{ "ticker": { "uuid": "70ae6394-9ba3-4361-8564-b2b51db87526", "symbol": "MNTK", "name": "Montauk Renewables Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/70ae6394-9ba3-4361-8564-b2b51db87526/", "api_url": "https://sharemaestro.com/factors/api/tickers/70ae6394-9ba3-4361-8564-b2b51db87526/" }, "ticker_metadata": { "id": 7173, "uuid": "70ae6394-9ba3-4361-8564-b2b51db87526", "symbol": "MNTK", "name": "Montauk Renewables Inc", "asset_type": "equity", "market_cap": 249097000, "stock_exchange_id": 2, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Montauk Renewables, Inc., a renewable energy company, is dedicated to the recovery and processing of biogas from landfills and other non-fossil fuel sources. The company is headquartered in Pittsburgh, Pennsylvania.", "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": "70ae6394-9ba3-4361-8564-b2b51db87526", "symbol": "MNTK", "name": "Montauk Renewables Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/70ae6394-9ba3-4361-8564-b2b51db87526/", "api_url": "https://sharemaestro.com/factors/api/tickers/70ae6394-9ba3-4361-8564-b2b51db87526/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.39, "value": 0.69, "quality": 0.25, "momentum": 0.11, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 1.66, "market_cap": 237808479.2, "pe_ratio": 107.2659, "earnings_yield": 0.0093, "ebitda_to_ev": 0.0965, "shareholder_yield": 0, "roe": 0.0084, "piotroski_f_score": 3, "momentum_12_1": -0.3416, "volatility_252d": 0.7234 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:15.420773+00:00", "batch_id": "" }, "size": { "price_close": 1.66, "market_cap": 237808479.2, "market_cap_usd": 237808479.2, "enterprise_value": 364267479.2, "shares_outstanding": 143258120, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 107.2659, "pb_ratio": 0.9016, "ptbv_ratio": 0.9729, "ps_ratio": 1.3196, "pcf_ratio": 6.4203, "pfcf_ratio": 1.3761, "ev_ebitda": 10.3609, "ev_ebit": 147.7759, "ev_sales": 2.0214, "ev_fcf": 2.1078, "earnings_yield": 0.0093, "fcf_yield": 0.4744, "price_to_sales": 1.3196, "price_to_book": 0.9016, "price_to_cashflow": 6.4203, "ebitda_to_ev": 0.0965, "sales_yield": 0.4947 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3673, "operating_margin": 0.0137, "net_margin": 0.0123, "ebitda_margin": 0.1951, "fcf_margin": 0.959, "roe": 0.0084, "roa": 0.0047, "roic": 0.0047, "roc_greenblatt": null, "asset_turnover": 0.3852, "cash_conversion": 77.9508, "accruals_ratio": -0.0744, "sbc_to_revenue": 0.0211, "piotroski_f_score": 3, "altman_z_score": 1.2568, "earnings_stability_5y": 6.3887, "revenue_stability_5y": 0.2536, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1415, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7734, "net_debt_to_ebitda": 3.5969, "debt_to_assets": 0.3258, "interest_coverage": 0.5692, "current_ratio": 0.8502, "quick_ratio": 0.8502, "net_debt": 126459000, "local_beta": -0.0007, "volatility_252d": 0.7234, "volatility_60d": 1.5312, "max_drawdown_12m": -0.583, "risk_adjusted_momentum": -0.4722 }, "growth": { "revenue_growth_1y": 0.0036, "revenue_growth_3y_cagr": -0.0497, "revenue_growth_5y_cagr": 0.1193, "eps_growth_1y": -0.7012, "eps_growth_3y_cagr": -0.6324, "eps_growth_5y_cagr": -0.1761, "fcf_growth_1y": 0.9072, "book_value_growth_1y": 0.0174, "revenue_growth": 0.0036, "earnings_growth": -0.7012 }, "momentum": { "price_return_1m": 0.2481, "price_return_3m": 0.0779, "price_return_6m": -0.0292, "price_return_9m": -0.1981, "price_return_12m": -0.1782, "price_return_12m_ex1m": -0.3416, "momentum_6m": -0.0292, "momentum_12m": -0.1782, "momentum_12_1": -0.3416, "distance_from_52w_high": -0.3875, "distance_from_52w_low": 0.469, "relative_strength": -0.3362 }, "raw_ttm": { "revenue_ttm": 180207000, "gross_profit_ttm": 66189000, "ebit_ttm": 2464999, "ebitda_ttm": 35157999, "net_income_ttm": 2217000, "eps_diluted_ttm": 0.0155, "operating_cash_flow_ttm": 37040000, "capital_expenditure_ttm": 135777000, "fcf_ttm": 172817000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4331000, "cash_and_equivalents": 25947000, "total_current_assets": 35691000, "total_current_liabilities": 41978000, "net_ppe": null, "total_assets": 467780000, "total_debt": 152406000, "total_equity": 263773000, "net_working_capital": -29322000, "book_value_per_share": 1.8412, "retained_earnings": 57101000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 244436000, "tangible_book_per_share": 1.7063 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 94, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 35, "rank_pcf": 24, "rank_ev_ebitda": 41, "rank_ev_ebit": 98, "rank_earnings_yield": 94, "rank_fcf_yield": 5, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 70, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 61, "rank_fcf_margin": 5, "rank_piotroski": 88, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 80 }, "composites": { "value_composite": 31, "quality_composite": 75, "momentum_composite": 89, "growth_composite": 99, "yield_composite": 82, "svqf_composite": 97, "vc1_composite": 26, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 61, "quality_value_composite": 0.4153, "os_score": 0.39, "value_percentile": 0.69, "quality_percentile": 0.25, "momentum_percentile": 0.11, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 39, "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": 2001, "ticker_id": 7173, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:15.420773+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.66, "market_cap": 237808479.2, "market_cap_usd": 237808479.2, "enterprise_value": 364267479.2, "shares_outstanding": 143258120, "fx_rate_to_usd": null, "pe_ratio": 107.26589048, "pb_ratio": 0.9015649, "ptbv_ratio": 0.97288648, "ps_ratio": 1.31964063, "pcf_ratio": 6.42031531, "pfcf_ratio": 1.3760711, "ev_ebitda": 10.36087063, "ev_ebit": 147.77591358, "ev_sales": 2.02138363, "ev_fcf": 2.10782203, "earnings_yield": 0.00932263, "fcf_yield": 0.47442336, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.36729428, "operating_margin": 0.01367871, "net_margin": 0.01230252, "ebitda_margin": 0.19509785, "fcf_margin": 0.9589916, "roe": 0.00840495, "roa": 0.00473941, "roic": 0.00473756, "roc_greenblatt": null, "asset_turnover": 0.38523879, "cash_conversion": 77.95083446, "accruals_ratio": -0.07444311, "sbc_to_revenue": 0.02111461, "debt_to_equity": 0.77341881, "net_debt_to_ebitda": 3.59687706, "debt_to_assets": 0.325807, "interest_coverage": 0.56915239, "current_ratio": 0.85023107, "quick_ratio": 0.85023107, "net_debt": 126459000, "revenue_growth_1y": 0.00364797, "revenue_growth_3y_cagr": -0.04974699, "revenue_growth_5y_cagr": 0.11933174, "eps_growth_1y": -0.70121294, "eps_growth_3y_cagr": -0.63241515, "eps_growth_5y_cagr": -0.17605146, "fcf_growth_1y": 0.90721979, "book_value_growth_1y": 0.01741145, "piotroski_f_score": 3, "altman_z_score": 1.25680827, "earnings_stability_5y": 6.388743, "revenue_stability_5y": 0.253557, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.2481203, "price_return_3m": 0.07792208, "price_return_6m": -0.02923977, "price_return_9m": -0.19806763, "price_return_12m": -0.17821782, "price_return_12m_ex1m": -0.34158416, "distance_from_52w_high": -0.38745387, "distance_from_52w_low": 0.46902655, "relative_strength": -0.33615887, "local_beta": -0.0007, "volatility_252d": 0.723372, "volatility_60d": 1.53125, "max_drawdown_12m": -0.58302583, "revenue_ttm": 180207000, "gross_profit_ttm": 66189000, "ebit_ttm": 2464999, "ebitda_ttm": 35157999, "net_income_ttm": 2217000, "eps_diluted_ttm": 0.01547556, "operating_cash_flow_ttm": 37040000, "capital_expenditure_ttm": 135777000, "fcf_ttm": 172817000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4331000, "cash_and_equivalents": 25947000, "total_current_assets": 35691000, "total_current_liabilities": 41978000, "net_ppe": null, "total_assets": 467780000, "total_debt": 152406000, "total_equity": 263773000, "net_working_capital": -29322000, "book_value_per_share": 1.84124293, "retained_earnings": 57101000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 244436000, "tangible_book_per_share": 1.70626279, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 94, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 35, "rank_pcf": 24, "rank_ev_ebitda": 41, "rank_ev_ebit": 98, "rank_earnings_yield": 94, "rank_fcf_yield": 5, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 70, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 61, "rank_fcf_margin": 5, "rank_piotroski": 88, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 80, "value_composite": 31, "quality_composite": 75, "momentum_composite": 89, "growth_composite": 99, "yield_composite": 82, "svqf_composite": 97, "vc1_composite": 26, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 39, "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": 1.66, "os": 0.39, "value": 0.69, "quality": 0.25, "momentum": 0.11, "confidence": 1, "coverage": 1, "pe_ratio": 107.2659, "earnings_yield": 0.0093, "shareholder_yield": 0, "roe": 0.0084, "momentum_12_1": -0.3416, "complete_fields": { "id": 2001, "ticker_id": 7173, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:15.420773+00:00", "batch_id": "", "os_score_delta": null, "price_close": 1.66, "market_cap": 237808479.2, "market_cap_usd": 237808479.2, "enterprise_value": 364267479.2, "shares_outstanding": 143258120, "fx_rate_to_usd": null, "pe_ratio": 107.26589048, "pb_ratio": 0.9015649, "ptbv_ratio": 0.97288648, "ps_ratio": 1.31964063, "pcf_ratio": 6.42031531, "pfcf_ratio": 1.3760711, "ev_ebitda": 10.36087063, "ev_ebit": 147.77591358, "ev_sales": 2.02138363, "ev_fcf": 2.10782203, "earnings_yield": 0.00932263, "fcf_yield": 0.47442336, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.36729428, "operating_margin": 0.01367871, "net_margin": 0.01230252, "ebitda_margin": 0.19509785, "fcf_margin": 0.9589916, "roe": 0.00840495, "roa": 0.00473941, "roic": 0.00473756, "roc_greenblatt": null, "asset_turnover": 0.38523879, "cash_conversion": 77.95083446, "accruals_ratio": -0.07444311, "sbc_to_revenue": 0.02111461, "debt_to_equity": 0.77341881, "net_debt_to_ebitda": 3.59687706, "debt_to_assets": 0.325807, "interest_coverage": 0.56915239, "current_ratio": 0.85023107, "quick_ratio": 0.85023107, "net_debt": 126459000, "revenue_growth_1y": 0.00364797, "revenue_growth_3y_cagr": -0.04974699, "revenue_growth_5y_cagr": 0.11933174, "eps_growth_1y": -0.70121294, "eps_growth_3y_cagr": -0.63241515, "eps_growth_5y_cagr": -0.17605146, "fcf_growth_1y": 0.90721979, "book_value_growth_1y": 0.01741145, "piotroski_f_score": 3, "altman_z_score": 1.25680827, "earnings_stability_5y": 6.388743, "revenue_stability_5y": 0.253557, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.2481203, "price_return_3m": 0.07792208, "price_return_6m": -0.02923977, "price_return_9m": -0.19806763, "price_return_12m": -0.17821782, "price_return_12m_ex1m": -0.34158416, "distance_from_52w_high": -0.38745387, "distance_from_52w_low": 0.46902655, "relative_strength": -0.33615887, "local_beta": -0.0007, "volatility_252d": 0.723372, "volatility_60d": 1.53125, "max_drawdown_12m": -0.58302583, "revenue_ttm": 180207000, "gross_profit_ttm": 66189000, "ebit_ttm": 2464999, "ebitda_ttm": 35157999, "net_income_ttm": 2217000, "eps_diluted_ttm": 0.01547556, "operating_cash_flow_ttm": 37040000, "capital_expenditure_ttm": 135777000, "fcf_ttm": 172817000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 4331000, "cash_and_equivalents": 25947000, "total_current_assets": 35691000, "total_current_liabilities": 41978000, "net_ppe": null, "total_assets": 467780000, "total_debt": 152406000, "total_equity": 263773000, "net_working_capital": -29322000, "book_value_per_share": 1.84124293, "retained_earnings": 57101000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 244436000, "tangible_book_per_share": 1.70626279, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 94, "rank_pb": 17, "rank_ptbv": 17, "rank_ps": 35, "rank_pcf": 24, "rank_ev_ebitda": 41, "rank_ev_ebit": 98, "rank_earnings_yield": 94, "rank_fcf_yield": 5, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 70, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 61, "rank_fcf_margin": 5, "rank_piotroski": 88, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 78, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 80, "value_composite": 31, "quality_composite": 75, "momentum_composite": 89, "growth_composite": 99, "yield_composite": 82, "svqf_composite": 97, "vc1_composite": 26, "vc2_composite": 31, "vc3_composite": 31, "trending_value_composite": null, "overall_composite": 61, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 74, "small_cap_core_rank": 39, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 176382000, "cost_of_revenue": 107618000, "gross_profit": 68764000, "ebit": 4083000, "ebitda": 34540000, "pretax_income": -2487000, "tax_provision": -4235000, "net_income": 1748000, "net_income_to_common": 1748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23752000, "total_current_assets": 37155000, "total_assets": 435460000, "short_term_debt": 6052000, "long_term_debt": 126000000, "total_debt": 132052000, "total_liabilities": 172312000, "total_equity": 263148000, "shares_outstanding": 143076091, "goodwill_and_intangibles": 19605000 }, "cash_flow": { "operating_cash_flow": 30334000, "capital_expenditure": 116542000, "free_cash_flow": 146876000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122757, "ticker_id": 7173, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4083000", "ebitda": "34540000", "netIncome": "1748000", "grossProfit": "68764000", "depreciation": "None", "totalRevenue": "176382000", "costOfRevenue": "107618000", "interestIncome": "None", "incomeBeforeTax": "-2487000", "interestExpense": "4267000", "operatingIncome": "4083000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4235000", "reportedCurrency": "USD", "netInterestIncome": "-4816000", "nonInterestIncome": "None", "operatingExpenses": "64681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30457000", "sellingGeneralAndAdministrative": "31736000", "netIncomeFromContinuingOperations": "1748000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1431000", "currentDebt": "None", "investments": "None", "totalAssets": "435460000", "longTermDebt": "126000000", "shortTermDebt": "6052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19545000", "reportedCurrency": "USD", "retainedEarnings": "57096000", "totalLiabilities": "172312000", "otherCurrentAssets": "3534000", "totalCurrentAssets": "37155000", "currentLongTermDebt": "2733000", "longTermInvestments": "3824000", "shortTermInvestments": "None", "currentNetReceivables": "9869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "398305000", "currentAccountsPayable": "15638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137940000", "totalShareholderEquity": "263148000", "capitalLeaseObligations": "9207000", "otherCurrentLiabilities": "11735000", "totalCurrentLiabilities": "33425000", "otherNonCurrentLiabilities": "39000", "totalNonCurrentLiabilities": "138887000", "cashAndShortTermInvestments": "23752000", "commonStockSharesOutstanding": "143076091", "intangibleAssetsExcludingGoodwill": "19545000", "cashAndCashEquivalentsAtCarryingValue": "23752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1694000", "operatingCashflow": "30334000", "capitalExpenditures": "116542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68339000", "cashflowFromInvestment": "-120487000", "stockBasedCompensation": "4444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29972000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 176382000, "cost_of_revenue": 107618000, "gross_profit": 68764000, "research_and_development": null, "selling_general_admin": 31736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4083000, "depreciation_amortisation": 30457000, "ebitda": 34540000, "interest_expense": 4267000, "interest_income": null, "other_non_operating": null, "pretax_income": -2487000, "tax_provision": -4235000, "effective_tax_rate": null, "net_income": 1748000, "net_income_continuing_ops": 1748000, "net_income_to_common": 1748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23752000, "short_term_investments": null, "net_receivables": 9869000, "inventory": null, "other_current_assets": null, "total_current_assets": 37155000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 19545000, "goodwill_and_intangibles": 19605000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 398305000, "total_assets": 435460000, "short_term_debt": 6052000, "accounts_payable": 15638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33425000, "long_term_debt": 126000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 138887000, "total_liabilities": 172312000, "total_debt": 132052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57096000, "total_equity": 263148000, "shares_outstanding": 143076091, "operating_cash_flow": 30334000, "stock_based_compensation": 4444000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116542000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -120487000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 68339000, "free_cash_flow": 146876000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4083000", "ebitda": "34540000", "netIncome": "1748000", "grossProfit": "68764000", "depreciation": "None", "totalRevenue": "176382000", "costOfRevenue": "107618000", "interestIncome": "None", "incomeBeforeTax": "-2487000", "interestExpense": "4267000", "operatingIncome": "4083000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-4235000", "reportedCurrency": "USD", "netInterestIncome": "-4816000", "nonInterestIncome": "None", "operatingExpenses": "64681000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30457000", "sellingGeneralAndAdministrative": "31736000", "netIncomeFromContinuingOperations": "1748000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1431000", "currentDebt": "None", "investments": "None", "totalAssets": "435460000", "longTermDebt": "126000000", "shortTermDebt": "6052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19545000", "reportedCurrency": "USD", "retainedEarnings": "57096000", "totalLiabilities": "172312000", "otherCurrentAssets": "3534000", "totalCurrentAssets": "37155000", "currentLongTermDebt": "2733000", "longTermInvestments": "3824000", "shortTermInvestments": "None", "currentNetReceivables": "9869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "398305000", "currentAccountsPayable": "15638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137940000", "totalShareholderEquity": "263148000", "capitalLeaseObligations": "9207000", "otherCurrentLiabilities": "11735000", "totalCurrentLiabilities": "33425000", "otherNonCurrentLiabilities": "39000", "totalNonCurrentLiabilities": "138887000", "cashAndShortTermInvestments": "23752000", "commonStockSharesOutstanding": "143076091", "intangibleAssetsExcludingGoodwill": "19545000", "cashAndCashEquivalentsAtCarryingValue": "23752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1748000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1694000", "operatingCashflow": "30334000", "capitalExpenditures": "116542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "68339000", "cashflowFromInvestment": "-120487000", "stockBasedCompensation": "4444000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-419000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29972000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 