonInterestIncome": "None", "operatingExpenses": "24476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3581000", "sellingGeneralAndAdministrative": "21222000", "netIncomeFromContinuingOperations": "4691000" }, "balance": { "goodwill": "65908000", "inventory": "2073000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "460411000", "longTermDebt": "261200000", "shortTermDebt": "16910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "93046000", "reportedCurrency": "USD", "retainedEarnings": "-17093000", "totalLiabilities": "516155000", "otherCurrentAssets": "10706000", "totalCurrentAssets": "34018000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2787000", "currentNetReceivables": "17288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "426393000", "currentAccountsPayable": "15076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "398508000", "totalShareholderEquity": "-55744000", "capitalLeaseObligations": "137308000", "otherCurrentLiabilities": "46526000", "totalCurrentLiabilities": "88972000", "otherNonCurrentLiabilities": "37721000", "totalNonCurrentLiabilities": "427183000", "cashAndShortTermInvestments": "1164000", "commonStockSharesOutstanding": "53214000", "intangibleAssetsExcludingGoodwill": "93046000", "cashAndCashEquivalentsAtCarryingValue": "1164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4691000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "102000", "operatingCashflow": "215000", "capitalExpenditures": "4905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1383000", "cashflowFromInvestment": "-5327000", "stockBasedCompensation": "2776000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 109974000, "cost_of_revenue": 75492000, "gross_profit": 34482000, "research_and_development": null, "selling_general_admin": 21222000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11789000, "depreciation_amortisation": 3581000, "ebitda": 15370000, "interest_expense": 5999000, "interest_income": null, "other_non_operating": null, "pretax_income": 6223000, "tax_provision": 1532000, "effective_tax_rate": null, "net_income": 4691000, "net_income_continuing_ops": 4691000, "net_income_to_common": 4691000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1164000, "short_term_investments": 2787000, "net_receivables": 17288000, "inventory": 2073000, "other_current_assets": null, "total_current_assets": 34018000, "net_ppe": null, "goodwill": 65908000, "intangible_assets": 93046000, "goodwill_and_intangibles": 158954000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 426393000, "total_assets": 460411000, "short_term_debt": 16910000, "accounts_payable": 15076000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88972000, "long_term_debt": 261200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 427183000, "total_liabilities": 516155000, "total_debt": 278110000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -17093000, "total_equity": -55744000, "shares_outstanding": 53214000, "operating_cash_flow": 215000, "stock_based_compensation": 2776000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4905000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5327000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1383000, "free_cash_flow": 5120000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11789000", "ebitda": "15370000", "netIncome": "4691000", "grossProfit": "34482000", "depreciation": "None", "totalRevenue": "109974000", "costOfRevenue": "75492000", "interestIncome": "1579000", "incomeBeforeTax": "6223000", "interestExpense": "5999000", "operatingIncome": "10006000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1532000", "reportedCurrency": "USD", "netInterestIncome": "-4278000", "nonInterestIncome": "None", "operatingExpenses": "24476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3581000", "sellingGeneralAndAdministrative": "21222000", "netIncomeFromContinuingOperations": "4691000" }, "balance": { "goodwill": "65908000", "inventory": "2073000", "commonStock": "533000", "currentDebt": "None", "investments": "None", "totalAssets": "460411000", "longTermDebt": "261200000", "shortTermDebt": "16910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "93046000", "reportedCurrency": "USD", "retainedEarnings": "-17093000", "totalLiabilities": "516155000", "otherCurrentAssets": "10706000", "totalCurrentAssets": "34018000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "2787000", "currentNetReceivables": "17288000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "426393000", "currentAccountsPayable": "15076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "398508000", "totalShareholderEquity": "-55744000", "capitalLeaseObligations": "137308000", "otherCurrentLiabilities": "46526000", "totalCurrentLiabilities": "88972000", "otherNonCurrentLiabilities": "37721000", "totalNonCurrentLiabilities": "427183000", "cashAndShortTermInvestments": "1164000", "commonStockSharesOutstanding": "53214000", "intangibleAssetsExcludingGoodwill": "93046000", "cashAndCashEquivalentsAtCarryingValue": "1164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4691000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "102000", "operatingCashflow": "215000", "capitalExpenditures": "4905000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1383000", "cashflowFromInvestment": "-5327000", "stockBasedCompensation": "2776000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3581000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 