175736000, "cost_of_revenue": 98165000, "gross_profit": 77571000, "ebit": 17454000, "ebitda": 40969000, "pretax_income": 12177000, "tax_provision": 2443000, "net_income": 9734000, "net_income_to_common": 9734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45621000, "total_current_assets": 57224000, "total_assets": 349015000, "short_term_debt": 13978000, "long_term_debt": 43763000, "total_debt": 57741000, "total_liabilities": 91598000, "total_equity": 257417000, "shares_outstanding": 142397000, "goodwill_and_intangibles": 18113000 }, "cash_flow": { "operating_cash_flow": 43795000, "capital_expenditure": 62323000, "free_cash_flow": 106118000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122762, "ticker_id": 7173, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17454000", "ebitda": "40969000", "netIncome": "9734000", "grossProfit": "77571000", "depreciation": "None", "totalRevenue": "175736000", "costOfRevenue": "98165000", "interestIncome": "None", "incomeBeforeTax": "12177000", "interestExpense": "5277000", "operatingIncome": "16123000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2443000", "reportedCurrency": "USD", "netInterestIncome": "-5277000", "nonInterestIncome": "None", "operatingExpenses": "61448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23515000", "sellingGeneralAndAdministrative": "36286000", "netIncomeFromContinuingOperations": "9734000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1426000", "currentDebt": "None", "investments": "None", "totalAssets": "349015000", "longTermDebt": "43763000", "shortTermDebt": "13978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18053000", "reportedCurrency": "USD", "retainedEarnings": "55348000", "totalLiabilities": "91598000", "otherCurrentAssets": "3390000", "totalCurrentAssets": "57224000", "currentLongTermDebt": "11853000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "8213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291792000", "currentAccountsPayable": "8856000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62915000", "totalShareholderEquity": "257417000", "capitalLeaseObligations": "7299000", "otherCurrentLiabilities": "10694000", "totalCurrentLiabilities": "33528000", "otherNonCurrentLiabilities": "2795000", "totalNonCurrentLiabilities": "58070000", "cashAndShortTermInvestments": "45621000", "commonStockSharesOutstanding": "142397000", "intangibleAssetsExcludingGoodwill": "18053000", "cashAndCashEquivalentsAtCarryingValue": "45621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "472000", "operatingCashflow": "43795000", "capitalExpenditures": "62323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9842000", "cashflowFromInvestment": "-62191000", "stockBasedCompensation": "9959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 175736000, "cost_of_revenue": 98165000, "gross_profit": 77571000, "research_and_development": null, "selling_general_admin": 36286000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17454000, "depreciation_amortisation": 23515000, "ebitda": 40969000, "interest_expense": 5277000, "interest_income": null, "other_non_operating": null, "pretax_income": 12177000, "tax_provision": 2443000, "effective_tax_rate": null, "net_income": 9734000, "net_income_continuing_ops": 9734000, "net_income_to_common": 9734000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45621000, "short_term_investments": null, "net_receivables": 8213000, "inventory": null, "other_current_assets": null, "total_current_assets": 57224000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 18053000, "goodwill_and_intangibles": 18113000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 291792000, "total_assets": 349015000, "short_term_debt": 13978000, "accounts_payable": 8856000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33528000, "long_term_debt": 43763000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 58070000, "total_liabilities": 91598000, "total_debt": 57741000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 55348000, "total_equity": 257417000, "shares_outstanding": 142397000, "operating_cash_flow": 43795000, "stock_based_compensation": 9959000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62323000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62191000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9842000, "free_cash_flow": 106118000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17454000", "ebitda": "40969000", "netIncome": "9734000", "grossProfit": "77571000", "depreciation": "None", "totalRevenue": "175736000", "costOfRevenue": "98165000", "interestIncome": "None", "incomeBeforeTax": "12177000", "interestExpense": "5277000", "operatingIncome": "16123000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2443000", "reportedCurrency": "USD", "netInterestIncome": "-5277000", "nonInterestIncome": "None", "operatingExpenses": "61448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "98165000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23515000", "sellingGeneralAndAdministrative": "36286000", "netIncomeFromContinuingOperations": "9734000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1426000", "currentDebt": "None", "investments": "None", "totalAssets": "349015000", "longTermDebt": "43763000", "shortTermDebt": "13978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18053000", "reportedCurrency": "USD", "retainedEarnings": "55348000", "totalLiabilities": "91598000", "otherCurrentAssets": "3390000", "totalCurrentAssets": "57224000", "currentLongTermDebt": "11853000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "8213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291792000", "currentAccountsPayable": "8856000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62915000", "totalShareholderEquity": "257417000", "capitalLeaseObligations": "7299000", "otherCurrentLiabilities": "10694000", "totalCurrentLiabilities": "33528000", "otherNonCurrentLiabilities": "2795000", "totalNonCurrentLiabilities": "58070000", "cashAndShortTermInvestments": "45621000", "commonStockSharesOutstanding": "142397000", "intangibleAssetsExcludingGoodwill": "18053000", "cashAndCashEquivalentsAtCarryingValue": "45621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9734000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "472000", "operatingCashflow": "43795000", "capitalExpenditures": "62323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9842000", "cashflowFromInvestment": "-62191000", "stockBasedCompensation": "9959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1780000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23515000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 174904000, "cost_of_revenue": 94623000, "gross_profit": 80281000, "ebit": 23559000, "ebitda": 45124000, "pretax_income": 18366000, "tax_provision": 3418000, "net_income": 14948000, "net_income_to_common": 14948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73811000, "total_current_assets": 90175000, "total_assets": 350238000, "short_term_debt": 8332000, "long_term_debt": 55614000, "total_debt": 63946000, "total_liabilities": 99999000, "total_equity": 250239000, "shares_outstanding": 142151640, "goodwill_and_intangibles": 18421000 }, "cash_flow": { "operating_cash_flow": 41053000, "capital_expenditure": 63091000, "free_cash_flow": 104144000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122767, "ticker_id": 7173, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23559000", "ebitda": "45124000", "netIncome": "14948000", "grossProfit": "80281000", "depreciation": "None", "totalRevenue": "174904000", "costOfRevenue": "94623000", "interestIncome": "None", "incomeBeforeTax": "18366000", "interestExpense": "5753000", "operatingIncome": "23640000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3418000", "reportedCurrency": "USD", "netInterestIncome": "-5134000", "nonInterestIncome": "None", "operatingExpenses": "56641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21565000", "sellingGeneralAndAdministrative": "34403000", "netIncomeFromContinuingOperations": "16119000" }, "balance": { "goodwill": "60000", "inventory": "-784999", "commonStock": "1420000", "currentDebt": "None", "investments": "None", "totalAssets": "350238000", "longTermDebt": "55614000", "shortTermDebt": "8332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "18361000", "reportedCurrency": "USD", "retainedEarnings": "45614000", "totalLiabilities": "99999000", "otherCurrentAssets": "3612000", "totalCurrentAssets": "90175000", "currentLongTermDebt": "7886000", "longTermInvestments": "None", "shortTermInvestments": "10561000", "currentNetReceivables": "12752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "260063000", "currentAccountsPayable": "7916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68089000", "totalShareholderEquity": "250239000", "capitalLeaseObligations": "4589000", "otherCurrentLiabilities": "12789000", "totalCurrentLiabilities": "29350000", "otherNonCurrentLiabilities": "4992000", "totalNonCurrentLiabilities": "70649000", "cashAndShortTermInvestments": "73811000", "commonStockSharesOutstanding": "142151640", "intangibleAssetsExcludingGoodwill": "18361000", "cashAndCashEquivalentsAtCarryingValue": "73811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1012000", "operatingCashflow": "41053000", "capitalExpenditures": "63091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9330000", "cashflowFromInvestment": "-63087000", "stockBasedCompensation": "8318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21565000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174904000, "cost_of_revenue": 94623000, "gross_profit": 80281000, "research_and_development": null, "selling_general_admin": 34403000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23559000, "depreciation_amortisation": 21565000, "ebitda": 45124000, "interest_expense": 5753000, "interest_income": null, "other_non_operating": null, "pretax_income": 18366000, "tax_provision": 3418000, "effective_tax_rate": null, "net_income": 14948000, "net_income_continuing_ops": 16119000, "net_income_to_common": 14948000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73811000, "short_term_investments": 10561000, "net_receivables": 12752000, "inventory": -784999, "other_current_assets": null, "total_current_assets": 90175000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 18361000, "goodwill_and_intangibles": 18421000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 260063000, "total_assets": 350238000, "short_term_debt": 8332000, "accounts_payable": 7916000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29350000, "long_term_debt": 55614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 70649000, "total_liabilities": 99999000, "total_debt": 63946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 45614000, "total_equity": 250239000, "shares_outstanding": 142151640, "operating_cash_flow": 41053000, "stock_based_compensation": 8318000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63091000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63087000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9330000, "free_cash_flow": 104144000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23559000", "ebitda": "45124000", "netIncome": "14948000", "grossProfit": "80281000", "depreciation": "None", "totalRevenue": "174904000", "costOfRevenue": "94623000", "interestIncome": "None", "incomeBeforeTax": "18366000", "interestExpense": "5753000", "operatingIncome": "23640000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3418000", "reportedCurrency": "USD", "netInterestIncome": "-5134000", "nonInterestIncome": "None", "operatingExpenses": "56641000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "94623000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21565000", "sellingGeneralAndAdministrative": "34403000", "netIncomeFromContinuingOperations": "16119000" }, "balance": { "goodwill": "60000", "inventory": "-784999", "commonStock": "1420000", "currentDebt": "None", "investments": "None", "totalAssets": "350238000", "longTermDebt": "55614000", "shortTermDebt": "8332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "18361000", "reportedCurrency": "USD", "retainedEarnings": "45614000", "totalLiabilities": "99999000", "otherCurrentAssets": "3612000", "totalCurrentAssets": "90175000", "currentLongTermDebt": "7886000", "longTermInvestments": "None", "shortTermInvestments": "10561000", "currentNetReceivables": "12752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "260063000", "currentAccountsPayable": "7916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68089000", "totalShareholderEquity": "250239000", "capitalLeaseObligations": "4589000", "otherCurrentLiabilities": "12789000", "totalCurrentLiabilities": "29350000", "otherNonCurrentLiabilities": "4992000", "totalNonCurrentLiabilities": "70649000", "cashAndShortTermInvestments": "73811000", "commonStockSharesOutstanding": "142151640", "intangibleAssetsExcludingGoodwill": "18361000", "cashAndCashEquivalentsAtCarryingValue": "73811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14948000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1012000", "operatingCashflow": "41053000", "capitalExpenditures": "63091000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9330000", "cashflowFromInvestment": "-63087000", "stockBasedCompensation": "8318000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21565000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 205559000, "cost_of_revenue": 101430000, "gross_profit": 104129000, "ebit": 45034000, "ebitda": 65734000, "pretax_income": 43242000, "tax_provision": 8048000, "net_income": 35194000, "net_income_to_common": 35194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105177000, "total_current_assets": 124868000, "total_assets": 332316000, "short_term_debt": 8351000, "long_term_debt": 63505000, "total_debt": 71856000, "total_liabilities": 105225000, "total_equity": 227091000, "shares_outstanding": 142579389, "goodwill_and_intangibles": 15755000 }, "cash_flow": { "operating_cash_flow": 81066000, "capital_expenditure": 22277000, "free_cash_flow": 103343000, "dividends_paid": 8285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122772, "ticker_id": 7173, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45034000", "ebitda": "65734000", "netIncome": "35194000", "grossProfit": "104129000", "depreciation": "None", "totalRevenue": "205559000", "costOfRevenue": "101430000", "interestIncome": "None", "incomeBeforeTax": "43242000", "interestExpense": "1792000", "operatingIncome": "44566000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8048000", "reportedCurrency": "USD", "netInterestIncome": "-1792000", "nonInterestIncome": "None", "operatingExpenses": "59563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20700000", "sellingGeneralAndAdministrative": "34139000", "netIncomeFromContinuingOperations": "35194000" }, "balance": { "goodwill": "60000", "inventory": "879000", "commonStock": "1416000", "currentDebt": "None", "investments": "None", "totalAssets": "332316000", "longTermDebt": "63505000", "shortTermDebt": "8351000", "treasuryStock": "-11051000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "15695000", "reportedCurrency": "USD", "retainedEarnings": "30666000", "totalLiabilities": "105225000", "otherCurrentAssets": "3469000", "totalCurrentAssets": "124868000", "currentLongTermDebt": "7870000", "longTermInvestments": "936000", "shortTermInvestments": "879000", "currentNetReceivables": "16222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207448000", "currentAccountsPayable": "4559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175946000", "shortLongTermDebtTotal": "76222000", "totalShareholderEquity": "227091000", "capitalLeaseObligations": "4847000", "otherCurrentLiabilities": "15090000", "totalCurrentLiabilities": "28402000", "otherNonCurrentLiabilities": "3459000", "totalNonCurrentLiabilities": "76823000", "cashAndShortTermInvestments": "105177000", "commonStockSharesOutstanding": "142579389", "intangibleAssetsExcludingGoodwill": "15695000", "cashAndCashEquivalentsAtCarryingValue": "105177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35194000", "profitLoss": "None", "dividendPayout": "8285000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-752000", "operatingCashflow": "81066000", "capitalExpenditures": "22277000", "changeInReceivables": "-3054000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8279000", "cashflowFromInvestment": "-20794000", "stockBasedCompensation": "9836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "51993000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-238000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205559000, "cost_of_revenue": 101430000, "gross_profit": 104129000, "research_and_development": null, "selling_general_admin": 34139000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45034000, "depreciation_amortisation": 20700000, "ebitda": 65734000, "interest_expense": 1792000, "interest_income": null, "other_non_operating": null, "pretax_income": 43242000, "tax_provision": 8048000, "effective_tax_rate": null, "net_income": 35194000, "net_income_continuing_ops": 35194000, "net_income_to_common": 35194000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105177000, "short_term_investments": 879000, "net_receivables": 16222000, "inventory": 879000, "other_current_assets": null, "total_current_assets": 124868000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 15695000, "goodwill_and_intangibles": 15755000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 207448000, "total_assets": 332316000, "short_term_debt": 8351000, "accounts_payable": 4559000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28402000, "long_term_debt": 63505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 76823000, "total_liabilities": 105225000, "total_debt": 71856000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 30666000, "total_equity": 227091000, "shares_outstanding": 142579389, "operating_cash_flow": 81066000, "stock_based_compensation": 9836000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20794000, "dividends_paid": 8285000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8279000, "free_cash_flow": 103343000, "net_change_in_cash": 51993000 }, "raw_data": { "income": { "ebit": "45034000", "ebitda": "65734000", "netIncome": "35194000", "grossProfit": "104129000", "depreciation": "None", "totalRevenue": "205559000", "costOfRevenue": "101430000", "interestIncome": "None", "incomeBeforeTax": "43242000", "interestExpense": "1792000", "operatingIncome": "44566000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8048000", "reportedCurrency": "USD", "netInterestIncome": "-1792000", "nonInterestIncome": "None", "operatingExpenses": "59563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20700000", "sellingGeneralAndAdministrative": "34139000", "netIncomeFromContinuingOperations": "35194000" }, "balance": { "goodwill": "60000", "inventory": "879000", "commonStock": "1416000", "currentDebt": "None", "investments": "None", "totalAssets": "332316000", "longTermDebt": "63505000", "shortTermDebt": "8351000", "treasuryStock": "-11051000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "15695000", "reportedCurrency": "USD", "retainedEarnings": "30666000", "totalLiabilities": "105225000", "otherCurrentAssets": "3469000", "totalCurrentAssets": "124868000", "currentLongTermDebt": "7870000", "longTermInvestments": "936000", "shortTermInvestments": "879000", "currentNetReceivables": "16222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "207448000", "currentAccountsPayable": "4559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175946000", "shortLongTermDebtTotal": "76222000", "totalShareholderEquity": "227091000", "capitalLeaseObligations": "4847000", "otherCurrentLiabilities": "15090000", "totalCurrentLiabilities": "28402000", "otherNonCurrentLiabilities": "3459000", "totalNonCurrentLiabilities": "76823000", "cashAndShortTermInvestments": "105177000", "commonStockSharesOutstanding": "142579389", "intangibleAssetsExcludingGoodwill": "15695000", "cashAndCashEquivalentsAtCarryingValue": "105177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35194000", "profitLoss": "None", "dividendPayout": "8285000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-752000", "operatingCashflow": "81066000", "capitalExpenditures": "22277000", "changeInReceivables": "-3054000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8279000", "cashflowFromInvestment": "-20794000", "stockBasedCompensation": "9836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8285000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "51993000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-238000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20700000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 148127000, "cost_of_revenue": 78160000, "gross_profit": 69967000, "ebit": 2561000, "ebitda": 25430000, "pretax_income": -367000, "tax_provision": 4161000, "net_income": -4528000, "net_income_to_common": -4528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53266000, "total_current_assets": 75167000, "total_assets": 286480000, "short_term_debt": 8111000, "long_term_debt": 71392000, "total_debt": 79503000, "total_liabilities": 104187000, "total_equity": 182293000, "shares_outstanding": 141015213, "goodwill_and_intangibles": 14113000 }, "cash_flow": { "operating_cash_flow": 42879000, "capital_expenditure": 9986000, "free_cash_flow": 52865000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122777, "ticker_id": 7173, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2561000", "ebitda": "25430000", "netIncome": "-4528000", "grossProfit": "69967000", "depreciation": "None", "totalRevenue": "148127000", "costOfRevenue": "78160000", "interestIncome": "None", "incomeBeforeTax": "-367000", "interestExpense": "2928000", "operatingIncome": "3335000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4161000", "reportedCurrency": "USD", "netInterestIncome": "-2928000", "nonInterestIncome": "None", "operatingExpenses": "66632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78160000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22869000", "sellingGeneralAndAdministrative": "42552000", "netIncomeFromContinuingOperations": "-4528000" }, "balance": { "goodwill": "60000", "inventory": "-8940000", "commonStock": "1410000", "currentDebt": "None", "investments": "None", "totalAssets": "286480000", "longTermDebt": "71392000", "shortTermDebt": "8111000", "treasuryStock": "-10813000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14053000", "reportedCurrency": "USD", "retainedEarnings": "-4528000", "totalLiabilities": "104187000", "otherCurrentAssets": "3623000", "totalCurrentAssets": "75167000", "currentLongTermDebt": "7815000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "211313000", "currentAccountsPayable": "4973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180893000", "shortLongTermDebtTotal": "79530000", "totalShareholderEquity": "182293000", "capitalLeaseObligations": "323000", "otherCurrentLiabilities": "11473000", "totalCurrentLiabilities": "24557000", "otherNonCurrentLiabilities": "8049000", "totalNonCurrentLiabilities": "79630000", "cashAndShortTermInvestments": "53266000", "commonStockSharesOutstanding": "141015213", "intangibleAssetsExcludingGoodwill": "14053000", "cashAndCashEquivalentsAtCarryingValue": "53266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4528000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2149000", "operatingCashflow": "42879000", "capitalExpenditures": "9986000", "changeInReceivables": "-1522000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8649000", "cashflowFromInvestment": "-19474000", "stockBasedCompensation": "22419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32054000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 148127000, "cost_of_revenue": 78160000, "gross_profit": 69967000, "research_and_development": null, "selling_general_admin": 42552000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2561000, "depreciation_amortisation": 22869000, "ebitda": 25430000, "interest_expense": 2928000, "interest_income": null, "other_non_operating": null, "pretax_income": -367000, "tax_provision": 4161000, "effective_tax_rate": null, "net_income": -4528000, "net_income_continuing_ops": -4528000, "net_income_to_common": -4528000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53266000, "short_term_investments": null, "net_receivables": 18278000, "inventory": -8940000, "other_current_assets": null, "total_current_assets": 75167000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 14053000, "goodwill_and_intangibles": 14113000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 211313000, "total_assets": 286480000, "short_term_debt": 8111000, "accounts_payable": 4973000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24557000, "long_term_debt": 71392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 79630000, "total_liabilities": 104187000, "total_debt": 79503000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -4528000, "total_equity": 182293000, "shares_outstanding": 141015213, "operating_cash_flow": 42879000, "stock_based_compensation": 22419000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9986000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19474000, "dividends_paid": 80000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8649000, "free_cash_flow": 52865000, "net_change_in_cash": 32054000 }, "raw_data": { "income": { "ebit": "2561000", "ebitda": "25430000", "netIncome": "-4528000", "grossProfit": "69967000", "depreciation": "None", "totalRevenue": "148127000", "costOfRevenue": "78160000", "interestIncome": "None", "incomeBeforeTax": "-367000", "interestExpense": "2928000", "operatingIncome": "3335000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "4161000", "reportedCurrency": "USD", "netInterestIncome": "-2928000", "nonInterestIncome": "None", "operatingExpenses": "66632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78160000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22869000", "sellingGeneralAndAdministrative": "42552000", "netIncomeFromContinuingOperations": "-4528000" }, "balance": { "goodwill": "60000", "inventory": "-8940000", "commonStock": "1410000", "currentDebt": "None", "investments": "None", "totalAssets": "286480000", "longTermDebt": "71392000", "shortTermDebt": "8111000", "treasuryStock": "-10813000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14053000", "reportedCurrency": "USD", "retainedEarnings": "-4528000", "totalLiabilities": "104187000", "otherCurrentAssets": "3623000", "totalCurrentAssets": "75167000", "currentLongTermDebt": "7815000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18278000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "211313000", "currentAccountsPayable": "4973000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180893000", "shortLongTermDebtTotal": "79530000", "totalShareholderEquity": "182293000", "capitalLeaseObligations": "323000", "otherCurrentLiabilities": "11473000", "totalCurrentLiabilities": "24557000", "otherNonCurrentLiabilities": "8049000", "totalNonCurrentLiabilities": "79630000", "cashAndShortTermInvestments": "53266000", "commonStockSharesOutstanding": "141015213", "intangibleAssetsExcludingGoodwill": "14053000", "cashAndCashEquivalentsAtCarryingValue": "53266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4528000", "profitLoss": "None", "dividendPayout": "80000000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "2149000", "operatingCashflow": "42879000", "capitalExpenditures": "9986000", "changeInReceivables": "-1522000", "changeInExchangeRate": "None", "cashflowFromFinancing": "8649000", "cashflowFromInvestment": "-19474000", "stockBasedCompensation": "22419000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32054000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24416000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 100383000, "cost_of_revenue": 61747000, "gross_profit": 38636000, "ebit": 2946000, "ebitda": 25063000, "pretax_income": -1393000, "tax_provision": -5996000, "net_income": 4603000, "net_income_to_common": 4603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20992000, "total_current_assets": 32485000, "total_assets": 253356000, "short_term_debt": 9774000, "long_term_debt": 56268000, "total_debt": 66042000, "total_liabilities": 93734000, "total_equity": 159622000, "shares_outstanding": 142157835, "goodwill_and_intangibles": 14678000 }, "cash_flow": { "operating_cash_flow": 28684000, "capital_expenditure": 17646000, "free_cash_flow": 46330000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122782, "ticker_id": 7173, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2946000", "ebitda": "25063000", "netIncome": "4603000", "grossProfit": "38636000", "depreciation": "None", "totalRevenue": "100383000", "costOfRevenue": "61747000", "interestIncome": "None", "incomeBeforeTax": "-1393000", "interestExpense": "4339000", "operatingIncome": "3581000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5996000", "reportedCurrency": "USD", "netInterestIncome": "-4339000", "nonInterestIncome": "None", "operatingExpenses": "35055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22117000", "sellingGeneralAndAdministrative": "16594000", "netIncomeFromContinuingOperations": "4603000" }, "balance": { "goodwill": "60000", "inventory": "1", "commonStock": "159622000", "currentDebt": "None", "investments": "None", "totalAssets": "253356000", "longTermDebt": "56268000", "shortTermDebt": "9774000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "14618000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "93734000", "otherCurrentAssets": "6044000", "totalCurrentAssets": "32485000", "currentLongTermDebt": "9492000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "220871000", "currentAccountsPayable": "5964000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "187632000", "shortLongTermDebtTotal": "66362000", "totalShareholderEquity": "159622000", "capitalLeaseObligations": "602000", "otherCurrentLiabilities": "12724000", "totalCurrentLiabilities": "28462000", "otherNonCurrentLiabilities": "1920000", "totalNonCurrentLiabilities": "65272000", "cashAndShortTermInvestments": "20992000", "commonStockSharesOutstanding": "142157835", "intangibleAssetsExcludingGoodwill": "14618000", "cashAndCashEquivalentsAtCarryingValue": "20992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4603000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3662000", "operatingCashflow": "28684000", "capitalExpenditures": "17646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1500000", "cashflowFromInvestment": "-15987000", "stockBasedCompensation": "762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 100383000, "cost_of_revenue": 61747000, "gross_profit": 38636000, "research_and_development": null, "selling_general_admin": 16594000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2946000, "depreciation_amortisation": 22117000, "ebitda": 25063000, "interest_expense": 4339000, "interest_income": null, "other_non_operating": null, "pretax_income": -1393000, "tax_provision": -5996000, "effective_tax_rate": null, "net_income": 4603000, "net_income_continuing_ops": 4603000, "net_income_to_common": 4603000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20992000, "short_term_investments": null, "net_receivables": 5449000, "inventory": 1, "other_current_assets": null, "total_current_assets": 32485000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 14618000, "goodwill_and_intangibles": 14678000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 220871000, "total_assets": 253356000, "short_term_debt": 9774000, "accounts_payable": 5964000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 28462000, "long_term_debt": 56268000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 65272000, "total_liabilities": 93734000, "total_debt": 66042000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 159622000, "shares_outstanding": 142157835, "operating_cash_flow": 28684000, "stock_based_compensation": 762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15987000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1500000, "free_cash_flow": 46330000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2946000", "ebitda": "25063000", "netIncome": "4603000", "grossProfit": "38636000", "depreciation": "None", "totalRevenue": "100383000", "costOfRevenue": "61747000", "interestIncome": "None", "incomeBeforeTax": "-1393000", "interestExpense": "4339000", "operatingIncome": "3581000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-5996000", "reportedCurrency": "USD", "netInterestIncome": "-4339000", "nonInterestIncome": "None", "operatingExpenses": "35055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "61747000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22117000", "sellingGeneralAndAdministrative": "16594000", "netIncomeFromContinuingOperations": "4603000" }, "balance": { "goodwill": "60000", "inventory": "1", "commonStock": "159622000", "currentDebt": "None", "investments": "None", "totalAssets": "253356000", "longTermDebt": "56268000", "shortTermDebt": "9774000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "14618000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "93734000", "otherCurrentAssets": "6044000", "totalCurrentAssets": "32485000", "currentLongTermDebt": "9492000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5449000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "220871000", "currentAccountsPayable": "5964000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "187632000", "shortLongTermDebtTotal": "66362000", "totalShareholderEquity": "159622000", "capitalLeaseObligations": "602000", "otherCurrentLiabilities": "12724000", "totalCurrentLiabilities": "28462000", "otherNonCurrentLiabilities": "1920000", "totalNonCurrentLiabilities": "65272000", "cashAndShortTermInvestments": "20992000", "commonStockSharesOutstanding": "142157835", "intangibleAssetsExcludingGoodwill": "14618000", "cashAndCashEquivalentsAtCarryingValue": "20992000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4603000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-3662000", "operatingCashflow": "28684000", "capitalExpenditures": "17646000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1500000", "cashflowFromInvestment": "-15987000", "stockBasedCompensation": "762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10813000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23731000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 105714000, "cost_of_revenue": 58672000, "gross_profit": 47042000, "ebit": 11042000, "ebitda": 30802000, "pretax_income": 5466000, "tax_provision": -354000, "net_income": 5820000, "net_income_to_common": 5820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9788000, "total_current_assets": 22542000, "total_assets": 243613000, "short_term_debt": 9579000, "long_term_debt": 57256000, "total_debt": 66835000, "total_liabilities": 89356000, "total_equity": 154257000, "shares_outstanding": 142157835, "goodwill_and_intangibles": 12398000 }, "cash_flow": { "operating_cash_flow": 27464000, "capital_expenditure": 45249000, "free_cash_flow": 72713000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122787, "ticker_id": 