115353000, "cost_of_revenue": 78441000, "gross_profit": 36912000, "ebit": 9994000, "ebitda": 13501000, "pretax_income": 4597000, "tax_provision": 1695000, "net_income": 2902000, "net_income_to_common": 2902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4893000, "total_current_assets": 44050000, "total_assets": 464818000, "short_term_debt": 16161999, "long_term_debt": 255500000, "total_debt": 271661999, "total_liabilities": 527504000, "total_equity": -62686000, "shares_outstanding": 53893000, "goodwill_and_intangibles": 159336000 }, "cash_flow": { "operating_cash_flow": 21357000, "capital_expenditure": 4479000, "free_cash_flow": 25836000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56102, "ticker_id": 5654, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9994000", "ebitda": "13501000", "netIncome": "2902000", "grossProfit": "36912000", "depreciation": "None", "totalRevenue": "115353000", "costOfRevenue": "78441000", "interestIncome": "1509000", "incomeBeforeTax": "4597000", "interestExpense": "5696000", "operatingIncome": "7724000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1695000", "reportedCurrency": "USD", "netInterestIncome": "-4187000", "nonInterestIncome": "None", "operatingExpenses": "29188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3507000", "sellingGeneralAndAdministrative": "19255000", "netIncomeFromContinuingOperations": "2902000" }, "balance": { "goodwill": "65908000", "inventory": "2175000", "commonStock": "529000", "currentDebt": "None", "investments": "None", "totalAssets": "464818000", "longTermDebt": "255500000", "shortTermDebt": "16161999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "93428000", "reportedCurrency": "USD", "retainedEarnings": "-21784000", "totalLiabilities": "527504000", "otherCurrentAssets": "16756000", "totalCurrentAssets": "44050000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1281000", "currentNetReceivables": "18945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420768000", "currentAccountsPayable": "24070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "395262999", "totalShareholderEquity": "-62686000", "capitalLeaseObligations": "139763000", "otherCurrentLiabilities": "63068001", "totalCurrentLiabilities": "103300000", "otherNonCurrentLiabilities": "38521000", "totalNonCurrentLiabilities": "424204000", "cashAndShortTermInvestments": "4893000", "commonStockSharesOutstanding": "53893000", "intangibleAssetsExcludingGoodwill": "93428000", "cashAndCashEquivalentsAtCarryingValue": "4893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2902000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "178000", "operatingCashflow": "21357000", "capitalExpenditures": "4479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12946000", "cashflowFromInvestment": "-4540000", "stockBasedCompensation": "403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115353000, "cost_of_revenue": 78441000, "gross_profit": 36912000, "research_and_development": null, "selling_general_admin": 19255000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9994000, "depreciation_amortisation": 3507000, "ebitda": 13501000, "interest_expense": 5696000, "interest_income": null, "other_non_operating": null, "pretax_income": 4597000, "tax_provision": 1695000, "effective_tax_rate": null, "net_income": 2902000, "net_income_continuing_ops": 2902000, "net_income_to_common": 2902000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4893000, "short_term_investments": 1281000, "net_receivables": 18945000, "inventory": 2175000, "other_current_assets": null, "total_current_assets": 44050000, "net_ppe": null, "goodwill": 65908000, "intangible_assets": 93428000, "goodwill_and_intangibles": 159336000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 420768000, "total_assets": 464818000, "short_term_debt": 16161999, "accounts_payable": 24070000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 103300000, "long_term_debt": 255500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 424204000, "total_liabilities": 527504000, "total_debt": 271661999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -21784000, "total_equity": -62686000, "shares_outstanding": 53893000, "operating_cash_flow": 21357000, "stock_based_compensation": 403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4479000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4540000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12946000, "free_cash_flow": 25836000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9994000", "ebitda": "13501000", "netIncome": "2902000", "grossProfit": "36912000", "depreciation": "None", "totalRevenue": "115353000", "costOfRevenue": "78441000", "interestIncome": "1509000", "incomeBeforeTax": "4597000", "interestExpense": "5696000", "operatingIncome": "7724000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1695000", "reportedCurrency": "USD", "netInterestIncome": "-4187000", "nonInterestIncome": "None", "operatingExpenses": "29188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78441000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3507000", "sellingGeneralAndAdministrative": "19255000", "netIncomeFromContinuingOperations": "2902000" }, "balance": { "goodwill": "65908000", "inventory": "2175000", "commonStock": "529000", "currentDebt": "None", "investments": "None", "totalAssets": "464818000", "longTermDebt": "255500000", "shortTermDebt": "16161999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "93428000", "reportedCurrency": "USD", "retainedEarnings": "-21784000", "totalLiabilities": "527504000", "otherCurrentAssets": "16756000", "totalCurrentAssets": "44050000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1281000", "currentNetReceivables": "18945000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "420768000", "currentAccountsPayable": "24070000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "395262999", "totalShareholderEquity": "-62686000", "capitalLeaseObligations": "139763000", "otherCurrentLiabilities": "63068001", "totalCurrentLiabilities": "103300000", "otherNonCurrentLiabilities": "38521000", "totalNonCurrentLiabilities": "424204000", "cashAndShortTermInvestments": "4893000", "commonStockSharesOutstanding": "53893000", "intangibleAssetsExcludingGoodwill": "93428000", "cashAndCashEquivalentsAtCarryingValue": "4893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2902000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "178000", "operatingCashflow": "21357000", "capitalExpenditures": "4479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12946000", "cashflowFromInvestment": "-4540000", "stockBasedCompensation": "403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16664000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3507000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 114183000, "cost_of_revenue": 75703000, "gross_profit": 38480000, "ebit": 14947000, "ebitda": 18552000, "pretax_income": 9594000, "tax_provision": 1686000, "net_income": 7908000, "net_income_to_common": 7908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1022000, "total_current_assets": 34954000, "total_assets": 479835000, "short_term_debt": 16309999, "long_term_debt": 248100000, "total_debt": 264409999, "total_liabilities": 515633000, "total_equity": -35798000, "shares_outstanding": 56082000, "goodwill_and_intangibles": 165987000 }, "cash_flow": { "operating_cash_flow": 15117000, "capital_expenditure": 2192000, "free_cash_flow": 17309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56104, "ticker_id": 5654, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14947000", "ebitda": "18552000", "netIncome": "7908000", "grossProfit": "38480000", "depreciation": "None", "totalRevenue": "114183000", "costOfRevenue": "75703000", "interestIncome": "1426000", "incomeBeforeTax": "9594000", "interestExpense": "5807000", "operatingIncome": "14018000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1686000", "reportedCurrency": "USD", "netInterestIncome": "-4381000", "nonInterestIncome": "None", "operatingExpenses": "24462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3605000", "sellingGeneralAndAdministrative": "18237000", "netIncomeFromContinuingOperations": "7908000" }, "balance": { "goodwill": "72142000", "inventory": "2354000", "commonStock": "657000", "currentDebt": "None", "investments": "None", "totalAssets": "479835000", "longTermDebt": "248100000", "shortTermDebt": "16309999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "93845000", "reportedCurrency": "USD", "retainedEarnings": "-24686000", "totalLiabilities": "515633000", "otherCurrentAssets": "14638000", "totalCurrentAssets": "34954000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1255000", "currentNetReceivables": "15685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "444881000", "currentAccountsPayable": "15560000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390530999", "totalShareholderEquity": "-35798000", "capitalLeaseObligations": "142431000", "otherCurrentLiabilities": "59071001", "totalCurrentLiabilities": "90941000", "otherNonCurrentLiabilities": "37604000", "totalNonCurrentLiabilities": "424692000", "cashAndShortTermInvestments": "1022000", "commonStockSharesOutstanding": "56082000", "intangibleAssetsExcludingGoodwill": "93845000", "cashAndCashEquivalentsAtCarryingValue": "1022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "180000", "operatingCashflow": "15117000", "capitalExpenditures": "2192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13373000", "cashflowFromInvestment": "-1852000", "stockBasedCompensation": "2864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15748000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114183000, "cost_of_revenue": 