7173, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11042000", "ebitda": "30802000", "netIncome": "5820000", "grossProfit": "47042000", "depreciation": "None", "totalRevenue": "105714000", "costOfRevenue": "58672000", "interestIncome": "None", "incomeBeforeTax": "5466000", "interestExpense": "5576000", "operatingIncome": "11005000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-354000", "reportedCurrency": "USD", "netInterestIncome": "-5576000", "nonInterestIncome": "None", "operatingExpenses": "36037000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19760000", "sellingGeneralAndAdministrative": "13632000", "netIncomeFromContinuingOperations": "5820000" }, "balance": { "goodwill": "60000", "inventory": "7000", "commonStock": "154257000", "currentDebt": "None", "investments": "None", "totalAssets": "243613000", "longTermDebt": "57256000", "shortTermDebt": "9579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "12338000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "89356000", "otherCurrentAssets": "2786000", "totalCurrentAssets": "22542000", "currentLongTermDebt": "9310000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "9968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "221071000", "currentAccountsPayable": "3844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194267000", "shortLongTermDebtTotal": "67346000", "totalShareholderEquity": "154257000", "capitalLeaseObligations": "780000", "otherCurrentLiabilities": "9273000", "totalCurrentLiabilities": "22696000", "otherNonCurrentLiabilities": "1920000", "totalNonCurrentLiabilities": "66660000", "cashAndShortTermInvestments": "9788000", "commonStockSharesOutstanding": "142157835", "intangibleAssetsExcludingGoodwill": "12338000", "cashAndCashEquivalentsAtCarryingValue": "9788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5820000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-48000", "operatingCashflow": "27464000", "capitalExpenditures": "45249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27515000", "cashflowFromInvestment": "-44566000", "stockBasedCompensation": "570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105714000, "cost_of_revenue": 58672000, "gross_profit": 47042000, "research_and_development": null, "selling_general_admin": 13632000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11042000, "depreciation_amortisation": 19760000, "ebitda": 30802000, "interest_expense": 5576000, "interest_income": null, "other_non_operating": null, "pretax_income": 5466000, "tax_provision": -354000, "effective_tax_rate": null, "net_income": 5820000, "net_income_continuing_ops": 5820000, "net_income_to_common": 5820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9788000, "short_term_investments": null, "net_receivables": 9968000, "inventory": 7000, "other_current_assets": null, "total_current_assets": 22542000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 12338000, "goodwill_and_intangibles": 12398000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 221071000, "total_assets": 243613000, "short_term_debt": 9579000, "accounts_payable": 3844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22696000, "long_term_debt": 57256000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 66660000, "total_liabilities": 89356000, "total_debt": 66835000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 154257000, "shares_outstanding": 142157835, "operating_cash_flow": 27464000, "stock_based_compensation": 570000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44566000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27515000, "free_cash_flow": 72713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11042000", "ebitda": "30802000", "netIncome": "5820000", "grossProfit": "47042000", "depreciation": "None", "totalRevenue": "105714000", "costOfRevenue": "58672000", "interestIncome": "None", "incomeBeforeTax": "5466000", "interestExpense": "5576000", "operatingIncome": "11005000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-354000", "reportedCurrency": "USD", "netInterestIncome": "-5576000", "nonInterestIncome": "None", "operatingExpenses": "36037000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19760000", "sellingGeneralAndAdministrative": "13632000", "netIncomeFromContinuingOperations": "5820000" }, "balance": { "goodwill": "60000", "inventory": "7000", "commonStock": "154257000", "currentDebt": "None", "investments": "None", "totalAssets": "243613000", "longTermDebt": "57256000", "shortTermDebt": "9579000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "12338000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "89356000", "otherCurrentAssets": "2786000", "totalCurrentAssets": "22542000", "currentLongTermDebt": "9310000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "9968000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "221071000", "currentAccountsPayable": "3844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194267000", "shortLongTermDebtTotal": "67346000", "totalShareholderEquity": "154257000", "capitalLeaseObligations": "780000", "otherCurrentLiabilities": "9273000", "totalCurrentLiabilities": "22696000", "otherNonCurrentLiabilities": "1920000", "totalNonCurrentLiabilities": "66660000", "cashAndShortTermInvestments": "9788000", "commonStockSharesOutstanding": "142157835", "intangibleAssetsExcludingGoodwill": "12338000", "cashAndCashEquivalentsAtCarryingValue": "9788000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5820000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-48000", "operatingCashflow": "27464000", "capitalExpenditures": "45249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27515000", "cashflowFromInvestment": "-44566000", "stockBasedCompensation": "570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23063000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 115087000, "cost_of_revenue": 50086000, "gross_profit": 65001000, "ebit": 39126000, "ebitda": 55321000, "pretax_income": 36563000, "tax_provision": 7796000, "net_income": 28767000, "net_income_to_common": 28767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54032000, "total_current_assets": 66486000, "total_assets": 261732000, "short_term_debt": 18313000, "long_term_debt": 74649000, "total_debt": 92962000, "total_liabilities": 113791000, "total_equity": 147941000, "shares_outstanding": 141057566, "goodwill_and_intangibles": 13144000 }, "cash_flow": { "operating_cash_flow": 49652000, "capital_expenditure": 40162000, "free_cash_flow": 89814000, "dividends_paid": 11756000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122788, "ticker_id": 7173, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39126000", "ebitda": "55321000", "netIncome": "28767000", "grossProfit": "65001000", "depreciation": "None", "totalRevenue": "115087000", "costOfRevenue": "50086000", "interestIncome": "None", "incomeBeforeTax": "36563000", "interestExpense": "3083000", "operatingIncome": "35823000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7796000", "reportedCurrency": "USD", "netInterestIncome": "-3083000", "nonInterestIncome": "None", "operatingExpenses": "28148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16195000", "sellingGeneralAndAdministrative": "11953000", "netIncomeFromContinuingOperations": "28767000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "147941000", "currentDebt": "None", "investments": "None", "totalAssets": "261732000", "longTermDebt": "74649000", "shortTermDebt": "18313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "13084000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "113791000", "otherCurrentAssets": "1411000", "totalCurrentAssets": "66486000", "currentLongTermDebt": "18313000", "longTermInvestments": "1096000", "shortTermInvestments": "None", "currentNetReceivables": "11023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195246000", "currentAccountsPayable": "4541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "168418000", "shortLongTermDebtTotal": "92962000", "totalShareholderEquity": "147941000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "7340000", "totalCurrentLiabilities": "31696000", "otherNonCurrentLiabilities": "1920000", "totalNonCurrentLiabilities": "82095000", "cashAndShortTermInvestments": "54032000", "commonStockSharesOutstanding": "141057566", "intangibleAssetsExcludingGoodwill": "13084000", "cashAndCashEquivalentsAtCarryingValue": "54032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28767000", "profitLoss": "None", "dividendPayout": "11756000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49652000", "capitalExpenditures": "40162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34231000", "cashflowFromInvestment": "-52857000", "stockBasedCompensation": "637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11756000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 115087000, "cost_of_revenue": 50086000, "gross_profit": 65001000, "research_and_development": null, "selling_general_admin": 11953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39126000, "depreciation_amortisation": 16195000, "ebitda": 55321000, "interest_expense": 3083000, "interest_income": null, "other_non_operating": null, "pretax_income": 36563000, "tax_provision": 7796000, "effective_tax_rate": null, "net_income": 28767000, "net_income_continuing_ops": 28767000, "net_income_to_common": 28767000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54032000, "short_term_investments": null, "net_receivables": 11023000, "inventory": null, "other_current_assets": null, "total_current_assets": 66486000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 13084000, "goodwill_and_intangibles": 13144000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 195246000, "total_assets": 261732000, "short_term_debt": 18313000, "accounts_payable": 4541000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 31696000, "long_term_debt": 74649000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 82095000, "total_liabilities": 113791000, "total_debt": 92962000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 147941000, "shares_outstanding": 141057566, "operating_cash_flow": 49652000, "stock_based_compensation": 637000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40162000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52857000, "dividends_paid": 11756000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34231000, "free_cash_flow": 89814000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39126000", "ebitda": "55321000", "netIncome": "28767000", "grossProfit": "65001000", "depreciation": "None", "totalRevenue": "115087000", "costOfRevenue": "50086000", "interestIncome": "None", "incomeBeforeTax": "36563000", "interestExpense": "3083000", "operatingIncome": "35823000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "7796000", "reportedCurrency": "USD", "netInterestIncome": "-3083000", "nonInterestIncome": "None", "operatingExpenses": "28148000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16195000", "sellingGeneralAndAdministrative": "11953000", "netIncomeFromContinuingOperations": "28767000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "147941000", "currentDebt": "None", "investments": "None", "totalAssets": "261732000", "longTermDebt": "74649000", "shortTermDebt": "18313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "13084000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "113791000", "otherCurrentAssets": "1411000", "totalCurrentAssets": "66486000", "currentLongTermDebt": "18313000", "longTermInvestments": "1096000", "shortTermInvestments": "None", "currentNetReceivables": "11023000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195246000", "currentAccountsPayable": "4541000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "168418000", "shortLongTermDebtTotal": "92962000", "totalShareholderEquity": "147941000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "7340000", "totalCurrentLiabilities": "31696000", "otherNonCurrentLiabilities": "1920000", "totalNonCurrentLiabilities": "82095000", "cashAndShortTermInvestments": "54032000", "commonStockSharesOutstanding": "141057566", "intangibleAssetsExcludingGoodwill": "13084000", "cashAndCashEquivalentsAtCarryingValue": "54032000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28767000", "profitLoss": "None", "dividendPayout": "11756000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "49652000", "capitalExpenditures": "40162000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34231000", "cashflowFromInvestment": "-52857000", "stockBasedCompensation": "637000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11756000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 46428000, "cost_of_revenue": 31528000, "gross_profit": 14900000, "ebit": -1156000, "ebitda": 7344000, "pretax_income": -293000, "tax_provision": -298000, "net_income": 5000, "net_income_to_common": 5000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25947000, "total_current_assets": 35691000, "total_assets": 467780000, "short_term_debt": 2912000, "long_term_debt": 149494000, "total_debt": 152406000, "total_liabilities": 204007000, "total_equity": 263773000, "shares_outstanding": 143258120, "goodwill_and_intangibles": 19337000 }, "cash_flow": { "operating_cash_flow": 15846000, "capital_expenditure": 30867000, "free_cash_flow": 46713000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122755, "ticker_id": 7173, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1156000", "ebitda": "7344000", "netIncome": "5000", "grossProfit": "14900000", "depreciation": "None", "totalRevenue": "46428000", "costOfRevenue": "31528000", "interestIncome": "None", "incomeBeforeTax": "-293000", "interestExpense": "1307000", "operatingIncome": "-1156000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-298000", "reportedCurrency": "USD", "netInterestIncome": "-1336000", "nonInterestIncome": "None", "operatingExpenses": "16056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8500000", "sellingGeneralAndAdministrative": "8019000", "netIncomeFromContinuingOperations": "5000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1431000", "currentDebt": "None", "investments": "None", "totalAssets": "467780000", "longTermDebt": "149494000", "shortTermDebt": "2912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "19277000", "reportedCurrency": "USD", "retainedEarnings": "57101000", "totalLiabilities": "204007000", "otherCurrentAssets": "3896000", "totalCurrentAssets": "35691000", "currentLongTermDebt": "None", "longTermInvestments": "3774000", "shortTermInvestments": "None", "currentNetReceivables": "5848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432089000", "currentAccountsPayable": "27446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "157837000", "totalShareholderEquity": "263773000", "capitalLeaseObligations": "8343000", "otherCurrentLiabilities": "11620000", "totalCurrentLiabilities": "41978000", "otherNonCurrentLiabilities": "17000", "totalNonCurrentLiabilities": "162029000", "cashAndShortTermInvestments": "25947000", "commonStockSharesOutstanding": "143258120", "intangibleAssetsExcludingGoodwill": "19277000", "cashAndCashEquivalentsAtCarryingValue": "25947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-131000", "operatingCashflow": "15846000", "capitalExpenditures": "30867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19478000", "cashflowFromInvestment": "-30834000", "stockBasedCompensation": "635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46428000, "cost_of_revenue": 31528000, "gross_profit": 14900000, "research_and_development": null, "selling_general_admin": 8019000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1156000, "depreciation_amortisation": 8500000, "ebitda": 7344000, "interest_expense": 1307000, "interest_income": null, "other_non_operating": null, "pretax_income": -293000, "tax_provision": -298000, "effective_tax_rate": null, "net_income": 5000, "net_income_continuing_ops": 5000, "net_income_to_common": 5000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25947000, "short_term_investments": null, "net_receivables": 5848000, "inventory": null, "other_current_assets": null, "total_current_assets": 35691000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 19277000, "goodwill_and_intangibles": 19337000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 432089000, "total_assets": 467780000, "short_term_debt": 2912000, "accounts_payable": 27446000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41978000, "long_term_debt": 149494000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 162029000, "total_liabilities": 204007000, "total_debt": 152406000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57101000, "total_equity": 263773000, "shares_outstanding": 143258120, "operating_cash_flow": 15846000, "stock_based_compensation": 635000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30834000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19478000, "free_cash_flow": 46713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1156000", "ebitda": "7344000", "netIncome": "5000", "grossProfit": "14900000", "depreciation": "None", "totalRevenue": "46428000", "costOfRevenue": "31528000", "interestIncome": "None", "incomeBeforeTax": "-293000", "interestExpense": "1307000", "operatingIncome": "-1156000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-298000", "reportedCurrency": "USD", "netInterestIncome": "-1336000", "nonInterestIncome": "None", "operatingExpenses": "16056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31528000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8500000", "sellingGeneralAndAdministrative": "8019000", "netIncomeFromContinuingOperations": "5000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1431000", "currentDebt": "None", "investments": "None", "totalAssets": "467780000", "longTermDebt": "149494000", "shortTermDebt": "2912000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "19277000", "reportedCurrency": "USD", "retainedEarnings": "57101000", "totalLiabilities": "204007000", "otherCurrentAssets": "3896000", "totalCurrentAssets": "35691000", "currentLongTermDebt": "None", "longTermInvestments": "3774000", "shortTermInvestments": "None", "currentNetReceivables": "5848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "432089000", "currentAccountsPayable": "27446000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "157837000", "totalShareholderEquity": "263773000", "capitalLeaseObligations": "8343000", "otherCurrentLiabilities": "11620000", "totalCurrentLiabilities": "41978000", "otherNonCurrentLiabilities": "17000", "totalNonCurrentLiabilities": "162029000", "cashAndShortTermInvestments": "25947000", "commonStockSharesOutstanding": "143258120", "intangibleAssetsExcludingGoodwill": "19277000", "cashAndCashEquivalentsAtCarryingValue": "25947000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-131000", "operatingCashflow": "15846000", "capitalExpenditures": "30867000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "19478000", "cashflowFromInvestment": "-30834000", "stockBasedCompensation": "635000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8373000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 