75703000, "gross_profit": 38480000, "research_and_development": null, "selling_general_admin": 18237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14947000, "depreciation_amortisation": 3605000, "ebitda": 18552000, "interest_expense": 5807000, "interest_income": null, "other_non_operating": null, "pretax_income": 9594000, "tax_provision": 1686000, "effective_tax_rate": null, "net_income": 7908000, "net_income_continuing_ops": 7908000, "net_income_to_common": 7908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1022000, "short_term_investments": 1255000, "net_receivables": 15685000, "inventory": 2354000, "other_current_assets": null, "total_current_assets": 34954000, "net_ppe": null, "goodwill": 72142000, "intangible_assets": 93845000, "goodwill_and_intangibles": 165987000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 444881000, "total_assets": 479835000, "short_term_debt": 16309999, "accounts_payable": 15560000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90941000, "long_term_debt": 248100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 424692000, "total_liabilities": 515633000, "total_debt": 264409999, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24686000, "total_equity": -35798000, "shares_outstanding": 56082000, "operating_cash_flow": 15117000, "stock_based_compensation": 2864000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1852000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13373000, "free_cash_flow": 17309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14947000", "ebitda": "18552000", "netIncome": "7908000", "grossProfit": "38480000", "depreciation": "None", "totalRevenue": "114183000", "costOfRevenue": "75703000", "interestIncome": "1426000", "incomeBeforeTax": "9594000", "interestExpense": "5807000", "operatingIncome": "14018000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1686000", "reportedCurrency": "USD", "netInterestIncome": "-4381000", "nonInterestIncome": "None", "operatingExpenses": "24462000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3605000", "sellingGeneralAndAdministrative": "18237000", "netIncomeFromContinuingOperations": "7908000" }, "balance": { "goodwill": "72142000", "inventory": "2354000", "commonStock": "657000", "currentDebt": "None", "investments": "None", "totalAssets": "479835000", "longTermDebt": "248100000", "shortTermDebt": "16309999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "93845000", "reportedCurrency": "USD", "retainedEarnings": "-24686000", "totalLiabilities": "515633000", "otherCurrentAssets": "14638000", "totalCurrentAssets": "34954000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1255000", "currentNetReceivables": "15685000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "444881000", "currentAccountsPayable": "15560000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390530999", "totalShareholderEquity": "-35798000", "capitalLeaseObligations": "142431000", "otherCurrentLiabilities": "59071001", "totalCurrentLiabilities": "90941000", "otherNonCurrentLiabilities": "37604000", "totalNonCurrentLiabilities": "424692000", "cashAndShortTermInvestments": "1022000", "commonStockSharesOutstanding": "56082000", "intangibleAssetsExcludingGoodwill": "93845000", "cashAndCashEquivalentsAtCarryingValue": "1022000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "180000", "operatingCashflow": "15117000", "capitalExpenditures": "2192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13373000", "cashflowFromInvestment": "-1852000", "stockBasedCompensation": "2864000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15748000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 116915000, "cost_of_revenue": 77028000, "gross_profit": 39887000, "ebit": 16454000, "ebitda": 20071000, "pretax_income": 11198000, "tax_provision": 2660000, "net_income": 8538000, "net_income_to_common": 8538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1130000, "total_current_assets": 36802000, "total_assets": 465625000, "short_term_debt": 16628000, "long_term_debt": 247000000, "total_debt": 263628000, "total_liabilities": 508243000, "total_equity": -42618000, "shares_outstanding": 57051000, "goodwill_and_intangibles": 166362000 }, "cash_flow": { "operating_cash_flow": 19498000, "capital_expenditure": 2003000, "free_cash_flow": 21501000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56105, "ticker_id": 