43394000, "cost_of_revenue": 25548000, "gross_profit": 17846000, "ebit": -2000000, "ebitda": 6700000, "pretax_income": -1455000, "tax_provision": -3949000, "net_income": 2494000, "net_income_to_common": 2494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23752000, "total_current_assets": 37155000, "total_assets": 435460000, "short_term_debt": 6052000, "long_term_debt": 126000000, "total_debt": 132052000, "total_liabilities": 172312000, "total_equity": 263148000, "shares_outstanding": 143076091, "goodwill_and_intangibles": 19605000 }, "cash_flow": { "operating_cash_flow": 337000, "capital_expenditure": 41436000, "free_cash_flow": 41773000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122756, "ticker_id": 7173, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2000000", "ebitda": "6700000", "netIncome": "2494000", "grossProfit": "17846000", "depreciation": "None", "totalRevenue": "43394000", "costOfRevenue": "25548000", "interestIncome": "None", "incomeBeforeTax": "-1455000", "interestExpense": "842000", "operatingIncome": "-890000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3949000", "reportedCurrency": "USD", "netInterestIncome": "-1283000", "nonInterestIncome": "None", "operatingExpenses": "15199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8700000", "sellingGeneralAndAdministrative": "7427000", "netIncomeFromContinuingOperations": "2494000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1431000", "currentDebt": "None", "investments": "None", "totalAssets": "435460000", "longTermDebt": "126000000", "shortTermDebt": "6052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19545000", "reportedCurrency": "USD", "retainedEarnings": "57096000", "totalLiabilities": "172312000", "otherCurrentAssets": "3534000", "totalCurrentAssets": "37155000", "currentLongTermDebt": "2733000", "longTermInvestments": "3824000", "shortTermInvestments": "None", "currentNetReceivables": "9869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "398305000", "currentAccountsPayable": "15638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137940000", "totalShareholderEquity": "263148000", "capitalLeaseObligations": "9207000", "otherCurrentLiabilities": "11735000", "totalCurrentLiabilities": "33425000", "otherNonCurrentLiabilities": "39000", "totalNonCurrentLiabilities": "138887000", "cashAndShortTermInvestments": "23752000", "commonStockSharesOutstanding": "143076091", "intangibleAssetsExcludingGoodwill": "19545000", "cashAndCashEquivalentsAtCarryingValue": "23752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2494000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-345000", "operatingCashflow": "337000", "capitalExpenditures": "41436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57918000", "cashflowFromInvestment": "-41268000", "stockBasedCompensation": "-10000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43394000, "cost_of_revenue": 25548000, "gross_profit": 17846000, "research_and_development": null, "selling_general_admin": 7427000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2000000, "depreciation_amortisation": 8700000, "ebitda": 6700000, "interest_expense": 842000, "interest_income": null, "other_non_operating": null, "pretax_income": -1455000, "tax_provision": -3949000, "effective_tax_rate": null, "net_income": 2494000, "net_income_continuing_ops": 2494000, "net_income_to_common": 2494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23752000, "short_term_investments": null, "net_receivables": 9869000, "inventory": null, "other_current_assets": null, "total_current_assets": 37155000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 19545000, "goodwill_and_intangibles": 19605000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 398305000, "total_assets": 435460000, "short_term_debt": 6052000, "accounts_payable": 15638000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33425000, "long_term_debt": 126000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 138887000, "total_liabilities": 172312000, "total_debt": 132052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57096000, "total_equity": 263148000, "shares_outstanding": 143076091, "operating_cash_flow": 337000, "stock_based_compensation": -10000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41436000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41268000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57918000, "free_cash_flow": 41773000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2000000", "ebitda": "6700000", "netIncome": "2494000", "grossProfit": "17846000", "depreciation": "None", "totalRevenue": "43394000", "costOfRevenue": "25548000", "interestIncome": "None", "incomeBeforeTax": "-1455000", "interestExpense": "842000", "operatingIncome": "-890000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-3949000", "reportedCurrency": "USD", "netInterestIncome": "-1283000", "nonInterestIncome": "None", "operatingExpenses": "15199000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8700000", "sellingGeneralAndAdministrative": "7427000", "netIncomeFromContinuingOperations": "2494000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1431000", "currentDebt": "None", "investments": "None", "totalAssets": "435460000", "longTermDebt": "126000000", "shortTermDebt": "6052000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "19545000", "reportedCurrency": "USD", "retainedEarnings": "57096000", "totalLiabilities": "172312000", "otherCurrentAssets": "3534000", "totalCurrentAssets": "37155000", "currentLongTermDebt": "2733000", "longTermInvestments": "3824000", "shortTermInvestments": "None", "currentNetReceivables": "9869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "398305000", "currentAccountsPayable": "15638000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "137940000", "totalShareholderEquity": "263148000", "capitalLeaseObligations": "9207000", "otherCurrentLiabilities": "11735000", "totalCurrentLiabilities": "33425000", "otherNonCurrentLiabilities": "39000", "totalNonCurrentLiabilities": "138887000", "cashAndShortTermInvestments": "23752000", "commonStockSharesOutstanding": "143076091", "intangibleAssetsExcludingGoodwill": "19545000", "cashAndCashEquivalentsAtCarryingValue": "23752000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2494000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-345000", "operatingCashflow": "337000", "capitalExpenditures": "41436000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57918000", "cashflowFromInvestment": "-41268000", "stockBasedCompensation": "-10000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 45258000, "cost_of_revenue": 25910000, "gross_profit": 19348000, "ebit": 8015999, "ebitda": 16479999, "pretax_income": 7049999, "tax_provision": 1844999, "net_income": 5205000, "net_income_to_common": 5205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6766000, "total_current_assets": 17969000, "total_assets": 383307000, "short_term_debt": 14408000, "long_term_debt": 54868000, "total_debt": 69276000, "total_liabilities": 122580000, "total_equity": 260727000, "shares_outstanding": 143201149, "goodwill_and_intangibles": 19873000 }, "cash_flow": { "operating_cash_flow": 12651000, "capital_expenditure": 29808000, "free_cash_flow": 42459000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122758, "ticker_id": 7173, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8015999", "ebitda": "16479999", "netIncome": "5205000", "grossProfit": "19348000", "depreciation": "None", "totalRevenue": "45258000", "costOfRevenue": "25910000", "interestIncome": "None", "incomeBeforeTax": "7049999", "interestExpense": "966000", "operatingIncome": "4448000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1844999", "reportedCurrency": "USD", "netInterestIncome": "-1074000", "nonInterestIncome": "None", "operatingExpenses": "14900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8464000", "sellingGeneralAndAdministrative": "6511000", "netIncomeFromContinuingOperations": "5205000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1430000", "currentDebt": "None", "investments": "None", "totalAssets": "383307000", "longTermDebt": "54868000", "shortTermDebt": "14408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "19813000", "reportedCurrency": "USD", "retainedEarnings": "54602000", "totalLiabilities": "122580000", "otherCurrentAssets": "4462000", "totalCurrentAssets": "17969000", "currentLongTermDebt": "11860000", "longTermInvestments": "4167000", "shortTermInvestments": "None", "currentNetReceivables": "6741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "365338000", "currentAccountsPayable": "25417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72967000", "totalShareholderEquity": "260727000", "capitalLeaseObligations": "6239000", "otherCurrentLiabilities": "14072000", "totalCurrentLiabilities": "53897000", "otherNonCurrentLiabilities": "3287000", "totalNonCurrentLiabilities": "68683000", "cashAndShortTermInvestments": "6766000", "commonStockSharesOutstanding": "143201149", "intangibleAssetsExcludingGoodwill": "19813000", "cashAndCashEquivalentsAtCarryingValue": "6766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5205000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-319000", "operatingCashflow": "12651000", "capitalExpenditures": "29808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3193000", "cashflowFromInvestment": "-31773000", "stockBasedCompensation": "815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8341000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45258000, "cost_of_revenue": 25910000, "gross_profit": 19348000, "research_and_development": null, "selling_general_admin": 6511000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8015999, "depreciation_amortisation": 8464000, "ebitda": 16479999, "interest_expense": 966000, "interest_income": null, "other_non_operating": null, "pretax_income": 7049999, "tax_provision": 1844999, "effective_tax_rate": null, "net_income": 5205000, "net_income_continuing_ops": 5205000, "net_income_to_common": 5205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6766000, "short_term_investments": null, "net_receivables": 6741000, "inventory": null, "other_current_assets": null, "total_current_assets": 17969000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 19813000, "goodwill_and_intangibles": 19873000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 365338000, "total_assets": 383307000, "short_term_debt": 14408000, "accounts_payable": 25417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53897000, "long_term_debt": 54868000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 68683000, "total_liabilities": 122580000, "total_debt": 69276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 54602000, "total_equity": 260727000, "shares_outstanding": 143201149, "operating_cash_flow": 12651000, "stock_based_compensation": 815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29808000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31773000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3193000, "free_cash_flow": 42459000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8015999", "ebitda": "16479999", "netIncome": "5205000", "grossProfit": "19348000", "depreciation": "None", "totalRevenue": "45258000", "costOfRevenue": "25910000", "interestIncome": "None", "incomeBeforeTax": "7049999", "interestExpense": "966000", "operatingIncome": "4448000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1844999", "reportedCurrency": "USD", "netInterestIncome": "-1074000", "nonInterestIncome": "None", "operatingExpenses": "14900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25910000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8464000", "sellingGeneralAndAdministrative": "6511000", "netIncomeFromContinuingOperations": "5205000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1430000", "currentDebt": "None", "investments": "None", "totalAssets": "383307000", "longTermDebt": "54868000", "shortTermDebt": "14408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "19813000", "reportedCurrency": "USD", "retainedEarnings": "54602000", "totalLiabilities": "122580000", "otherCurrentAssets": "4462000", "totalCurrentAssets": "17969000", "currentLongTermDebt": "11860000", "longTermInvestments": "4167000", "shortTermInvestments": "None", "currentNetReceivables": "6741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "365338000", "currentAccountsPayable": "25417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "72967000", "totalShareholderEquity": "260727000", "capitalLeaseObligations": "6239000", "otherCurrentLiabilities": "14072000", "totalCurrentLiabilities": "53897000", "otherNonCurrentLiabilities": "3287000", "totalNonCurrentLiabilities": "68683000", "cashAndShortTermInvestments": "6766000", "commonStockSharesOutstanding": "143201149", "intangibleAssetsExcludingGoodwill": "19813000", "cashAndCashEquivalentsAtCarryingValue": "6766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5205000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-319000", "operatingCashflow": "12651000", "capitalExpenditures": "29808000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3193000", "cashflowFromInvestment": "-31773000", "stockBasedCompensation": "815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8341000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 45127000, "cost_of_revenue": 31032000, "gross_profit": 14095000, "ebit": -2395000, "ebitda": 4634000, "pretax_income": -3611000, "tax_provision": 1876000, "net_income": -5487000, "net_income_to_common": -5487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29133000, "total_current_assets": 42601000, "total_assets": 382492000, "short_term_debt": 14389000, "long_term_debt": 57834000, "total_debt": 72223000, "total_liabilities": 127783000, "total_equity": 254709000, "shares_outstanding": 143035626, "goodwill_and_intangibles": 20147000 }, "cash_flow": { "operating_cash_flow": 8206000, "capital_expenditure": 33666000, "free_cash_flow": 41872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122759, "ticker_id": 7173, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2395000", "ebitda": "4634000", "netIncome": "-5487000", "grossProfit": "14095000", "depreciation": "None", "totalRevenue": "45127000", "costOfRevenue": "31032000", "interestIncome": "None", "incomeBeforeTax": "-3611000", "interestExpense": "1216000", "operatingIncome": "-2355000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1876000", "reportedCurrency": "USD", "netInterestIncome": "-1216000", "nonInterestIncome": "None", "operatingExpenses": "16450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7029000", "sellingGeneralAndAdministrative": "9044000", "netIncomeFromContinuingOperations": "-5487000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1430000", "currentDebt": "None", "investments": "None", "totalAssets": "382492000", "longTermDebt": "57834000", "shortTermDebt": "14389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "20087000", "reportedCurrency": "USD", "retainedEarnings": "49397000", "totalLiabilities": "127783000", "otherCurrentAssets": "5278000", "totalCurrentAssets": "42601000", "currentLongTermDebt": "11857000", "longTermInvestments": "2150000", "shortTermInvestments": "None", "currentNetReceivables": "8190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "339891000", "currentAccountsPayable": "27214000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76518000", "totalShareholderEquity": "254709000", "capitalLeaseObligations": "6827000", "otherCurrentLiabilities": "13878000", "totalCurrentLiabilities": "55481000", "otherNonCurrentLiabilities": "3135000", "totalNonCurrentLiabilities": "72302000", "cashAndShortTermInvestments": "29133000", "commonStockSharesOutstanding": "143035626", "intangibleAssetsExcludingGoodwill": "20087000", "cashAndCashEquivalentsAtCarryingValue": "29133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5487000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-815000", "operatingCashflow": "8206000", "capitalExpenditures": "33666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16632000", "cashflowFromInvestment": "-35814000", "stockBasedCompensation": "2365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13293000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 45127000, "cost_of_revenue": 31032000, "gross_profit": 14095000, "research_and_development": null, "selling_general_admin": 9044000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2395000, "depreciation_amortisation": 7029000, "ebitda": 4634000, "interest_expense": 1216000, "interest_income": null, "other_non_operating": null, "pretax_income": -3611000, "tax_provision": 1876000, "effective_tax_rate": null, "net_income": -5487000, "net_income_continuing_ops": -5487000, "net_income_to_common": -5487000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29133000, "short_term_investments": null, "net_receivables": 8190000, "inventory": null, "other_current_assets": null, "total_current_assets": 42601000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 20087000, "goodwill_and_intangibles": 20147000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 339891000, "total_assets": 382492000, "short_term_debt": 14389000, "accounts_payable": 27214000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 55481000, "long_term_debt": 57834000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 72302000, "total_liabilities": 127783000, "total_debt": 72223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 49397000, "total_equity": 254709000, "shares_outstanding": 143035626, "operating_cash_flow": 8206000, "stock_based_compensation": 2365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35814000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16632000, "free_cash_flow": 41872000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2395000", "ebitda": "4634000", "netIncome": "-5487000", "grossProfit": "14095000", "depreciation": "None", "totalRevenue": "45127000", "costOfRevenue": "31032000", "interestIncome": "None", "incomeBeforeTax": "-3611000", "interestExpense": "1216000", "operatingIncome": "-2355000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1876000", "reportedCurrency": "USD", "netInterestIncome": "-1216000", "nonInterestIncome": "None", "operatingExpenses": "16450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "31032000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7029000", "sellingGeneralAndAdministrative": "9044000", "netIncomeFromContinuingOperations": "-5487000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1430000", "currentDebt": "None", "investments": "None", "totalAssets": "382492000", "longTermDebt": "57834000", "shortTermDebt": "14389000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "20087000", "reportedCurrency": "USD", "retainedEarnings": "49397000", "totalLiabilities": "127783000", "otherCurrentAssets": "5278000", "totalCurrentAssets": "42601000", "currentLongTermDebt": "11857000", "longTermInvestments": "2150000", "shortTermInvestments": "None", "currentNetReceivables": "8190000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "339891000", "currentAccountsPayable": "27214000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "76518000", "totalShareholderEquity": "254709000", "capitalLeaseObligations": "6827000", "otherCurrentLiabilities": "13878000", "totalCurrentLiabilities": "55481000", "otherNonCurrentLiabilities": "3135000", "totalNonCurrentLiabilities": "72302000", "cashAndShortTermInvestments": "29133000", "commonStockSharesOutstanding": "143035626", "intangibleAssetsExcludingGoodwill": "20087000", "cashAndCashEquivalentsAtCarryingValue": "29133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5487000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-815000", "operatingCashflow": "8206000", "capitalExpenditures": "33666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16632000", "cashflowFromInvestment": "-35814000", "stockBasedCompensation": "2365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-354000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13293000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 42603000, "cost_of_revenue": 25128000, "gross_profit": 17475000, "ebit": 462000, "ebitda": 6726000, "pretax_income": -781000, "tax_provision": -317000, "net_income": -464000, "net_income_to_common": -464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40111000, "total_current_assets": 52179000, "total_assets": 354226000, "short_term_debt": 14311000, "long_term_debt": 40796000, "total_debt": 55107000, "total_liabilities": 96039000, "total_equity": 258187000, "shares_outstanding": 142711797, "goodwill_and_intangibles": 17881000 }, "cash_flow": { "operating_cash_flow": 9140000, "capital_expenditure": 11632000, "free_cash_flow": 20772000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122760, "ticker_id": 7173, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "462000", "ebitda": "6726000", "netIncome": "-464000", "grossProfit": "17475000", "depreciation": "None", "totalRevenue": "42603000", "costOfRevenue": "25128000", "interestIncome": "None", "incomeBeforeTax": "-781000", "interestExpense": "1243000", "operatingIncome": "410000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-317000", "reportedCurrency": "USD", "netInterestIncome": "-1243000", "nonInterestIncome": "None", "operatingExpenses": "17065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6264000", "sellingGeneralAndAdministrative": "8754000", "netIncomeFromContinuingOperations": "-464000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1426000", "currentDebt": "None", "investments": "None", "totalAssets": "354226000", "longTermDebt": "40796000", "shortTermDebt": "14311000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "17821000", "reportedCurrency": "USD", "retainedEarnings": "54884000", "totalLiabilities": "96039000", "otherCurrentAssets": "3233000", "totalCurrentAssets": "52179000", "currentLongTermDebt": "11857000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "302047000", "currentAccountsPayable": "16411000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "59943000", "totalShareholderEquity": "258187000", "capitalLeaseObligations": "7290000", "otherCurrentLiabilities": "10232000", "totalCurrentLiabilities": "40954000", "otherNonCurrentLiabilities": "2997000", "totalNonCurrentLiabilities": "55085000", "cashAndShortTermInvestments": "40111000", "commonStockSharesOutstanding": "142711797", "intangibleAssetsExcludingGoodwill": "17821000", "cashAndCashEquivalentsAtCarryingValue": "40111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-464000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-215000", "operatingCashflow": "9140000", "capitalExpenditures": "11632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3018000", "cashflowFromInvestment": "-11632000", "stockBasedCompensation": "1274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42603000, "cost_of_revenue": 25128000, "gross_profit": 17475000, "research_and_development": null, "selling_general_admin": 8754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 462000, "depreciation_amortisation": 6264000, "ebitda": 6726000, "interest_expense": 1243000, "interest_income": null, "other_non_operating": null, "pretax_income": -781000, "tax_provision": -317000, "effective_tax_rate": null, "net_income": -464000, "net_income_continuing_ops": -464000, "net_income_to_common": -464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40111000, "short_term_investments": null, "net_receivables": 8835000, "inventory": null, "other_current_assets": null, "total_current_assets": 52179000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 17821000, "goodwill_and_intangibles": 17881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 302047000, "total_assets": 354226000, "short_term_debt": 14311000, "accounts_payable": 16411000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40954000, "long_term_debt": 40796000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 55085000, "total_liabilities": 96039000, "total_debt": 55107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 54884000, "total_equity": 258187000, "shares_outstanding": 142711797, "operating_cash_flow": 9140000, "stock_based_compensation": 1274000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11632000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3018000, "free_cash_flow": 20772000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "462000", "ebitda": "6726000", "netIncome": "-464000", "grossProfit": "17475000", "depreciation": "None", "totalRevenue": "42603000", "costOfRevenue": "25128000", "interestIncome": "None", "incomeBeforeTax": "-781000", "interestExpense": "1243000", "operatingIncome": "410000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-317000", "reportedCurrency": "USD", "netInterestIncome": "-1243000", "nonInterestIncome": "None", "operatingExpenses": "17065000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25128000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6264000", "sellingGeneralAndAdministrative": "8754000", "netIncomeFromContinuingOperations": "-464000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1426000", "currentDebt": "None", "investments": "None", "totalAssets": "354226000", "longTermDebt": "40796000", "shortTermDebt": "14311000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "17821000", "reportedCurrency": "USD", "retainedEarnings": "54884000", "totalLiabilities": "96039000", "otherCurrentAssets": "3233000", "totalCurrentAssets": "52179000", "currentLongTermDebt": "11857000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "8835000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "302047000", "currentAccountsPayable": "16411000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "59943000", "totalShareholderEquity": "258187000", "capitalLeaseObligations": "7290000", "otherCurrentLiabilities": "10232000", "totalCurrentLiabilities": "40954000", "otherNonCurrentLiabilities": "2997000", "totalNonCurrentLiabilities": "55085000", "cashAndShortTermInvestments": "40111000", "commonStockSharesOutstanding": "142711797", "intangibleAssetsExcludingGoodwill": "17821000", "cashAndCashEquivalentsAtCarryingValue": "40111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-464000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-215000", "operatingCashflow": "9140000", "capitalExpenditures": "11632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3018000", "cashflowFromInvestment": "-11632000", "stockBasedCompensation": "1274000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 27694000, "cost_of_revenue": 22867000, "gross_profit": 4827000, "ebit": -9739000, "ebitda": -3529000, "pretax_income": -10731000, "tax_provision": -2279000, "net_income": -8452000, "net_income_to_common": -8452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45621000, "total_current_assets": 57224000, "total_assets": 349015000, "short_term_debt": 13978000, "long_term_debt": 43763000, "total_debt": 57741000, "total_liabilities": 91598000, "total_equity": 257417000, "shares_outstanding": 142711797, "goodwill_and_intangibles": 18113000 }, "cash_flow": { "operating_cash_flow": 724000, "capital_expenditure": 8989000, "free_cash_flow": 9713000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122761, "ticker_id": 7173, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9739000", "ebitda": "-3529000", "netIncome": "-8452000", "grossProfit": "4827000", "depreciation": "None", "totalRevenue": "27694000", "costOfRevenue": "22867000", "interestIncome": "None", "incomeBeforeTax": "-10731000", "interestExpense": "992000", "operatingIncome": "-9821000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2279000", "reportedCurrency": "USD", "netInterestIncome": "-992000", "nonInterestIncome": "None", "operatingExpenses": "14648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6210000", "sellingGeneralAndAdministrative": "8084000", "netIncomeFromContinuingOperations": "-8452000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1426000", "currentDebt": "None", "investments": "None", "totalAssets": "349015000", "longTermDebt": "43763000", "shortTermDebt": "13978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18053000", "reportedCurrency": "USD", "retainedEarnings": "55348000", "totalLiabilities": "91598000", "otherCurrentAssets": "3390000", "totalCurrentAssets": "57224000", "currentLongTermDebt": "11853000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "8213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291792000", "currentAccountsPayable": "8856000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62915000", "totalShareholderEquity": "257417000", "capitalLeaseObligations": "7299000", "otherCurrentLiabilities": "10694000", "totalCurrentLiabilities": "33528000", "otherNonCurrentLiabilities": "2795000", "totalNonCurrentLiabilities": "58070000", "cashAndShortTermInvestments": "45621000", "commonStockSharesOutstanding": "142711797", "intangibleAssetsExcludingGoodwill": "18053000", "cashAndCashEquivalentsAtCarryingValue": "45621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8452000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "472000", "operatingCashflow": "724000", "capitalExpenditures": "8989000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2087000", "cashflowFromInvestment": "-8061999", "stockBasedCompensation": "1343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 27694000, "cost_of_revenue": 22867000, "gross_profit": 4827000, "research_and_development": null, "selling_general_admin": 8084000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9739000, "depreciation_amortisation": 6210000, "ebitda": -3529000, "interest_expense": 992000, "interest_income": null, "other_non_operating": null, "pretax_income": -10731000, "tax_provision": -2279000, "effective_tax_rate": null, "net_income": -8452000, "net_income_continuing_ops": -8452000, "net_income_to_common": -8452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45621000, "short_term_investments": null, "net_receivables": 8213000, "inventory": null, "other_current_assets": null, "total_current_assets": 57224000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 18053000, "goodwill_and_intangibles": 18113000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 291792000, "total_assets": 349015000, "short_term_debt": 13978000, "accounts_payable": 8856000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33528000, "long_term_debt": 43763000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 58070000, "total_liabilities": 91598000, "total_debt": 57741000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 55348000, "total_equity": 257417000, "shares_outstanding": 142711797, "operating_cash_flow": 724000, "stock_based_compensation": 1343000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8989000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8061999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2087000, "free_cash_flow": 9713000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-9739000", "ebitda": "-3529000", "netIncome": "-8452000", "grossProfit": "4827000", "depreciation": "None", "totalRevenue": "27694000", "costOfRevenue": "22867000", "interestIncome": "None", "incomeBeforeTax": "-10731000", "interestExpense": "992000", "operatingIncome": "-9821000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-2279000", "reportedCurrency": "USD", "netInterestIncome": "-992000", "nonInterestIncome": "None", "operatingExpenses": "14648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "22867000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6210000", "sellingGeneralAndAdministrative": "8084000", "netIncomeFromContinuingOperations": "-8452000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1426000", "currentDebt": "None", "investments": "None", "totalAssets": "349015000", "longTermDebt": "43763000", "shortTermDebt": "13978000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "18053000", "reportedCurrency": "USD", "retainedEarnings": "55348000", "totalLiabilities": "91598000", "otherCurrentAssets": "3390000", "totalCurrentAssets": "57224000", "currentLongTermDebt": "11853000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "8213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "291792000", "currentAccountsPayable": "8856000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62915000", "totalShareholderEquity": "257417000", "capitalLeaseObligations": "7299000", "otherCurrentLiabilities": "10694000", "totalCurrentLiabilities": "33528000", "otherNonCurrentLiabilities": "2795000", "totalNonCurrentLiabilities": "58070000", "cashAndShortTermInvestments": "45621000", "commonStockSharesOutstanding": "142711797", "intangibleAssetsExcludingGoodwill": "18053000", "cashAndCashEquivalentsAtCarryingValue": "45621000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8452000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "472000", "operatingCashflow": "724000", "capitalExpenditures": "8989000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2087000", "cashflowFromInvestment": "-8061999", "stockBasedCompensation": "1343000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6322000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 65917000, "cost_of_revenue": 26591000, "gross_profit": 39326000, "ebit": 22848000, "ebitda": 28896000, "pretax_income": 21013000, "tax_provision": 3965000, "net_income": 17048000, "net_income_to_common": 17048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54973000, "total_current_assets": 79276000, "total_assets": 374118000, "short_term_debt": 11396000, "long_term_debt": 46719000, "total_debt": 58115000, "total_liabilities": 98781000, "total_equity": 275337000, "shares_outstanding": 142620000, "goodwill_and_intangibles": 18460000 }, "cash_flow": { "operating_cash_flow": 28586000, "capital_expenditure": 12570000, "free_cash_flow": 41156000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122763, "ticker_id": 7173, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22848000", "ebitda": "28896000", "netIncome": "17048000", "grossProfit": "39326000", "depreciation": "None", "totalRevenue": "65917000", "costOfRevenue": "26591000", "interestIncome": "None", "incomeBeforeTax": "21013000", "interestExpense": "1835000", "operatingIncome": "22708000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3965000", "reportedCurrency": "USD", "netInterestIncome": "-1835000", "nonInterestIncome": "None", "operatingExpenses": "16618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6048000", "sellingGeneralAndAdministrative": "10037000", "netIncomeFromContinuingOperations": "17048000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1425000", "currentDebt": "None", "investments": "None", "totalAssets": "374118000", "longTermDebt": "46719000", "shortTermDebt": "11396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "18400000", "reportedCurrency": "USD", "retainedEarnings": "63800000", "totalLiabilities": "98781000", "otherCurrentAssets": "5086000", "totalCurrentAssets": "79276000", "currentLongTermDebt": "10868000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294842000", "currentAccountsPayable": "10154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62022000", "totalShareholderEquity": "275337000", "capitalLeaseObligations": "4435000", "otherCurrentLiabilities": "15763000", "totalCurrentLiabilities": "38897000", "otherNonCurrentLiabilities": "3032000", "totalNonCurrentLiabilities": "59884000", "cashAndShortTermInvestments": "54973000", "commonStockSharesOutstanding": "142620000", "intangibleAssetsExcludingGoodwill": "18400000", "cashAndCashEquivalentsAtCarryingValue": "54973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17048000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28586000", "capitalExpenditures": "12570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3328000", "cashflowFromInvestment": "-12574000", "stockBasedCompensation": "4277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 65917000, "cost_of_revenue": 26591000, "gross_profit": 39326000, "research_and_development": null, "selling_general_admin": 10037000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22848000, "depreciation_amortisation": 6048000, "ebitda": 28896000, "interest_expense": 1835000, "interest_income": null, "other_non_operating": null, "pretax_income": 21013000, "tax_provision": 3965000, "effective_tax_rate": null, "net_income": 17048000, "net_income_continuing_ops": 17048000, "net_income_to_common": 17048000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 54973000, "short_term_investments": null, "net_receivables": 19217000, "inventory": null, "other_current_assets": null, "total_current_assets": 