5654, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16454000", "ebitda": "20071000", "netIncome": "8538000", "grossProfit": "39887000", "depreciation": "None", "totalRevenue": "116915000", "costOfRevenue": "77028000", "interestIncome": "1294000", "incomeBeforeTax": "11198000", "interestExpense": "5696000", "operatingIncome": "14934000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2660000", "reportedCurrency": "USD", "netInterestIncome": "-4320000", "nonInterestIncome": "None", "operatingExpenses": "24953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "666000", "costofGoodsAndServicesSold": "77028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3617000", "sellingGeneralAndAdministrative": "20160000", "netIncomeFromContinuingOperations": "8538000" }, "balance": { "goodwill": "72142000", "inventory": "2534000", "commonStock": "657000", "currentDebt": "None", "investments": "None", "totalAssets": "465625000", "longTermDebt": "247000000", "shortTermDebt": "16628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "94220000", "reportedCurrency": "USD", "retainedEarnings": "-32594000", "totalLiabilities": "508243000", "otherCurrentAssets": "11594000", "totalCurrentAssets": "36802000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3075000", "currentNetReceivables": "18469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428823000", "currentAccountsPayable": "13079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "91407000", "shortLongTermDebtTotal": "390201000", "totalShareholderEquity": "-42618000", "capitalLeaseObligations": "143201000", "otherCurrentLiabilities": "50267000", "totalCurrentLiabilities": "86675000", "otherNonCurrentLiabilities": "165631000", "totalNonCurrentLiabilities": "421568000", "cashAndShortTermInvestments": "1130000", "commonStockSharesOutstanding": "57051000", "intangibleAssetsExcludingGoodwill": "94220000", "cashAndCashEquivalentsAtCarryingValue": "1130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "720000", "operatingCashflow": "19498000", "capitalExpenditures": "2003000", "changeInReceivables": "4946000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26660000", "cashflowFromInvestment": "-603000", "stockBasedCompensation": "2519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7765000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 116915000, "cost_of_revenue": 77028000, "gross_profit": 39887000, "research_and_development": null, "selling_general_admin": 20160000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16454000, "depreciation_amortisation": 3617000, "ebitda": 20071000, "interest_expense": 5696000, "interest_income": null, "other_non_operating": null, "pretax_income": 11198000, "tax_provision": 2660000, "effective_tax_rate": null, "net_income": 8538000, "net_income_continuing_ops": 8538000, "net_income_to_common": 8538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1130000, "short_term_investments": 3075000, "net_receivables": 18469000, "inventory": 2534000, "other_current_assets": null, "total_current_assets": 36802000, "net_ppe": null, "goodwill": 72142000, "intangible_assets": 94220000, "goodwill_and_intangibles": 166362000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 428823000, "total_assets": 465625000, "short_term_debt": 16628000, "accounts_payable": 13079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86675000, "long_term_debt": 247000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 421568000, "total_liabilities": 508243000, "total_debt": 263628000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -32594000, "total_equity": -42618000, "shares_outstanding": 57051000, "operating_cash_flow": 19498000, "stock_based_compensation": 2519000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2003000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26660000, "free_cash_flow": 21501000, "net_change_in_cash": -7765000 }, "raw_data": { "income": { "ebit": "16454000", "ebitda": "20071000", "netIncome": "8538000", "grossProfit": "39887000", "depreciation": "None", "totalRevenue": "116915000", "costOfRevenue": "77028000", "interestIncome": "1294000", "incomeBeforeTax": "11198000", "interestExpense": "5696000", "operatingIncome": "14934000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2660000", "reportedCurrency": "USD", "netInterestIncome": "-4320000", "nonInterestIncome": "None", "operatingExpenses": "24953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "666000", "costofGoodsAndServicesSold": "77028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3617000", "sellingGeneralAndAdministrative": "20160000", "netIncomeFromContinuingOperations": "8538000" }, "balance": { "goodwill": "72142000", "inventory": "2534000", "commonStock": "657000", "currentDebt": "None", "investments": "None", "totalAssets": "465625000", "longTermDebt": "247000000", "shortTermDebt": "16628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "94220000", "reportedCurrency": "USD", "retainedEarnings": "-32594000", "totalLiabilities": "508243000", "otherCurrentAssets": "11594000", "totalCurrentAssets": "36802000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3075000", "currentNetReceivables": "18469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "428823000", "currentAccountsPayable": "13079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "91407000", "shortLongTermDebtTotal": "390201000", "totalShareholderEquity": "-42618000", "capitalLeaseObligations": "143201000", "otherCurrentLiabilities": "50267000", "totalCurrentLiabilities": "86675000", "otherNonCurrentLiabilities": "165631000", "totalNonCurrentLiabilities": "421568000", "cashAndShortTermInvestments": "1130000", "commonStockSharesOutstanding": "57051000", "intangibleAssetsExcludingGoodwill": "94220000", "cashAndCashEquivalentsAtCarryingValue": "1130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "720000", "operatingCashflow": "19498000", "capitalExpenditures": "2003000", "changeInReceivables": "4946000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26660000", "cashflowFromInvestment": "-603000", "stockBasedCompensation": "2519000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7765000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10626000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3617000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 