79276000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 18400000, "goodwill_and_intangibles": 18460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 294842000, "total_assets": 374118000, "short_term_debt": 11396000, "accounts_payable": 10154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 38897000, "long_term_debt": 46719000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 59884000, "total_liabilities": 98781000, "total_debt": 58115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 63800000, "total_equity": 275337000, "shares_outstanding": 142620000, "operating_cash_flow": 28586000, "stock_based_compensation": 4277000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12570000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12574000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3328000, "free_cash_flow": 41156000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22848000", "ebitda": "28896000", "netIncome": "17048000", "grossProfit": "39326000", "depreciation": "None", "totalRevenue": "65917000", "costOfRevenue": "26591000", "interestIncome": "None", "incomeBeforeTax": "21013000", "interestExpense": "1835000", "operatingIncome": "22708000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3965000", "reportedCurrency": "USD", "netInterestIncome": "-1835000", "nonInterestIncome": "None", "operatingExpenses": "16618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6048000", "sellingGeneralAndAdministrative": "10037000", "netIncomeFromContinuingOperations": "17048000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1425000", "currentDebt": "None", "investments": "None", "totalAssets": "374118000", "longTermDebt": "46719000", "shortTermDebt": "11396000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "18400000", "reportedCurrency": "USD", "retainedEarnings": "63800000", "totalLiabilities": "98781000", "otherCurrentAssets": "5086000", "totalCurrentAssets": "79276000", "currentLongTermDebt": "10868000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "294842000", "currentAccountsPayable": "10154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "62022000", "totalShareholderEquity": "275337000", "capitalLeaseObligations": "4435000", "otherCurrentLiabilities": "15763000", "totalCurrentLiabilities": "38897000", "otherNonCurrentLiabilities": "3032000", "totalNonCurrentLiabilities": "59884000", "cashAndShortTermInvestments": "54973000", "commonStockSharesOutstanding": "142620000", "intangibleAssetsExcludingGoodwill": "18400000", "cashAndCashEquivalentsAtCarryingValue": "54973000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17048000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28586000", "capitalExpenditures": "12570000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3328000", "cashflowFromInvestment": "-12574000", "stockBasedCompensation": "4277000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6048000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 43338000, "cost_of_revenue": 27739000, "gross_profit": 15599000, "ebit": 918000, "ebitda": 6741000, "pretax_income": -368000, "tax_provision": 344000, "net_income": -712000, "net_income_to_common": -712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42285000, "total_current_assets": 71147000, "total_assets": 361972000, "short_term_debt": 10393000, "long_term_debt": 49685000, "total_debt": 60078000, "total_liabilities": 106651000, "total_equity": 255321000, "shares_outstanding": 142069697, "goodwill_and_intangibles": 17932000 }, "cash_flow": { "operating_cash_flow": 193000, "capital_expenditure": 18778000, "free_cash_flow": 18971000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122764, "ticker_id": 7173, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "918000", "ebitda": "6741000", "netIncome": "-712000", "grossProfit": "15599000", "depreciation": "None", "totalRevenue": "43338000", "costOfRevenue": "27739000", "interestIncome": "None", "incomeBeforeTax": "-368000", "interestExpense": "1286000", "operatingIncome": "868000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "344000", "reportedCurrency": "USD", "netInterestIncome": "-1286000", "nonInterestIncome": "None", "operatingExpenses": "14731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5823000", "sellingGeneralAndAdministrative": "8737000", "netIncomeFromContinuingOperations": "-712000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1422000", "currentDebt": "None", "investments": "None", "totalAssets": "361972000", "longTermDebt": "49685000", "shortTermDebt": "10393000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "17872000", "reportedCurrency": "USD", "retainedEarnings": "46752000", "totalLiabilities": "106651000", "otherCurrentAssets": "6372000", "totalCurrentAssets": "71147000", "currentLongTermDebt": "9874000", "longTermInvestments": "None", "shortTermInvestments": "766000", "currentNetReceivables": "22490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290825000", "currentAccountsPayable": "11864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64110000", "totalShareholderEquity": "255321000", "capitalLeaseObligations": "4551000", "otherCurrentLiabilities": "20671000", "totalCurrentLiabilities": "42928000", "otherNonCurrentLiabilities": "3893000", "totalNonCurrentLiabilities": "63723000", "cashAndShortTermInvestments": "42285000", "commonStockSharesOutstanding": "142069697", "intangibleAssetsExcludingGoodwill": "17872000", "cashAndCashEquivalentsAtCarryingValue": "42285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "526000", "operatingCashflow": "193000", "capitalExpenditures": "18778000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2407000", "cashflowFromInvestment": "-18769000", "stockBasedCompensation": "2098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5823000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43338000, "cost_of_revenue": 27739000, "gross_profit": 15599000, "research_and_development": null, "selling_general_admin": 8737000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 918000, "depreciation_amortisation": 5823000, "ebitda": 6741000, "interest_expense": 1286000, "interest_income": null, "other_non_operating": null, "pretax_income": -368000, "tax_provision": 344000, "effective_tax_rate": null, "net_income": -712000, "net_income_continuing_ops": -712000, "net_income_to_common": -712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42285000, "short_term_investments": 766000, "net_receivables": 22490000, "inventory": null, "other_current_assets": null, "total_current_assets": 71147000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 17872000, "goodwill_and_intangibles": 17932000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 290825000, "total_assets": 361972000, "short_term_debt": 10393000, "accounts_payable": 11864000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 42928000, "long_term_debt": 49685000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 63723000, "total_liabilities": 106651000, "total_debt": 60078000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 46752000, "total_equity": 255321000, "shares_outstanding": 142069697, "operating_cash_flow": 193000, "stock_based_compensation": 2098000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18778000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18769000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2407000, "free_cash_flow": 18971000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "918000", "ebitda": "6741000", "netIncome": "-712000", "grossProfit": "15599000", "depreciation": "None", "totalRevenue": "43338000", "costOfRevenue": "27739000", "interestIncome": "None", "incomeBeforeTax": "-368000", "interestExpense": "1286000", "operatingIncome": "868000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "344000", "reportedCurrency": "USD", "netInterestIncome": "-1286000", "nonInterestIncome": "None", "operatingExpenses": "14731000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "27739000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5823000", "sellingGeneralAndAdministrative": "8737000", "netIncomeFromContinuingOperations": "-712000" }, "balance": { "goodwill": "60000", "inventory": "None", "commonStock": "1422000", "currentDebt": "None", "investments": "None", "totalAssets": "361972000", "longTermDebt": "49685000", "shortTermDebt": "10393000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "17872000", "reportedCurrency": "USD", "retainedEarnings": "46752000", "totalLiabilities": "106651000", "otherCurrentAssets": "6372000", "totalCurrentAssets": "71147000", "currentLongTermDebt": "9874000", "longTermInvestments": "None", "shortTermInvestments": "766000", "currentNetReceivables": "22490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "290825000", "currentAccountsPayable": "11864000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "64110000", "totalShareholderEquity": "255321000", "capitalLeaseObligations": "4551000", "otherCurrentLiabilities": "20671000", "totalCurrentLiabilities": "42928000", "otherNonCurrentLiabilities": "3893000", "totalNonCurrentLiabilities": "63723000", "cashAndShortTermInvestments": "42285000", "commonStockSharesOutstanding": "142069697", "intangibleAssetsExcludingGoodwill": "17872000", "cashAndCashEquivalentsAtCarryingValue": "42285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-712000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "526000", "operatingCashflow": "193000", "capitalExpenditures": "18778000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2407000", "cashflowFromInvestment": "-18769000", "stockBasedCompensation": "2098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-397000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5823000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 38787000, "cost_of_revenue": 20969000, "gross_profit": 17818000, "ebit": 3428000, "ebitda": 8862000, "pretax_income": 2263000, "tax_provision": 413000, "net_income": 1850000, "net_income_to_common": 1850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 63277000, "total_current_assets": 76619000, "total_assets": 354689000, "short_term_debt": 9332000, "long_term_debt": 52651000, "total_debt": 61983000, "total_liabilities": 100359000, "total_equity": 254330000, "shares_outstanding": 142369219, "goodwill_and_intangibles": 18178000 }, "cash_flow": { "operating_cash_flow": 14292000, "capital_expenditure": 21986000, "free_cash_flow": 36278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122765, "ticker_id": 7173, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3428000", "ebitda": "8862000", "netIncome": "1850000", "grossProfit": "17818000", "depreciation": "None", "totalRevenue": "38787000", "costOfRevenue": "20969000", "interestIncome": "None", "incomeBeforeTax": "2263000", "interestExpense": "1165000", "operatingIncome": "2368000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "413000", "reportedCurrency": "USD", "netInterestIncome": "-1165000", "nonInterestIncome": "None", "operatingExpenses": "15450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5434000", "sellingGeneralAndAdministrative": "9427000", "netIncomeFromContinuingOperations": "1850000" }, "balance": { "goodwill": "60000", "inventory": "-766000", "commonStock": "1420000", "currentDebt": "None", "investments": "None", "totalAssets": "354689000", "longTermDebt": "52651000", "shortTermDebt": "9332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "18118000", "reportedCurrency": "USD", "retainedEarnings": "47464000", "totalLiabilities": "100359000", "otherCurrentAssets": "3575000", "totalCurrentAssets": "76619000", "currentLongTermDebt": "8878000", "longTermInvestments": "None", "shortTermInvestments": "766000", "currentNetReceivables": "9767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278070000", "currentAccountsPayable": "12323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "66048000", "totalShareholderEquity": "254330000", "capitalLeaseObligations": "4519000", "otherCurrentLiabilities": "12127000", "totalCurrentLiabilities": "33782000", "otherNonCurrentLiabilities": "3860000", "totalNonCurrentLiabilities": "66577000", "cashAndShortTermInvestments": "63277000", "commonStockSharesOutstanding": "142369219", "intangibleAssetsExcludingGoodwill": "18118000", "cashAndCashEquivalentsAtCarryingValue": "63277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1850000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "209000", "operatingCashflow": "14292000", "capitalExpenditures": "21986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2020000", "cashflowFromInvestment": "-22786000", "stockBasedCompensation": "2241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38787000, "cost_of_revenue": 20969000, "gross_profit": 17818000, "research_and_development": null, "selling_general_admin": 9427000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3428000, "depreciation_amortisation": 5434000, "ebitda": 8862000, "interest_expense": 1165000, "interest_income": null, "other_non_operating": null, "pretax_income": 2263000, "tax_provision": 413000, "effective_tax_rate": null, "net_income": 1850000, "net_income_continuing_ops": 1850000, "net_income_to_common": 1850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 63277000, "short_term_investments": 766000, "net_receivables": 9767000, "inventory": -766000, "other_current_assets": null, "total_current_assets": 76619000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 18118000, "goodwill_and_intangibles": 18178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 278070000, "total_assets": 354689000, "short_term_debt": 9332000, "accounts_payable": 12323000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 33782000, "long_term_debt": 52651000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 66577000, "total_liabilities": 100359000, "total_debt": 61983000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47464000, "total_equity": 254330000, "shares_outstanding": 142369219, "operating_cash_flow": 14292000, "stock_based_compensation": 2241000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21986000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22786000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2020000, "free_cash_flow": 36278000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3428000", "ebitda": "8862000", "netIncome": "1850000", "grossProfit": "17818000", "depreciation": "None", "totalRevenue": "38787000", "costOfRevenue": "20969000", "interestIncome": "None", "incomeBeforeTax": "2263000", "interestExpense": "1165000", "operatingIncome": "2368000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "413000", "reportedCurrency": "USD", "netInterestIncome": "-1165000", "nonInterestIncome": "None", "operatingExpenses": "15450000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5434000", "sellingGeneralAndAdministrative": "9427000", "netIncomeFromContinuingOperations": "1850000" }, "balance": { "goodwill": "60000", "inventory": "-766000", "commonStock": "1420000", "currentDebt": "None", "investments": "None", "totalAssets": "354689000", "longTermDebt": "52651000", "shortTermDebt": "9332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "18118000", "reportedCurrency": "USD", "retainedEarnings": "47464000", "totalLiabilities": "100359000", "otherCurrentAssets": "3575000", "totalCurrentAssets": "76619000", "currentLongTermDebt": "8878000", "longTermInvestments": "None", "shortTermInvestments": "766000", "currentNetReceivables": "9767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "278070000", "currentAccountsPayable": "12323000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "66048000", "totalShareholderEquity": "254330000", "capitalLeaseObligations": "4519000", "otherCurrentLiabilities": "12127000", "totalCurrentLiabilities": "33782000", "otherNonCurrentLiabilities": "3860000", "totalNonCurrentLiabilities": "66577000", "cashAndShortTermInvestments": "63277000", "commonStockSharesOutstanding": "142369219", "intangibleAssetsExcludingGoodwill": "18118000", "cashAndCashEquivalentsAtCarryingValue": "63277000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1850000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "209000", "operatingCashflow": "14292000", "capitalExpenditures": "21986000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2020000", "cashflowFromInvestment": "-22786000", "stockBasedCompensation": "2241000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5434000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 46807000, "cost_of_revenue": 25421000, "gross_profit": 21386000, "ebit": 7608000, "ebitda": 12974000, "pretax_income": 5536000, "tax_provision": 737000, "net_income": 4799000, "net_income_to_common": 4799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73811000, "total_current_assets": 90175000, "total_assets": 350238000, "short_term_debt": 8332000, "long_term_debt": 55614000, "total_debt": 63946000, "total_liabilities": 99999000, "total_equity": 250239000, "shares_outstanding": 141986189, "goodwill_and_intangibles": 18421000 }, "cash_flow": { "operating_cash_flow": 21466000, "capital_expenditure": 17685000, "free_cash_flow": 39151000, "dividends_paid": 1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122766, "ticker_id": 7173, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7608000", "ebitda": "12974000", "netIncome": "4799000", "grossProfit": "21386000", "depreciation": "None", "totalRevenue": "46807000", "costOfRevenue": "25421000", "interestIncome": "None", "incomeBeforeTax": "5536000", "interestExpense": "2072000", "operatingIncome": "7469000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "737000", "reportedCurrency": "USD", "netInterestIncome": "-2072000", "nonInterestIncome": "None", "operatingExpenses": "13917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5366000", "sellingGeneralAndAdministrative": "8334000", "netIncomeFromContinuingOperations": "4799000" }, "balance": { "goodwill": "60000", "inventory": "-785000", "commonStock": "1420000", "currentDebt": "None", "investments": "None", "totalAssets": "350238000", "longTermDebt": "55614000", "shortTermDebt": "8332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "18361000", "reportedCurrency": "USD", "retainedEarnings": "45614000", "totalLiabilities": "99999000", "otherCurrentAssets": "3612000", "totalCurrentAssets": "90175000", "currentLongTermDebt": "7886000", "longTermInvestments": "None", "shortTermInvestments": "785000", "currentNetReceivables": "12752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "260063000", "currentAccountsPayable": "7916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68089000", "totalShareholderEquity": "250239000", "capitalLeaseObligations": "4589000", "otherCurrentLiabilities": "12789000", "totalCurrentLiabilities": "29350000", "otherNonCurrentLiabilities": "4992000", "totalNonCurrentLiabilities": "70649000", "cashAndShortTermInvestments": "73811000", "commonStockSharesOutstanding": "141986189", "intangibleAssetsExcludingGoodwill": "18361000", "cashAndCashEquivalentsAtCarryingValue": "73811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4799000", "profitLoss": "None", "dividendPayout": "1", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21466000", "capitalExpenditures": "17685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3276000", "cashflowFromInvestment": "-17683000", "stockBasedCompensation": "2323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5469000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46807000, "cost_of_revenue": 