117471000, "cost_of_revenue": 78879000, "gross_profit": 38592000, "ebit": 6613000, "ebitda": 10269000, "pretax_income": 1549000, "tax_provision": 952000, "net_income": 597000, "net_income_to_common": 597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8895000, "total_current_assets": 50831000, "total_assets": 480447000, "short_term_debt": 16744000, "long_term_debt": 264000000, "total_debt": 280744000, "total_liabilities": 525449000, "total_equity": -45002000, "shares_outstanding": 57840000, "goodwill_and_intangibles": 166764000 }, "cash_flow": { "operating_cash_flow": 16153000, "capital_expenditure": 1304000, "free_cash_flow": 17457000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56106, "ticker_id": 5654, "period_end_date": "2023-03-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6613000", "ebitda": "10269000", "netIncome": "597000", "grossProfit": "38592000", "depreciation": "None", "totalRevenue": "117471000", "costOfRevenue": "78879000", "interestIncome": "40000", "incomeBeforeTax": "1549000", "interestExpense": "5475000", "operatingIncome": "16147000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "952000", "reportedCurrency": "USD", "netInterestIncome": "-4505000", "nonInterestIncome": "None", "operatingExpenses": "22445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-10093000", "costofGoodsAndServicesSold": "78879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3656000", "sellingGeneralAndAdministrative": "20118000", "netIncomeFromContinuingOperations": "597000" }, "balance": { "goodwill": "72142000", "inventory": "3253000", "commonStock": "655000", "currentDebt": "None", "investments": "None", "totalAssets": "480447000", "longTermDebt": "264000000", "shortTermDebt": "16744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "94622000", "reportedCurrency": "USD", "retainedEarnings": "-41132000", "totalLiabilities": "525449000", "otherCurrentAssets": "17440000", "totalCurrentAssets": "50831000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3051000", "currentNetReceivables": "18192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "429616000", "currentAccountsPayable": "18251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "92205000", "shortLongTermDebtTotal": "410121000", "totalShareholderEquity": "-45002000", "capitalLeaseObligations": "146121000", "otherCurrentLiabilities": "50407000", "totalCurrentLiabilities": "85402000", "otherNonCurrentLiabilities": "168374000", "totalNonCurrentLiabilities": "440047000", "cashAndShortTermInvestments": "8895000", "commonStockSharesOutstanding": "57840000", "intangibleAssetsExcludingGoodwill": "94622000", "cashAndCashEquivalentsAtCarryingValue": "8895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "597000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "2284000", "operatingCashflow": "16153000", "capitalExpenditures": "1304000", "changeInReceivables": "1814000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10212000", "cashflowFromInvestment": "-569000", "stockBasedCompensation": "3094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5372000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3656000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117471000, "cost_of_revenue": 78879000, "gross_profit": 38592000, "research_and_development": null, "selling_general_admin": 20118000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6613000, "depreciation_amortisation": 3656000, "ebitda": 10269000, "interest_expense": 5475000, "interest_income": null, "other_non_operating": null, "pretax_income": 1549000, "tax_provision": 952000, "effective_tax_rate": null, "net_income": 597000, "net_income_continuing_ops": 597000, "net_income_to_common": 597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8895000, "short_term_investments": 3051000, "net_receivables": 18192000, "inventory": 3253000, "other_current_assets": null, "total_current_assets": 50831000, "net_ppe": null, "goodwill": 72142000, "intangible_assets": 94622000, "goodwill_and_intangibles": 166764000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 429616000, "total_assets": 480447000, "short_term_debt": 16744000, "accounts_payable": 18251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85402000, "long_term_debt": 264000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 440047000, "total_liabilities": 525449000, "total_debt": 280744000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41132000, "total_equity": -45002000, "shares_outstanding": 57840000, "operating_cash_flow": 16153000, "stock_based_compensation": 3094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1304000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -569000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10212000, "free_cash_flow": 17457000, "net_change_in_cash": 5372000 }, "raw_data": { "income": { "ebit": "6613000", "ebitda": "10269000", "netIncome": "597000", "grossProfit": "38592000", "depreciation": "None", "totalRevenue": "117471000", "costOfRevenue": "78879000", "interestIncome": "40000", "incomeBeforeTax": "1549000", "interestExpense": "5475000", "operatingIncome": "16147000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "952000", "reportedCurrency": "USD", "netInterestIncome": "-4505000", "nonInterestIncome": "None", "operatingExpenses": "22445000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-10093000", "costofGoodsAndServicesSold": "78879000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3656000", "sellingGeneralAndAdministrative": "20118000", "netIncomeFromContinuingOperations": "597000" }, "balance": { "goodwill": "72142000", "inventory": "3253000", "commonStock": "655000", "currentDebt": "None", "investments": "None", "totalAssets": "480447000", "longTermDebt": "264000000", "shortTermDebt": "16744000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "94622000", "reportedCurrency": "USD", "retainedEarnings": "-41132000", "totalLiabilities": "525449000", "otherCurrentAssets": "17440000", "totalCurrentAssets": "50831000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "3051000", "currentNetReceivables": "18192000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "429616000", "currentAccountsPayable": "18251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "92205000", "shortLongTermDebtTotal": "410121000", "totalShareholderEquity": "-45002000", "capitalLeaseObligations": "146121000", "otherCurrentLiabilities": "50407000", "totalCurrentLiabilities": "85402000", "otherNonCurrentLiabilities": "168374000", "totalNonCurrentLiabilities": "440047000", "cashAndShortTermInvestments": "8895000", "commonStockSharesOutstanding": "57840000", "intangibleAssetsExcludingGoodwill": "94622000", "cashAndCashEquivalentsAtCarryingValue": "8895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "597000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "2284000", "operatingCashflow": "16153000", "capitalExpenditures": "1304000", "changeInReceivables": "1814000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10212000", "cashflowFromInvestment": "-569000", "stockBasedCompensation": "3094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5372000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9041000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3656000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "income_statement": { "revenue": 120849000, "cost_of_revenue": 82368000, "gross_profit": 38481000, "ebit": 19986000, "ebitda": 23796000, "pretax_income": 16114000, "tax_provision": 3343000, "net_income": 12771000, "net_income_to_common": 12771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3523000, "total_current_assets": 50315000, "total_assets": 552067000, "short_term_debt": 16993000, "long_term_debt": 261500000, "total_debt": 278493000, "total_liabilities": 589183000, "total_equity": -37116000, "shares_outstanding": 58480000, "goodwill_and_intangibles": 167774000 }, "cash_flow": { "operating_cash_flow": 14502000, "capital_expenditure": 1698000, "free_cash_flow": 16200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 56107, "ticker_id": 5654, "period_end_date": "2022-12-31", "period_type": "quarterly", "fiscal_year": 2022, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:27:13.920285+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19986000", "ebitda": "23796000", "netIncome": "12771000", "grossProfit": "38481000", "depreciation": "None", "totalRevenue": "120849000", "costOfRevenue": "82368000", "interestIncome": "45000", "incomeBeforeTax": "16114000", "interestExpense": "4763000", "operatingIncome": "17640000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3343000", "reportedCurrency": "USD", "netInterestIncome": "-4240000", "nonInterestIncome": "None", "operatingExpenses": "20841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3810000", "sellingGeneralAndAdministrative": "16985000", "netIncomeFromContinuingOperations": "12771000" }, "balance": { "goodwill": "72740000", "inventory": "5538000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "552067000", "longTermDebt": "261500000", "shortTermDebt": "16993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "95034000", "reportedCurrency": "USD", "retainedEarnings": "-41729000", "totalLiabilities": "589183000", "otherCurrentAssets": "14032000", "totalCurrentAssets": "50315000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1746000", "currentNetReceivables": "25476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501752000", "currentAccountsPayable": "19896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227033000", "shortLongTermDebtTotal": "411452000", "totalShareholderEquity": "-37116000", "capitalLeaseObligations": "149952000", "otherCurrentLiabilities": "50052000", "totalCurrentLiabilities": "93651000", "otherNonCurrentLiabilities": "39922000", "totalNonCurrentLiabilities": "495532000", "cashAndShortTermInvestments": "3523000", "commonStockSharesOutstanding": "58480000", "intangibleAssetsExcludingGoodwill": "95034000", "cashAndCashEquivalentsAtCarryingValue": "3523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3406000", "operatingCashflow": "14502000", "capitalExpenditures": "1698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12703000", "cashflowFromInvestment": "-2622000", "stockBasedCompensation": "1933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7515000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 120849000, "cost_of_revenue": 82368000, "gross_profit": 38481000, "research_and_development": null, "selling_general_admin": 16985000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19986000, "depreciation_amortisation": 3810000, "ebitda": 23796000, "interest_expense": 4763000, "interest_income": null, "other_non_operating": null, "pretax_income": 16114000, "tax_provision": 3343000, "effective_tax_rate": null, "net_income": 12771000, "net_income_continuing_ops": 12771000, "net_income_to_common": 12771000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3523000, "short_term_investments": 1746000, "net_receivables": 25476000, "inventory": 5538000, "other_current_assets": null, "total_current_assets": 50315000, "net_ppe": null, "goodwill": 72740000, "intangible_assets": 95034000, "goodwill_and_intangibles": 167774000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 501752000, "total_assets": 552067000, "short_term_debt": 16993000, "accounts_payable": 19896000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93651000, "long_term_debt": 261500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 495532000, "total_liabilities": 589183000, "total_debt": 278493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -41729000, "total_equity": -37116000, "shares_outstanding": 58480000, "operating_cash_flow": 14502000, "stock_based_compensation": 1933000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1698000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2622000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12703000, "free_cash_flow": 16200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19986000", "ebitda": "23796000", "netIncome": "12771000", "grossProfit": "38481000", "depreciation": "None", "totalRevenue": "120849000", "costOfRevenue": "82368000", "interestIncome": "45000", "incomeBeforeTax": "16114000", "interestExpense": "4763000", "operatingIncome": "17640000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "3343000", "reportedCurrency": "USD", "netInterestIncome": "-4240000", "nonInterestIncome": "None", "operatingExpenses": "20841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3810000", "sellingGeneralAndAdministrative": "16985000", "netIncomeFromContinuingOperations": "12771000" }, "balance": { "goodwill": "72740000", "inventory": "5538000", "commonStock": "650000", "currentDebt": "None", "investments": "None", "totalAssets": "552067000", "longTermDebt": "261500000", "shortTermDebt": "16993000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "95034000", "reportedCurrency": "USD", "retainedEarnings": "-41729000", "totalLiabilities": "589183000", "otherCurrentAssets": "14032000", "totalCurrentAssets": "50315000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1746000", "currentNetReceivables": "25476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501752000", "currentAccountsPayable": "19896000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227033000", "shortLongTermDebtTotal": "411452000", "totalShareholderEquity": "-37116000", "capitalLeaseObligations": "149952000", "otherCurrentLiabilities": "50052000", "totalCurrentLiabilities": "93651000", "otherNonCurrentLiabilities": "39922000", "totalNonCurrentLiabilities": "495532000", "cashAndShortTermInvestments": "3523000", "commonStockSharesOutstanding": "58480000", "intangibleAssetsExcludingGoodwill": "95034000", "cashAndCashEquivalentsAtCarryingValue": "3523000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12771000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "3406000", "operatingCashflow": "14502000", "capitalExpenditures": "1698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12703000", "cashflowFromInvestment": "-2622000", "stockBasedCompensation": "1933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7515000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "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": "2024-12-31" }, "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" ] } } }