25421000, "gross_profit": 21386000, "research_and_development": null, "selling_general_admin": 8334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7608000, "depreciation_amortisation": 5366000, "ebitda": 12974000, "interest_expense": 2072000, "interest_income": null, "other_non_operating": null, "pretax_income": 5536000, "tax_provision": 737000, "effective_tax_rate": null, "net_income": 4799000, "net_income_continuing_ops": 4799000, "net_income_to_common": 4799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73811000, "short_term_investments": 785000, "net_receivables": 12752000, "inventory": -785000, "other_current_assets": null, "total_current_assets": 90175000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 18361000, "goodwill_and_intangibles": 18421000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 260063000, "total_assets": 350238000, "short_term_debt": 8332000, "accounts_payable": 7916000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 29350000, "long_term_debt": 55614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 70649000, "total_liabilities": 99999000, "total_debt": 63946000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 45614000, "total_equity": 250239000, "shares_outstanding": 141986189, "operating_cash_flow": 21466000, "stock_based_compensation": 2323000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17683000, "dividends_paid": 1, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3276000, "free_cash_flow": 39151000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7608000", "ebitda": "12974000", "netIncome": "4799000", "grossProfit": "21386000", "depreciation": "None", "totalRevenue": "46807000", "costOfRevenue": "25421000", "interestIncome": "None", "incomeBeforeTax": "5536000", "interestExpense": "2072000", "operatingIncome": "7469000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "737000", "reportedCurrency": "USD", "netInterestIncome": "-2072000", "nonInterestIncome": "None", "operatingExpenses": "13917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25421000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5366000", "sellingGeneralAndAdministrative": "8334000", "netIncomeFromContinuingOperations": "4799000" }, "balance": { "goodwill": "60000", "inventory": "-785000", "commonStock": "1420000", "currentDebt": "None", "investments": "None", "totalAssets": "350238000", "longTermDebt": "55614000", "shortTermDebt": "8332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "18361000", "reportedCurrency": "USD", "retainedEarnings": "45614000", "totalLiabilities": "99999000", "otherCurrentAssets": "3612000", "totalCurrentAssets": "90175000", "currentLongTermDebt": "7886000", "longTermInvestments": "None", "shortTermInvestments": "785000", "currentNetReceivables": "12752000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "260063000", "currentAccountsPayable": "7916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "68089000", "totalShareholderEquity": "250239000", "capitalLeaseObligations": "4589000", "otherCurrentLiabilities": "12789000", "totalCurrentLiabilities": "29350000", "otherNonCurrentLiabilities": "4992000", "totalNonCurrentLiabilities": "70649000", "cashAndShortTermInvestments": "73811000", "commonStockSharesOutstanding": "141986189", "intangibleAssetsExcludingGoodwill": "18361000", "cashAndCashEquivalentsAtCarryingValue": "73811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4799000", "profitLoss": "None", "dividendPayout": "1", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21466000", "capitalExpenditures": "17685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3276000", "cashflowFromInvestment": "-17683000", "stockBasedCompensation": "2323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-122000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5469000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 55688000, "cost_of_revenue": 25662000, "gross_profit": 30026000, "ebit": 16832000, "ebitda": 22279000, "pretax_income": 15742000, "tax_provision": 2808000, "net_income": 12934000, "net_income_to_common": 12934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73304000, "total_current_assets": 107388000, "total_assets": 345611000, "short_term_debt": 8344000, "long_term_debt": 57586000, "total_debt": 65930000, "total_liabilities": 102376000, "total_equity": 243235000, "shares_outstanding": 142299875, "goodwill_and_intangibles": 15026000 }, "cash_flow": { "operating_cash_flow": 13510000, "capital_expenditure": 15818000, "free_cash_flow": 29328000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122768, "ticker_id": 7173, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16832000", "ebitda": "22279000", "netIncome": "12934000", "grossProfit": "30026000", "depreciation": "None", "totalRevenue": "55688000", "costOfRevenue": "25662000", "interestIncome": "None", "incomeBeforeTax": "15742000", "interestExpense": "1295000", "operatingIncome": "16781000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2808000", "reportedCurrency": "USD", "netInterestIncome": "-1295000", "nonInterestIncome": "None", "operatingExpenses": "13245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5447000", "sellingGeneralAndAdministrative": "7848000", "netIncomeFromContinuingOperations": "12934000" }, "balance": { "goodwill": "60000", "inventory": "1013000", "commonStock": "1416000", "currentDebt": "None", "investments": "None", "totalAssets": "345611000", "longTermDebt": "57586000", "shortTermDebt": "8344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "14966000", "reportedCurrency": "USD", "retainedEarnings": "40815000", "totalLiabilities": "102376000", "otherCurrentAssets": "5854000", "totalCurrentAssets": "107388000", "currentLongTermDebt": "7884000", "longTermInvestments": "None", "shortTermInvestments": "991000", "currentNetReceivables": "28230000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238223000", "currentAccountsPayable": "6115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70160000", "totalShareholderEquity": "243235000", "capitalLeaseObligations": "4690000", "otherCurrentLiabilities": "14674000", "totalCurrentLiabilities": "30235000", "otherNonCurrentLiabilities": "4528000", "totalNonCurrentLiabilities": "72141000", "cashAndShortTermInvestments": "73304000", "commonStockSharesOutstanding": "142299875", "intangibleAssetsExcludingGoodwill": "14966000", "cashAndCashEquivalentsAtCarryingValue": "73304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12934000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13510000", "capitalExpenditures": "15818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2018000", "cashflowFromInvestment": "-15817000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5327000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 55688000, "cost_of_revenue": 25662000, "gross_profit": 30026000, "research_and_development": null, "selling_general_admin": 7848000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16832000, "depreciation_amortisation": 5447000, "ebitda": 22279000, "interest_expense": 1295000, "interest_income": null, "other_non_operating": null, "pretax_income": 15742000, "tax_provision": 2808000, "effective_tax_rate": null, "net_income": 12934000, "net_income_continuing_ops": 12934000, "net_income_to_common": 12934000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73304000, "short_term_investments": 991000, "net_receivables": 28230000, "inventory": 1013000, "other_current_assets": null, "total_current_assets": 107388000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 14966000, "goodwill_and_intangibles": 15026000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 238223000, "total_assets": 345611000, "short_term_debt": 8344000, "accounts_payable": 6115000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30235000, "long_term_debt": 57586000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 72141000, "total_liabilities": 102376000, "total_debt": 65930000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 40815000, "total_equity": 243235000, "shares_outstanding": 142299875, "operating_cash_flow": 13510000, "stock_based_compensation": 2500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15817000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2018000, "free_cash_flow": 29328000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16832000", "ebitda": "22279000", "netIncome": "12934000", "grossProfit": "30026000", "depreciation": "None", "totalRevenue": "55688000", "costOfRevenue": "25662000", "interestIncome": "None", "incomeBeforeTax": "15742000", "interestExpense": "1295000", "operatingIncome": "16781000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2808000", "reportedCurrency": "USD", "netInterestIncome": "-1295000", "nonInterestIncome": "None", "operatingExpenses": "13245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5447000", "sellingGeneralAndAdministrative": "7848000", "netIncomeFromContinuingOperations": "12934000" }, "balance": { "goodwill": "60000", "inventory": "1013000", "commonStock": "1416000", "currentDebt": "None", "investments": "None", "totalAssets": "345611000", "longTermDebt": "57586000", "shortTermDebt": "8344000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "14966000", "reportedCurrency": "USD", "retainedEarnings": "40815000", "totalLiabilities": "102376000", "otherCurrentAssets": "5854000", "totalCurrentAssets": "107388000", "currentLongTermDebt": "7884000", "longTermInvestments": "None", "shortTermInvestments": "991000", "currentNetReceivables": "28230000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "238223000", "currentAccountsPayable": "6115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "70160000", "totalShareholderEquity": "243235000", "capitalLeaseObligations": "4690000", "otherCurrentLiabilities": "14674000", "totalCurrentLiabilities": "30235000", "otherNonCurrentLiabilities": "4528000", "totalNonCurrentLiabilities": "72141000", "cashAndShortTermInvestments": "73304000", "commonStockSharesOutstanding": "142299875", "intangibleAssetsExcludingGoodwill": "14966000", "cashAndCashEquivalentsAtCarryingValue": "73304000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12934000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13510000", "capitalExpenditures": "15818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2018000", "cashflowFromInvestment": "-15817000", "stockBasedCompensation": "2500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5327000", "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": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "income_statement": { "revenue": 53256000, "cost_of_revenue": 25426000, "gross_profit": 27830000, "ebit": 13647000, "ebitda": 18898000, "pretax_income": 12936000, "tax_provision": 11933000, "net_income": 1003000, "net_income_to_common": 1003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77630000, "total_current_assets": 108282000, "total_assets": 336340000, "short_term_debt": 8356000, "long_term_debt": 59560000, "total_debt": 67916000, "total_liabilities": 108539000, "total_equity": 227801000, "shares_outstanding": 142045498, "goodwill_and_intangibles": 15269000 }, "cash_flow": { "operating_cash_flow": 17915000, "capital_expenditure": 16310000, "free_cash_flow": 34225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 122769, "ticker_id": 7173, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:07:39.199207+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13647000", "ebitda": "18898000", "netIncome": "1003000", "grossProfit": "27830000", "depreciation": "None", "totalRevenue": "53256000", "costOfRevenue": "25426000", "interestIncome": "None", "incomeBeforeTax": "12936000", "interestExpense": "711000", "operatingIncome": "13557000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11933000", "reportedCurrency": "USD", "netInterestIncome": "-711000", "nonInterestIncome": "None", "operatingExpenses": "14273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5251000", "sellingGeneralAndAdministrative": "8745000", "netIncomeFromContinuingOperations": "1003000" }, "balance": { "goodwill": "60000", "inventory": "1004000", "commonStock": "1416000", "currentDebt": "None", "investments": "None", "totalAssets": "336340000", "longTermDebt": "59560000", "shortTermDebt": "8356000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "15209000", "reportedCurrency": "USD", "retainedEarnings": "27881000", "totalLiabilities": "108539000", "otherCurrentAssets": "6837000", "totalCurrentAssets": "108282000", "currentLongTermDebt": "7880000", "longTermInvestments": "None", "shortTermInvestments": "1004000", "currentNetReceivables": "23815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "228058000", "currentAccountsPayable": "5027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "199436000", "shortLongTermDebtTotal": "72198000", "totalShareholderEquity": "227801000", "capitalLeaseObligations": "4758000", "otherCurrentLiabilities": "21606000", "totalCurrentLiabilities": "34989000", "otherNonCurrentLiabilities": "4013000", "totalNonCurrentLiabilities": "73550000", "cashAndShortTermInvestments": "77630000", "commonStockSharesOutstanding": "142045498", "intangibleAssetsExcludingGoodwill": "15209000", "cashAndCashEquivalentsAtCarryingValue": "77630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1003000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17915000", "capitalExpenditures": "16310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2018000", "cashflowFromInvestment": "-16309000", "stockBasedCompensation": "1725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 53256000, "cost_of_revenue": 25426000, "gross_profit": 27830000, "research_and_development": null, "selling_general_admin": 8745000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13647000, "depreciation_amortisation": 5251000, "ebitda": 18898000, "interest_expense": 711000, "interest_income": null, "other_non_operating": null, "pretax_income": 12936000, "tax_provision": 11933000, "effective_tax_rate": null, "net_income": 1003000, "net_income_continuing_ops": 1003000, "net_income_to_common": 1003000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77630000, "short_term_investments": 1004000, "net_receivables": 23815000, "inventory": 1004000, "other_current_assets": null, "total_current_assets": 108282000, "net_ppe": null, "goodwill": 60000, "intangible_assets": 15209000, "goodwill_and_intangibles": 15269000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 228058000, "total_assets": 336340000, "short_term_debt": 8356000, "accounts_payable": 5027000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 34989000, "long_term_debt": 59560000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 73550000, "total_liabilities": 108539000, "total_debt": 67916000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 27881000, "total_equity": 227801000, "shares_outstanding": 142045498, "operating_cash_flow": 17915000, "stock_based_compensation": 1725000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2018000, "free_cash_flow": 34225000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13647000", "ebitda": "18898000", "netIncome": "1003000", "grossProfit": "27830000", "depreciation": "None", "totalRevenue": "53256000", "costOfRevenue": "25426000", "interestIncome": "None", "incomeBeforeTax": "12936000", "interestExpense": "711000", "operatingIncome": "13557000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11933000", "reportedCurrency": "USD", "netInterestIncome": "-711000", "nonInterestIncome": "None", "operatingExpenses": "14273000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "25426000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5251000", "sellingGeneralAndAdministrative": "8745000", "netIncomeFromContinuingOperations": "1003000" }, "balance": { "goodwill": "60000", "inventory": "1004000", "commonStock": "1416000", "currentDebt": "None", "investments": "None", "totalAssets": "336340000", "longTermDebt": "59560000", "shortTermDebt": "8356000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "15209000", "reportedCurrency": "USD", "retainedEarnings": "27881000", "totalLiabilities": "108539000", "otherCurrentAssets": "6837000", "totalCurrentAssets": "108282000", "currentLongTermDebt": "7880000", "longTermInvestments": "None", "shortTermInvestments": "1004000", "currentNetReceivables": "23815000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "228058000", "currentAccountsPayable": "5027000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "199436000", "shortLongTermDebtTotal": "72198000", "totalShareholderEquity": "227801000", "capitalLeaseObligations": "4758000", "otherCurrentLiabilities": "21606000", "totalCurrentLiabilities": "34989000", "otherNonCurrentLiabilities": "4013000", "totalNonCurrentLiabilities": "73550000", "cashAndShortTermInvestments": "77630000", "commonStockSharesOutstanding": "142045498", "intangibleAssetsExcludingGoodwill": "15209000", "cashAndCashEquivalentsAtCarryingValue": "77630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1003000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "17915000", "capitalExpenditures": "16310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2018000", "cashflowFromInvestment": "-16309000", "stockBasedCompensation": "1725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4797000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }