{ "ticker": { "uuid": "7c046804-2e3f-4937-b65d-d75f3a045935", "symbol": "VSEC", "name": "VSE Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/7c046804-2e3f-4937-b65d-d75f3a045935/", "api_url": "https://sharemaestro.com/factors/api/tickers/7c046804-2e3f-4937-b65d-d75f3a045935/" }, "ticker_metadata": { "id": 8866, "uuid": "7c046804-2e3f-4937-b65d-d75f3a045935", "symbol": "VSEC", "name": "VSE Corporation", "asset_type": "equity", "market_cap": 5194782000, "stock_exchange_id": 2, "industry": "Aerospace & Defense", "sector": "Industrials", "description": "VSE Corporation is a diversified aftermarket products and services company in the United States. The company is headquartered in Alexandria, Virginia.", "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": "7c046804-2e3f-4937-b65d-d75f3a045935", "symbol": "VSEC", "name": "VSE Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/7c046804-2e3f-4937-b65d-d75f3a045935/", "api_url": "https://sharemaestro.com/factors/api/tickers/7c046804-2e3f-4937-b65d-d75f3a045935/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.07, "value": 0.04, "quality": 0.08, "momentum": 0.8, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 180.56, "market_cap": 5025792806, "pe_ratio": 79.9967, "earnings_yield": 0.0125, "ebitda_to_ev": 0.0341, "shareholder_yield": 0.0017, "roe": 0.0236, "piotroski_f_score": 6, "momentum_12_1": 0.4479, "volatility_252d": 0.5029 }, "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": "2026-06-07T06:51:16.599065+00:00", "batch_id": "" }, "size": { "price_close": 180.56, "market_cap": 5025792806, "market_cap_usd": 5025792806, "enterprise_value": 4147360806, "shares_outstanding": 27834475, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 79.9967, "pb_ratio": 1.885, "ptbv_ratio": 2.9416, "ps_ratio": 4.2562, "pcf_ratio": 442.4892, "pfcf_ratio": 138.7536, "ev_ebitda": 29.344, "ev_ebit": 42.3896, "ev_sales": 3.5123, "ev_fcf": 114.5016, "earnings_yield": 0.0125, "fcf_yield": 0.0087, "price_to_sales": 4.2562, "price_to_book": 1.885, "price_to_cashflow": 442.4892, "ebitda_to_ev": 0.0341, "sales_yield": 0.2847 }, "yield": { "dividend_yield": 0.0017, "buyback_yield": 0, "shareholder_yield": 0.0017, "debt_paydown_yield": null, "total_yield": 0.0017 }, "quality": { "gross_margin": 0.1222, "operating_margin": 0.0829, "net_margin": 0.0532, "ebitda_margin": 0.1197, "fcf_margin": 0.0307, "roe": 0.0236, "roa": 0.019, "roic": 0.0433, "roc_greenblatt": null, "asset_turnover": 0.3567, "cash_conversion": 0.5765, "accruals_ratio": 0.0155, "sbc_to_revenue": 0.0118, "piotroski_f_score": 6, "altman_z_score": 6.0058, "earnings_stability_5y": 1.2384, "revenue_stability_5y": 0.2217, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0436, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.2417, "net_debt_to_ebitda": -6.2152, "debt_to_assets": 0.109, "interest_coverage": 8.7239, "current_ratio": 8.7775, "quick_ratio": 6.2358, "net_debt": -878432000, "local_beta": 0.0006, "volatility_252d": 0.5029, "volatility_60d": 1.2433, "max_drawdown_12m": -0.2546, "risk_adjusted_momentum": 0.8907 }, "growth": { "revenue_growth_1y": 0.241, "revenue_growth_3y_cagr": 0.1844, "revenue_growth_5y_cagr": 0.1095, "eps_growth_1y": 3.1186, "eps_growth_3y_cagr": 0.24, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.1009, "book_value_growth_1y": 0.2329, "revenue_growth": 0.241, "earnings_growth": 3.1186 }, "momentum": { "price_return_1m": -0.0647, "price_return_3m": -0.1373, "price_return_6m": 0.0668, "price_return_9m": 0.0878, "price_return_12m": 0.3542, "price_return_12m_ex1m": 0.4479, "momentum_6m": 0.0668, "momentum_12m": 0.3542, "momentum_12_1": 0.4479, "distance_from_52w_high": -0.207, "distance_from_52w_low": 0.4288, "relative_strength": 0.1963 }, "raw_ttm": { "revenue_ttm": 1180810000, "gross_profit_ttm": 144269000, "ebit_ttm": 97838999, "ebitda_ttm": 141335999, "net_income_ttm": 62825000, "eps_diluted_ttm": 2.2571, "operating_cash_flow_ttm": 11358000, "capital_expenditure_ttm": 24863000, "fcf_ttm": 36221000, "dividends_paid_ttm": 8543000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11215000, "cash_and_equivalents": 1239407000, "total_current_assets": 2160940000, "total_current_liabilities": 246190000, "net_ppe": null, "total_assets": 3310663000, "total_debt": 360975000, "total_equity": 2666216000, "net_working_capital": 705267000, "book_value_per_share": 95.7883, "retained_earnings": 421891000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1708518000, "tangible_book_per_share": 61.3814 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 91, "rank_pb": 47, "rank_ptbv": 55, "rank_ps": 75, "rank_pcf": 99, "rank_ev_ebitda": 86, "rank_ev_ebit": 90, "rank_earnings_yield": 91, "rank_fcf_yield": 84, "rank_dividend_yield": 55, "rank_shareholder_yield": 56, "rank_total_yield": 56, "rank_roe": 67, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 91, "rank_fcf_margin": 83, "rank_piotroski": 24, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 34 }, "composites": { "value_composite": 96, "quality_composite": 92, "momentum_composite": 20, "growth_composite": 5, "yield_composite": 70, "svqf_composite": 96, "vc1_composite": 95, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 93, "quality_value_composite": 0.0566, "os_score": 0.07, "value_percentile": 0.04, "quality_percentile": 0.08, "momentum_percentile": 0.8, "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": 96, "small_cap_core_rank": 95, "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": 3129, "ticker_id": 8866, "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": "2026-06-07T06:51:16.599065+00:00", "batch_id": "", "os_score_delta": null, "price_close": 180.56, "market_cap": 5025792806, "market_cap_usd": 5025792806, "enterprise_value": 4147360806, "shares_outstanding": 27834475, "fx_rate_to_usd": null, "pe_ratio": 79.99670205, "pb_ratio": 1.88499087, "ptbv_ratio": 2.94160952, "ps_ratio": 4.2562248, "pcf_ratio": 442.48924159, "pfcf_ratio": 138.75356302, "ev_ebitda": 29.34398055, "ev_ebit": 42.38964879, "ev_sales": 3.51230156, "ev_fcf": 114.50155451, "earnings_yield": 0.01250052, "fcf_yield": 0.00873351, "dividend_yield": 0.00169983, "buyback_yield": 0, "shareholder_yield": 0.00169983, "debt_paydown_yield": null, "total_yield": 0.00169983, "gross_margin": 0.122178, "operating_margin": 0.08285753, "net_margin": 0.053205, "ebitda_margin": 0.11969411, "fcf_margin": 0.03067471, "roe": 0.02356336, "roa": 0.01897656, "roic": 0.04332676, "roc_greenblatt": null, "asset_turnover": 0.35666874, "cash_conversion": 0.576538, "accruals_ratio": 0.01554583, "sbc_to_revenue": 0.0117665, "debt_to_equity": 0.24170847, "net_debt_to_ebitda": -6.21520353, "debt_to_assets": 0.10903405, "interest_coverage": 8.72394106, "current_ratio": 8.77752955, "quick_ratio": 6.2358463, "net_debt": -878432000, "revenue_growth_1y": 0.24095147, "revenue_growth_3y_cagr": 0.18440012, "revenue_growth_5y_cagr": 0.10947007, "eps_growth_1y": 3.11859184, "eps_growth_3y_cagr": 0.23996166, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.10086422, "book_value_growth_1y": 0.23294705, "piotroski_f_score": 6, "altman_z_score": 6.00579823, "earnings_stability_5y": 1.238358, "revenue_stability_5y": 0.221736, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06469826, "price_return_3m": -0.13730167, "price_return_6m": 0.06679586, "price_return_9m": 0.0878288, "price_return_12m": 0.35424198, "price_return_12m_ex1m": 0.44791989, "distance_from_52w_high": -0.20695226, "distance_from_52w_low": 0.42875908, "relative_strength": 0.19630093, "local_beta": 0.0006, "volatility_252d": 0.502865, "volatility_60d": 1.243322, "max_drawdown_12m": -0.25460715, "revenue_ttm": 1180810000, "gross_profit_ttm": 144269000, "ebit_ttm": 97838999, "ebitda_ttm": 141335999, "net_income_ttm": 62825000, "eps_diluted_ttm": 2.25709305, "operating_cash_flow_ttm": 11358000, "capital_expenditure_ttm": 24863000, "fcf_ttm": 36221000, "dividends_paid_ttm": 8543000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11215000, "cash_and_equivalents": 1239407000, "total_current_assets": 2160940000, "total_current_liabilities": 246190000, "net_ppe": null, "total_assets": 3310663000, "total_debt": 360975000, "total_equity": 2666216000, "net_working_capital": 705267000, "book_value_per_share": 95.78826258, "retained_earnings": 421891000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1708518000, "tangible_book_per_share": 61.3813625, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 91, "rank_pb": 47, "rank_ptbv": 55, "rank_ps": 75, "rank_pcf": 99, "rank_ev_ebitda": 86, "rank_ev_ebit": 90, "rank_earnings_yield": 91, "rank_fcf_yield": 84, "rank_dividend_yield": 55, "rank_shareholder_yield": 56, "rank_total_yield": 56, "rank_roe": 67, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 91, "rank_fcf_margin": 83, "rank_piotroski": 24, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 34, "value_composite": 96, "quality_composite": 92, "momentum_composite": 20, "growth_composite": 5, "yield_composite": 70, "svqf_composite": 96, "vc1_composite": 95, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 95, "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": 180.56, "os": 0.07, "value": 0.04, "quality": 0.08, "momentum": 0.8, "confidence": 1, "coverage": 1, "pe_ratio": 79.9967, "earnings_yield": 0.0125, "shareholder_yield": 0.0017, "roe": 0.0236, "momentum_12_1": 0.4479, "complete_fields": { "id": 3129, "ticker_id": 8866, "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": "2026-06-07T06:51:16.599065+00:00", "batch_id": "", "os_score_delta": null, "price_close": 180.56, "market_cap": 5025792806, "market_cap_usd": 5025792806, "enterprise_value": 4147360806, "shares_outstanding": 27834475, "fx_rate_to_usd": null, "pe_ratio": 79.99670205, "pb_ratio": 1.88499087, "ptbv_ratio": 2.94160952, "ps_ratio": 4.2562248, "pcf_ratio": 442.48924159, "pfcf_ratio": 138.75356302, "ev_ebitda": 29.34398055, "ev_ebit": 42.38964879, "ev_sales": 3.51230156, "ev_fcf": 114.50155451, "earnings_yield": 0.01250052, "fcf_yield": 0.00873351, "dividend_yield": 0.00169983, "buyback_yield": 0, "shareholder_yield": 0.00169983, "debt_paydown_yield": null, "total_yield": 0.00169983, "gross_margin": 0.122178, "operating_margin": 0.08285753, "net_margin": 0.053205, "ebitda_margin": 0.11969411, "fcf_margin": 0.03067471, "roe": 0.02356336, "roa": 0.01897656, "roic": 0.04332676, "roc_greenblatt": null, "asset_turnover": 0.35666874, "cash_conversion": 0.576538, "accruals_ratio": 0.01554583, "sbc_to_revenue": 0.0117665, "debt_to_equity": 0.24170847, "net_debt_to_ebitda": -6.21520353, "debt_to_assets": 0.10903405, "interest_coverage": 8.72394106, "current_ratio": 8.77752955, "quick_ratio": 6.2358463, "net_debt": -878432000, "revenue_growth_1y": 0.24095147, "revenue_growth_3y_cagr": 0.18440012, "revenue_growth_5y_cagr": 0.10947007, "eps_growth_1y": 3.11859184, "eps_growth_3y_cagr": 0.23996166, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.10086422, "book_value_growth_1y": 0.23294705, "piotroski_f_score": 6, "altman_z_score": 6.00579823, "earnings_stability_5y": 1.238358, "revenue_stability_5y": 0.221736, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06469826, "price_return_3m": -0.13730167, "price_return_6m": 0.06679586, "price_return_9m": 0.0878288, "price_return_12m": 0.35424198, "price_return_12m_ex1m": 0.44791989, "distance_from_52w_high": -0.20695226, "distance_from_52w_low": 0.42875908, "relative_strength": 0.19630093, "local_beta": 0.0006, "volatility_252d": 0.502865, "volatility_60d": 1.243322, "max_drawdown_12m": -0.25460715, "revenue_ttm": 1180810000, "gross_profit_ttm": 144269000, "ebit_ttm": 97838999, "ebitda_ttm": 141335999, "net_income_ttm": 62825000, "eps_diluted_ttm": 2.25709305, "operating_cash_flow_ttm": 11358000, "capital_expenditure_ttm": 24863000, "fcf_ttm": 36221000, "dividends_paid_ttm": 8543000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11215000, "cash_and_equivalents": 1239407000, "total_current_assets": 2160940000, "total_current_liabilities": 246190000, "net_ppe": null, "total_assets": 3310663000, "total_debt": 360975000, "total_equity": 2666216000, "net_working_capital": 705267000, "book_value_per_share": 95.78826258, "retained_earnings": 421891000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1708518000, "tangible_book_per_share": 61.3813625, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 91, "rank_pb": 47, "rank_ptbv": 55, "rank_ps": 75, "rank_pcf": 99, "rank_ev_ebitda": 86, "rank_ev_ebit": 90, "rank_earnings_yield": 91, "rank_fcf_yield": 84, "rank_dividend_yield": 55, "rank_shareholder_yield": 56, "rank_total_yield": 56, "rank_roe": 67, "rank_roc": 50, "rank_roic": 64, "rank_gross_margin": 91, "rank_fcf_margin": 83, "rank_piotroski": 24, "rank_accruals": 89, "rank_sue": 50, "rank_eps_growth_1y": 4, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 32, "rank_momentum_12m_ex1m": 26, "rank_relative_strength": 34, "value_composite": 96, "quality_composite": 92, "momentum_composite": 20, "growth_composite": 5, "yield_composite": 70, "svqf_composite": 96, "vc1_composite": 95, "vc2_composite": 94, "vc3_composite": 94, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 96, "small_cap_core_rank": 95, "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 1112275000, "cost_of_revenue": 980140000, "gross_profit": 132134999, "ebit": 89595000, "ebitda": 129519000, "pretax_income": 69039000, "tax_provision": 15546000, "net_income": 53493000, "net_income_to_common": 53493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69358000, "total_current_assets": 893329000, "total_assets": 2028578000, "short_term_debt": 13806000, "long_term_debt": 285304000, "total_debt": 299110000, "total_liabilities": 589770000, "total_equity": 1438808000, "shares_outstanding": 21227000, "goodwill_and_intangibles": 937204000 }, "cash_flow": { "operating_cash_flow": 26990000, "capital_expenditure": 21281000, "free_cash_flow": 48271000, "dividends_paid": 8263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198089, "ticker_id": 8866, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89595000", "ebitda": "129519000", "netIncome": "53493000", "grossProfit": "132134999", "depreciation": "None", "totalRevenue": "1112275000", "costOfRevenue": "980140000", "interestIncome": "None", "incomeBeforeTax": "69039000", "interestExpense": "20556000", "operatingIncome": "124995000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15546000", "reportedCurrency": "USD", "netInterestIncome": "-20556000", "nonInterestIncome": "None", "operatingExpenses": "7140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "980140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39924000", "sellingGeneralAndAdministrative": "13340000", "netIncomeFromContinuingOperations": "53493000" }, "balance": { "goodwill": "641242000", "inventory": "553834000", "commonStock": "1170000", "currentDebt": "None", "investments": "None", "totalAssets": "2028578000", "longTermDebt": "285304000", "shortTermDebt": "13806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "295962000", "reportedCurrency": "USD", "retainedEarnings": "395643000", "totalLiabilities": "589770000", "otherCurrentAssets": "37937000", "totalCurrentAssets": "893329000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "232200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1135249000", "currentAccountsPayable": "154506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "342803000", "totalShareholderEquity": "1438808000", "capitalLeaseObligations": "49999000", "otherCurrentLiabilities": "62303000", "totalCurrentLiabilities": "237506000", "otherNonCurrentLiabilities": "4955000", "totalNonCurrentLiabilities": "352264000", "cashAndShortTermInvestments": "69358000", "commonStockSharesOutstanding": "21227000", "intangibleAssetsExcludingGoodwill": "295962000", "cashAndCashEquivalentsAtCarryingValue": "69358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53493000", "profitLoss": "None", "dividendPayout": "8263000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-56870000", "operatingCashflow": "26990000", "capitalExpenditures": "21281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "289790000", "cashflowFromInvestment": "-276452000", "stockBasedCompensation": "13060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39924000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1112275000, "cost_of_revenue": 980140000, "gross_profit": 132134999, "research_and_development": null, "selling_general_admin": 13340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89595000, "depreciation_amortisation": 39924000, "ebitda": 129519000, "interest_expense": 20556000, "interest_income": null, "other_non_operating": null, "pretax_income": 69039000, "tax_provision": 15546000, "effective_tax_rate": null, "net_income": 53493000, "net_income_continuing_ops": 53493000, "net_income_to_common": 53493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69358000, "short_term_investments": null, "net_receivables": 232200000, "inventory": 553834000, "other_current_assets": null, "total_current_assets": 893329000, "net_ppe": null, "goodwill": 641242000, "intangible_assets": 295962000, "goodwill_and_intangibles": 937204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1135249000, "total_assets": 2028578000, "short_term_debt": 13806000, "accounts_payable": 154506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237506000, "long_term_debt": 285304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 352264000, "total_liabilities": 589770000, "total_debt": 299110000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 395643000, "total_equity": 1438808000, "shares_outstanding": 21227000, "operating_cash_flow": 26990000, "stock_based_compensation": 13060000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21281000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -276452000, "dividends_paid": 8263000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 289790000, "free_cash_flow": 48271000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89595000", "ebitda": "129519000", "netIncome": "53493000", "grossProfit": "132134999", "depreciation": "None", "totalRevenue": "1112275000", "costOfRevenue": "980140000", "interestIncome": "None", "incomeBeforeTax": "69039000", "interestExpense": "20556000", "operatingIncome": "124995000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "15546000", "reportedCurrency": "USD", "netInterestIncome": "-20556000", "nonInterestIncome": "None", "operatingExpenses": "7140000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "980140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39924000", "sellingGeneralAndAdministrative": "13340000", "netIncomeFromContinuingOperations": "53493000" }, "balance": { "goodwill": "641242000", "inventory": "553834000", "commonStock": "1170000", "currentDebt": "None", "investments": "None", "totalAssets": "2028578000", "longTermDebt": "285304000", "shortTermDebt": "13806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "295962000", "reportedCurrency": "USD", "retainedEarnings": "395643000", "totalLiabilities": "589770000", "otherCurrentAssets": "37937000", "totalCurrentAssets": "893329000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "232200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1135249000", "currentAccountsPayable": "154506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "342803000", "totalShareholderEquity": "1438808000", "capitalLeaseObligations": "49999000", "otherCurrentLiabilities": "62303000", "totalCurrentLiabilities": "237506000", "otherNonCurrentLiabilities": "4955000", "totalNonCurrentLiabilities": "352264000", "cashAndShortTermInvestments": "69358000", "commonStockSharesOutstanding": "21227000", "intangibleAssetsExcludingGoodwill": "295962000", "cashAndCashEquivalentsAtCarryingValue": "69358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53493000", "profitLoss": "None", "dividendPayout": "8263000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-56870000", "operatingCashflow": "26990000", "capitalExpenditures": "21281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "289790000", "cashflowFromInvestment": "-276452000", "stockBasedCompensation": "13060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8263000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39924000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 1080132000, "cost_of_revenue": 971932000, "gross_profit": 108200000, "ebit": 81419000, "ebitda": 110181000, "pretax_income": 46480000, "tax_provision": 9982000, "net_income": 30523000, "net_income_to_common": 30523000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29030000, "total_current_assets": 874827000, "total_assets": 1734620000, "short_term_debt": 36889000, "long_term_debt": 400173000, "total_debt": 437062000, "total_liabilities": 746434000, "total_equity": 988186000, "shares_outstanding": 17975000, "goodwill_and_intangibles": 688734000 }, "cash_flow": { "operating_cash_flow": -31037000, "capital_expenditure": 20704000, "free_cash_flow": -10333000, "dividends_paid": 7060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198094, "ticker_id": 8866, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81419000", "ebitda": "110181000", "netIncome": "30523000", "grossProfit": "108200000", "depreciation": "None", "totalRevenue": "1080132000", "costOfRevenue": "971932000", "interestIncome": "None", "incomeBeforeTax": "46480000", "interestExpense": "34939000", "operatingIncome": "102724000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9982000", "reportedCurrency": "USD", "netInterestIncome": "-34939000", "nonInterestIncome": "None", "operatingExpenses": "5476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "971932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28762000", "sellingGeneralAndAdministrative": "14576000", "netIncomeFromContinuingOperations": "36498000" }, "balance": { "goodwill": "491453000", "inventory": "576318000", "commonStock": "1030000", "currentDebt": "None", "investments": "None", "totalAssets": "1734620000", "longTermDebt": "400173000", "shortTermDebt": "36889000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "197281000", "reportedCurrency": "USD", "retainedEarnings": "392484000", "totalLiabilities": "746434000", "otherCurrentAssets": "41956000", "totalCurrentAssets": "874827000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "227523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859793000", "currentAccountsPayable": "187590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485206000", "totalShareholderEquity": "988186000", "capitalLeaseObligations": "55033000", "otherCurrentLiabilities": "52047000", "totalCurrentLiabilities": "281844000", "otherNonCurrentLiabilities": "9011000", "totalNonCurrentLiabilities": "464590000", "cashAndShortTermInvestments": "29030000", "commonStockSharesOutstanding": "17975000", "intangibleAssetsExcludingGoodwill": "197281000", "cashAndCashEquivalentsAtCarryingValue": "29030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15324000", "profitLoss": "None", "dividendPayout": "7060000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-31668000", "operatingCashflow": "-31037000", "capitalExpenditures": "20704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "315806000", "cashflowFromInvestment": "-263669000", "stockBasedCompensation": "8315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1080132000, "cost_of_revenue": 971932000, "gross_profit": 108200000, "research_and_development": null, "selling_general_admin": 14576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81419000, "depreciation_amortisation": 28762000, "ebitda": 110181000, "interest_expense": 34939000, "interest_income": null, "other_non_operating": null, "pretax_income": 46480000, "tax_provision": 9982000, "effective_tax_rate": null, "net_income": 30523000, "net_income_continuing_ops": 36498000, "net_income_to_common": 30523000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29030000, "short_term_investments": null, "net_receivables": 227523000, "inventory": 576318000, "other_current_assets": null, "total_current_assets": 874827000, "net_ppe": null, "goodwill": 491453000, "intangible_assets": 197281000, "goodwill_and_intangibles": 688734000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 859793000, "total_assets": 1734620000, "short_term_debt": 36889000, "accounts_payable": 187590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 281844000, "long_term_debt": 400173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 464590000, "total_liabilities": 746434000, "total_debt": 437062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 392484000, "total_equity": 988186000, "shares_outstanding": 17975000, "operating_cash_flow": -31037000, "stock_based_compensation": 8315000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -263669000, "dividends_paid": 7060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 315806000, "free_cash_flow": -10333000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81419000", "ebitda": "110181000", "netIncome": "30523000", "grossProfit": "108200000", "depreciation": "None", "totalRevenue": "1080132000", "costOfRevenue": "971932000", "interestIncome": "None", "incomeBeforeTax": "46480000", "interestExpense": "34939000", "operatingIncome": "102724000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9982000", "reportedCurrency": "USD", "netInterestIncome": "-34939000", "nonInterestIncome": "None", "operatingExpenses": "5476000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "971932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28762000", "sellingGeneralAndAdministrative": "14576000", "netIncomeFromContinuingOperations": "36498000" }, "balance": { "goodwill": "491453000", "inventory": "576318000", "commonStock": "1030000", "currentDebt": "None", "investments": "None", "totalAssets": "1734620000", "longTermDebt": "400173000", "shortTermDebt": "36889000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "197281000", "reportedCurrency": "USD", "retainedEarnings": "392484000", "totalLiabilities": "746434000", "otherCurrentAssets": "41956000", "totalCurrentAssets": "874827000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "227523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859793000", "currentAccountsPayable": "187590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485206000", "totalShareholderEquity": "988186000", "capitalLeaseObligations": "55033000", "otherCurrentLiabilities": "52047000", "totalCurrentLiabilities": "281844000", "otherNonCurrentLiabilities": "9011000", "totalNonCurrentLiabilities": "464590000", "cashAndShortTermInvestments": "29030000", "commonStockSharesOutstanding": "17975000", "intangibleAssetsExcludingGoodwill": "197281000", "cashAndCashEquivalentsAtCarryingValue": "29030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15324000", "profitLoss": "None", "dividendPayout": "7060000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-31668000", "operatingCashflow": "-31037000", "capitalExpenditures": "20704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "315806000", "cashflowFromInvestment": "-263669000", "stockBasedCompensation": "8315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28762000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 860488000, "cost_of_revenue": 764873000, "gross_profit": 95615000, "ebit": 87996000, "ebitda": 111412000, "pretax_income": 56913000, "tax_provision": 13761000, "net_income": 39134000, "net_income_to_common": 39134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7768000, "total_current_assets": 774030000, "total_assets": 1350338000, "short_term_debt": 27457000, "long_term_debt": 406844000, "total_debt": 434301000, "total_liabilities": 733613000, "total_equity": 616725000, "shares_outstanding": 14184729, "goodwill_and_intangibles": 465911000 }, "cash_flow": { "operating_cash_flow": -21829000, "capital_expenditure": 18666000, "free_cash_flow": -3163000, "dividends_paid": 5436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198099, "ticker_id": 8866, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87996000", "ebitda": "111412000", "netIncome": "39134000", "grossProfit": "95615000", "depreciation": "None", "totalRevenue": "860488000", "costOfRevenue": "764873000", "interestIncome": "None", "incomeBeforeTax": "56913000", "interestExpense": "31083000", "operatingIncome": "91696000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13761000", "reportedCurrency": "USD", "netInterestIncome": "-27385000", "nonInterestIncome": "None", "operatingExpenses": "3919000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "764873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23416000", "sellingGeneralAndAdministrative": "9512000", "netIncomeFromContinuingOperations": "39634000" }, "balance": { "goodwill": "351781000", "inventory": "500864000", "commonStock": "788000", "currentDebt": "None", "investments": "None", "totalAssets": "1350338000", "longTermDebt": "406844000", "shortTermDebt": "27457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "114130000", "reportedCurrency": "USD", "retainedEarnings": "384702000", "totalLiabilities": "733613000", "otherCurrentAssets": "129391000", "totalCurrentAssets": "774030000", "currentLongTermDebt": "22500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "576308000", "currentAccountsPayable": "173036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "459260000", "totalShareholderEquity": "616725000", "capitalLeaseObligations": "29916000", "otherCurrentLiabilities": "83608000", "totalCurrentLiabilities": "286886000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "446727000", "cashAndShortTermInvestments": "7768000", "commonStockSharesOutstanding": "14184729", "intangibleAssetsExcludingGoodwill": "114130000", "cashAndCashEquivalentsAtCarryingValue": "7768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39134000", "profitLoss": "None", "dividendPayout": "5436000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-87529000", "operatingCashflow": "-21829000", "capitalExpenditures": "18666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "264971000", "cashflowFromInvestment": "-235690000", "stockBasedCompensation": "7738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 860488000, "cost_of_revenue": 764873000, "gross_profit": 95615000, "research_and_development": null, "selling_general_admin": 9512000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87996000, "depreciation_amortisation": 23416000, "ebitda": 111412000, "interest_expense": 31083000, "interest_income": null, "other_non_operating": null, "pretax_income": 56913000, "tax_provision": 13761000, "effective_tax_rate": null, "net_income": 39134000, "net_income_continuing_ops": 39634000, "net_income_to_common": 39134000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7768000, "short_term_investments": null, "net_receivables": 136007000, "inventory": 500864000, "other_current_assets": null, "total_current_assets": 774030000, "net_ppe": null, "goodwill": 351781000, "intangible_assets": 114130000, "goodwill_and_intangibles": 465911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 576308000, "total_assets": 1350338000, "short_term_debt": 27457000, "accounts_payable": 173036000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286886000, "long_term_debt": 406844000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 446727000, "total_liabilities": 733613000, "total_debt": 434301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 384702000, "total_equity": 616725000, "shares_outstanding": 14184729, "operating_cash_flow": -21829000, "stock_based_compensation": 7738000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -235690000, "dividends_paid": 5436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 264971000, "free_cash_flow": -3163000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87996000", "ebitda": "111412000", "netIncome": "39134000", "grossProfit": "95615000", "depreciation": "None", "totalRevenue": "860488000", "costOfRevenue": "764873000", "interestIncome": "None", "incomeBeforeTax": "56913000", "interestExpense": "31083000", "operatingIncome": "91696000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13761000", "reportedCurrency": "USD", "netInterestIncome": "-27385000", "nonInterestIncome": "None", "operatingExpenses": "3919000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "764873000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23416000", "sellingGeneralAndAdministrative": "9512000", "netIncomeFromContinuingOperations": "39634000" }, "balance": { "goodwill": "351781000", "inventory": "500864000", "commonStock": "788000", "currentDebt": "None", "investments": "None", "totalAssets": "1350338000", "longTermDebt": "406844000", "shortTermDebt": "27457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "114130000", "reportedCurrency": "USD", "retainedEarnings": "384702000", "totalLiabilities": "733613000", "otherCurrentAssets": "129391000", "totalCurrentAssets": "774030000", "currentLongTermDebt": "22500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "576308000", "currentAccountsPayable": "173036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "459260000", "totalShareholderEquity": "616725000", "capitalLeaseObligations": "29916000", "otherCurrentLiabilities": "83608000", "totalCurrentLiabilities": "286886000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "446727000", "cashAndShortTermInvestments": "7768000", "commonStockSharesOutstanding": "14184729", "intangibleAssetsExcludingGoodwill": "114130000", "cashAndCashEquivalentsAtCarryingValue": "7768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39134000", "profitLoss": "None", "dividendPayout": "5436000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-87529000", "operatingCashflow": "-21829000", "capitalExpenditures": "18666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "264971000", "cashflowFromInvestment": "-235690000", "stockBasedCompensation": "7738000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1113000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23416000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 669448000, "cost_of_revenue": 612209000, "gross_profit": 57239000, "ebit": 53604000, "ebitda": 78206000, "pretax_income": 35711000, "tax_provision": 9052000, "net_income": 28059000, "net_income_to_common": 28059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305000, "total_current_assets": 548878000, "total_assets": 999789000, "short_term_debt": 13182000, "long_term_debt": 276300000, "total_debt": 289482000, "total_liabilities": 550263000, "total_equity": 449526000, "shares_outstanding": 12827894, "goodwill_and_intangibles": 339461000 }, "cash_flow": { "operating_cash_flow": 8051000, "capital_expenditure": 11212000, "free_cash_flow": 19263000, "dividends_paid": 5111000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198104, "ticker_id": 8866, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53604000", "ebitda": "78206000", "netIncome": "28059000", "grossProfit": "57239000", "depreciation": "None", "totalRevenue": "669448000", "costOfRevenue": "612209000", "interestIncome": "None", "incomeBeforeTax": "35711000", "interestExpense": "17893000", "operatingIncome": "53604000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9052000", "reportedCurrency": "USD", "netInterestIncome": "-17885000", "nonInterestIncome": "None", "operatingExpenses": "3635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "612209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24602000", "sellingGeneralAndAdministrative": "5163000", "netIncomeFromContinuingOperations": "28059000" }, "balance": { "goodwill": "248837000", "inventory": "380707000", "commonStock": "641000", "currentDebt": "None", "investments": "None", "totalAssets": "999789000", "longTermDebt": "276300000", "shortTermDebt": "13182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "90624000", "reportedCurrency": "USD", "retainedEarnings": "351297000", "totalLiabilities": "550263000", "otherCurrentAssets": "69685000", "totalCurrentAssets": "548878000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "450911000", "currentAccountsPayable": "128504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47969000", "shortLongTermDebtTotal": "308636000", "totalShareholderEquity": "449526000", "capitalLeaseObligations": "39594000", "otherCurrentLiabilities": "81954999", "totalCurrentLiabilities": "224604000", "otherNonCurrentLiabilities": "32340000", "totalNonCurrentLiabilities": "325659000", "cashAndShortTermInvestments": "305000", "commonStockSharesOutstanding": "12827894", "intangibleAssetsExcludingGoodwill": "90624000", "cashAndCashEquivalentsAtCarryingValue": "305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28059000", "profitLoss": "None", "dividendPayout": "5111000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-59099000", "operatingCashflow": "8051000", "capitalExpenditures": "11212000", "changeInReceivables": "-26606000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5714000", "cashflowFromInvestment": "-2377000", "stockBasedCompensation": "4465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5111000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-40000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 669448000, "cost_of_revenue": 612209000, "gross_profit": 57239000, "research_and_development": null, "selling_general_admin": 5163000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53604000, "depreciation_amortisation": 24602000, "ebitda": 78206000, "interest_expense": 17893000, "interest_income": null, "other_non_operating": null, "pretax_income": 35711000, "tax_provision": 9052000, "effective_tax_rate": null, "net_income": 28059000, "net_income_continuing_ops": 28059000, "net_income_to_common": 28059000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305000, "short_term_investments": null, "net_receivables": 98008000, "inventory": 380707000, "other_current_assets": null, "total_current_assets": 548878000, "net_ppe": null, "goodwill": 248837000, "intangible_assets": 90624000, "goodwill_and_intangibles": 339461000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 450911000, "total_assets": 999789000, "short_term_debt": 13182000, "accounts_payable": 128504000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 224604000, "long_term_debt": 276300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325659000, "total_liabilities": 550263000, "total_debt": 289482000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 351297000, "total_equity": 449526000, "shares_outstanding": 12827894, "operating_cash_flow": 8051000, "stock_based_compensation": 4465000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11212000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2377000, "dividends_paid": 5111000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5714000, "free_cash_flow": 19263000, "net_change_in_cash": -40000 }, "raw_data": { "income": { "ebit": "53604000", "ebitda": "78206000", "netIncome": "28059000", "grossProfit": "57239000", "depreciation": "None", "totalRevenue": "669448000", "costOfRevenue": "612209000", "interestIncome": "None", "incomeBeforeTax": "35711000", "interestExpense": "17893000", "operatingIncome": "53604000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "9052000", "reportedCurrency": "USD", "netInterestIncome": "-17885000", "nonInterestIncome": "None", "operatingExpenses": "3635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "612209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24602000", "sellingGeneralAndAdministrative": "5163000", "netIncomeFromContinuingOperations": "28059000" }, "balance": { "goodwill": "248837000", "inventory": "380707000", "commonStock": "641000", "currentDebt": "None", "investments": "None", "totalAssets": "999789000", "longTermDebt": "276300000", "shortTermDebt": "13182000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "90624000", "reportedCurrency": "USD", "retainedEarnings": "351297000", "totalLiabilities": "550263000", "otherCurrentAssets": "69685000", "totalCurrentAssets": "548878000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98008000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "450911000", "currentAccountsPayable": "128504000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47969000", "shortLongTermDebtTotal": "308636000", "totalShareholderEquity": "449526000", "capitalLeaseObligations": "39594000", "otherCurrentLiabilities": "81954999", "totalCurrentLiabilities": "224604000", "otherNonCurrentLiabilities": "32340000", "totalNonCurrentLiabilities": "325659000", "cashAndShortTermInvestments": "305000", "commonStockSharesOutstanding": "12827894", "intangibleAssetsExcludingGoodwill": "90624000", "cashAndCashEquivalentsAtCarryingValue": "305000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28059000", "profitLoss": "None", "dividendPayout": "5111000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-59099000", "operatingCashflow": "8051000", "capitalExpenditures": "11212000", "changeInReceivables": "-26606000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5714000", "cashflowFromInvestment": "-2377000", "stockBasedCompensation": "4465000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5111000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-40000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "899000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25570000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 750853000, "cost_of_revenue": 725708000, "gross_profit": 25145000, "ebit": 21520000, "ebitda": 47120000, "pretax_income": 9451000, "tax_provision": 1485000, "net_income": 7966000, "net_income_to_common": 7966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 518000, "total_current_assets": 463993000, "total_assets": 918558000, "short_term_debt": 20153000, "long_term_debt": 270407000, "total_debt": 290560000, "total_liabilities": 501225000, "total_equity": 417333000, "shares_outstanding": 12632874, "goodwill_and_intangibles": 357016000 }, "cash_flow": { "operating_cash_flow": -17602000, "capital_expenditure": 10520000, "free_cash_flow": -7082000, "dividends_paid": 4427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198109, "ticker_id": 8866, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21520000", "ebitda": "47120000", "netIncome": "7966000", "grossProfit": "25145000", "depreciation": "None", "totalRevenue": "750853000", "costOfRevenue": "725708000", "interestIncome": "None", "incomeBeforeTax": "9451000", "interestExpense": "12069000", "operatingIncome": "21520000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1485000", "reportedCurrency": "USD", "netInterestIncome": "-12069000", "nonInterestIncome": "None", "operatingExpenses": "3625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "725708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "3625000", "netIncomeFromContinuingOperations": "7966000" }, "balance": { "goodwill": "248753000", "inventory": "322702000", "commonStock": "636000", "currentDebt": "None", "investments": "None", "totalAssets": "918558000", "longTermDebt": "270407000", "shortTermDebt": "20153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "108263000", "reportedCurrency": "USD", "retainedEarnings": "328358000", "totalLiabilities": "501225000", "otherCurrentAssets": "29484000", "totalCurrentAssets": "463993000", "currentLongTermDebt": "14162000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454565000", "currentAccountsPayable": "115064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42486000", "shortLongTermDebtTotal": "317728000", "totalShareholderEquity": "417333000", "capitalLeaseObligations": "33159000", "otherCurrentLiabilities": "36513000", "totalCurrentLiabilities": "179964000", "otherNonCurrentLiabilities": "27418000", "totalNonCurrentLiabilities": "321261000", "cashAndShortTermInvestments": "518000", "commonStockSharesOutstanding": "12632874", "intangibleAssetsExcludingGoodwill": "108263000", "cashAndCashEquivalentsAtCarryingValue": "518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7966000", "profitLoss": "None", "dividendPayout": "4427000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-80021000", "operatingCashflow": "-17602000", "capitalExpenditures": "10520000", "changeInReceivables": "-9413000", "changeInExchangeRate": "None", "cashflowFromFinancing": "79374000", "cashflowFromInvestment": "-61632000", "stockBasedCompensation": "3932000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "140000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "491567000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 750853000, "cost_of_revenue": 725708000, "gross_profit": 25145000, "research_and_development": null, "selling_general_admin": 3625000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21520000, "depreciation_amortisation": 25600000, "ebitda": 47120000, "interest_expense": 12069000, "interest_income": null, "other_non_operating": null, "pretax_income": 9451000, "tax_provision": 1485000, "effective_tax_rate": null, "net_income": 7966000, "net_income_continuing_ops": 7966000, "net_income_to_common": 7966000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 518000, "short_term_investments": null, "net_receivables": 111289000, "inventory": 322702000, "other_current_assets": null, "total_current_assets": 463993000, "net_ppe": null, "goodwill": 248753000, "intangible_assets": 108263000, "goodwill_and_intangibles": 357016000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 454565000, "total_assets": 918558000, "short_term_debt": 20153000, "accounts_payable": 115064000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 179964000, "long_term_debt": 270407000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 321261000, "total_liabilities": 501225000, "total_debt": 290560000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 328358000, "total_equity": 417333000, "shares_outstanding": 12632874, "operating_cash_flow": -17602000, "stock_based_compensation": 3932000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61632000, "dividends_paid": 4427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79374000, "free_cash_flow": -7082000, "net_change_in_cash": 140000 }, "raw_data": { "income": { "ebit": "21520000", "ebitda": "47120000", "netIncome": "7966000", "grossProfit": "25145000", "depreciation": "None", "totalRevenue": "750853000", "costOfRevenue": "725708000", "interestIncome": "None", "incomeBeforeTax": "9451000", "interestExpense": "12069000", "operatingIncome": "21520000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "1485000", "reportedCurrency": "USD", "netInterestIncome": "-12069000", "nonInterestIncome": "None", "operatingExpenses": "3625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "725708000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25600000", "sellingGeneralAndAdministrative": "3625000", "netIncomeFromContinuingOperations": "7966000" }, "balance": { "goodwill": "248753000", "inventory": "322702000", "commonStock": "636000", "currentDebt": "None", "investments": "None", "totalAssets": "918558000", "longTermDebt": "270407000", "shortTermDebt": "20153000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "108263000", "reportedCurrency": "USD", "retainedEarnings": "328358000", "totalLiabilities": "501225000", "otherCurrentAssets": "29484000", "totalCurrentAssets": "463993000", "currentLongTermDebt": "14162000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454565000", "currentAccountsPayable": "115064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "42486000", "shortLongTermDebtTotal": "317728000", "totalShareholderEquity": "417333000", "capitalLeaseObligations": "33159000", "otherCurrentLiabilities": "36513000", "totalCurrentLiabilities": "179964000", "otherNonCurrentLiabilities": "27418000", "totalNonCurrentLiabilities": "321261000", "cashAndShortTermInvestments": "518000", "commonStockSharesOutstanding": "12632874", "intangibleAssetsExcludingGoodwill": "108263000", "cashAndCashEquivalentsAtCarryingValue": "518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7966000", "profitLoss": "None", "dividendPayout": "4427000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-80021000", "operatingCashflow": "-17602000", "capitalExpenditures": "10520000", "changeInReceivables": "-9413000", "changeInExchangeRate": "None", "cashflowFromFinancing": "79374000", "cashflowFromInvestment": "-61632000", "stockBasedCompensation": "3932000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "140000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "491567000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25600000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 661659000, "cost_of_revenue": 603776000, "gross_profit": 57883000, "ebit": 13923000, "ebitda": 38058000, "pretax_income": 427000, "tax_provision": 5598000, "net_income": -5171000, "net_income_to_common": -5171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 378000, "total_current_assets": 354957000, "total_assets": 780081000, "short_term_debt": 24391000, "long_term_debt": 230714000, "total_debt": 255105000, "total_liabilities": 423764000, "total_equity": 356317000, "shares_outstanding": 11034256, "goodwill_and_intangibles": 341721000 }, "cash_flow": { "operating_cash_flow": 35761000, "capital_expenditure": 4427000, "free_cash_flow": 40188000, "dividends_paid": 3970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198114, "ticker_id": 8866, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13923000", "ebitda": "38058000", "netIncome": "-5171000", "grossProfit": "57883000", "depreciation": "None", "totalRevenue": "661659000", "costOfRevenue": "603776000", "interestIncome": "None", "incomeBeforeTax": "427000", "interestExpense": "13496000", "operatingIncome": "56530000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5598000", "reportedCurrency": "USD", "netInterestIncome": "-13496000", "nonInterestIncome": "None", "operatingExpenses": "1353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24135000", "sellingGeneralAndAdministrative": "3120000", "netIncomeFromContinuingOperations": "-5171000" }, "balance": { "goodwill": "238126000", "inventory": "253422000", "commonStock": "553000", "currentDebt": "None", "investments": "None", "totalAssets": "780081000", "longTermDebt": "230714000", "shortTermDebt": "24391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "103595000", "reportedCurrency": "USD", "retainedEarnings": "325097000", "totalLiabilities": "423764000", "otherCurrentAssets": "20607000", "totalCurrentAssets": "354957000", "currentLongTermDebt": "20379000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425124000", "currentAccountsPayable": "72682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36363000", "shortLongTermDebtTotal": "277920000", "totalShareholderEquity": "356317000", "capitalLeaseObligations": "26827000", "otherCurrentLiabilities": "31217000", "totalCurrentLiabilities": "139228000", "otherNonCurrentLiabilities": "22898000", "totalNonCurrentLiabilities": "284536000", "cashAndShortTermInvestments": "378000", "commonStockSharesOutstanding": "11034256", "intangibleAssetsExcludingGoodwill": "103595000", "cashAndCashEquivalentsAtCarryingValue": "378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5171000", "profitLoss": "None", "dividendPayout": "3970000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-50172000", "operatingCashflow": "35761000", "capitalExpenditures": "4427000", "changeInReceivables": "7732000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56336000", "cashflowFromInvestment": "20219000", "stockBasedCompensation": "2858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-356000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-690000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24135000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 661659000, "cost_of_revenue": 603776000, "gross_profit": 57883000, "research_and_development": null, "selling_general_admin": 3120000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13923000, "depreciation_amortisation": 24135000, "ebitda": 38058000, "interest_expense": 13496000, "interest_income": null, "other_non_operating": null, "pretax_income": 427000, "tax_provision": 5598000, "effective_tax_rate": null, "net_income": -5171000, "net_income_continuing_ops": -5171000, "net_income_to_common": -5171000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 378000, "short_term_investments": null, "net_receivables": 80550000, "inventory": 253422000, "other_current_assets": null, "total_current_assets": 354957000, "net_ppe": null, "goodwill": 238126000, "intangible_assets": 103595000, "goodwill_and_intangibles": 341721000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 425124000, "total_assets": 780081000, "short_term_debt": 24391000, "accounts_payable": 72682000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 139228000, "long_term_debt": 230714000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 284536000, "total_liabilities": 423764000, "total_debt": 255105000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 325097000, "total_equity": 356317000, "shares_outstanding": 11034256, "operating_cash_flow": 35761000, "stock_based_compensation": 2858000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20219000, "dividends_paid": 3970000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56336000, "free_cash_flow": 40188000, "net_change_in_cash": -356000 }, "raw_data": { "income": { "ebit": "13923000", "ebitda": "38058000", "netIncome": "-5171000", "grossProfit": "57883000", "depreciation": "None", "totalRevenue": "661659000", "costOfRevenue": "603776000", "interestIncome": "None", "incomeBeforeTax": "427000", "interestExpense": "13496000", "operatingIncome": "56530000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "5598000", "reportedCurrency": "USD", "netInterestIncome": "-13496000", "nonInterestIncome": "None", "operatingExpenses": "1353000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24135000", "sellingGeneralAndAdministrative": "3120000", "netIncomeFromContinuingOperations": "-5171000" }, "balance": { "goodwill": "238126000", "inventory": "253422000", "commonStock": "553000", "currentDebt": "None", "investments": "None", "totalAssets": "780081000", "longTermDebt": "230714000", "shortTermDebt": "24391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "103595000", "reportedCurrency": "USD", "retainedEarnings": "325097000", "totalLiabilities": "423764000", "otherCurrentAssets": "20607000", "totalCurrentAssets": "354957000", "currentLongTermDebt": "20379000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80550000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "425124000", "currentAccountsPayable": "72682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "36363000", "shortLongTermDebtTotal": "277920000", "totalShareholderEquity": "356317000", "capitalLeaseObligations": "26827000", "otherCurrentLiabilities": "31217000", "totalCurrentLiabilities": "139228000", "otherNonCurrentLiabilities": "22898000", "totalNonCurrentLiabilities": "284536000", "cashAndShortTermInvestments": "378000", "commonStockSharesOutstanding": "11034256", "intangibleAssetsExcludingGoodwill": "103595000", "cashAndCashEquivalentsAtCarryingValue": "378000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5171000", "profitLoss": "None", "dividendPayout": "3970000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-50172000", "operatingCashflow": "35761000", "capitalExpenditures": "4427000", "changeInReceivables": "7732000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56336000", "cashflowFromInvestment": "20219000", "stockBasedCompensation": "2858000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3970000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-356000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-690000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24135000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 752627000, "cost_of_revenue": 688178000, "gross_profit": 64449000, "ebit": 60257000, "ebitda": 87184000, "pretax_income": 46427000, "tax_provision": 9403000, "net_income": 37024000, "net_income_to_common": 37024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 734000, "total_current_assets": 355341000, "total_assets": 845864000, "short_term_debt": 20593000, "long_term_debt": 253128000, "total_debt": 273721000, "total_liabilities": 482763000, "total_equity": 363101000, "shares_outstanding": 11044731, "goodwill_and_intangibles": 408625000 }, "cash_flow": { "operating_cash_flow": 17994000, "capital_expenditure": 9630000, "free_cash_flow": 27624000, "dividends_paid": 3726000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198119, "ticker_id": 8866, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60257000", "ebitda": "87184000", "netIncome": "37024000", "grossProfit": "64449000", "depreciation": "None", "totalRevenue": "752627000", "costOfRevenue": "688178000", "interestIncome": "13830000", "incomeBeforeTax": "46427000", "interestExpense": "13830000", "operatingIncome": "62557000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9403000", "reportedCurrency": "USD", "netInterestIncome": "-13830000", "nonInterestIncome": "None", "operatingExpenses": "1892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26927000", "sellingGeneralAndAdministrative": "4192000", "netIncomeFromContinuingOperations": "37024000" }, "balance": { "goodwill": "276450000", "inventory": "218627000", "commonStock": "549000", "currentDebt": "None", "investments": "None", "totalAssets": "845864000", "longTermDebt": "253128000", "shortTermDebt": "20593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "132175000", "reportedCurrency": "USD", "retainedEarnings": "334246000", "totalLiabilities": "482763000", "otherCurrentAssets": "19071000", "totalCurrentAssets": "355341000", "currentLongTermDebt": "16883000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "490523000", "currentAccountsPayable": "68099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43465000", "shortLongTermDebtTotal": "298162000", "totalShareholderEquity": "363101000", "capitalLeaseObligations": "24441000", "otherCurrentLiabilities": "69108000", "totalCurrentLiabilities": "164183000", "otherNonCurrentLiabilities": "29441000", "totalNonCurrentLiabilities": "318580000", "cashAndShortTermInvestments": "734000", "commonStockSharesOutstanding": "11044731", "intangibleAssetsExcludingGoodwill": "132175000", "cashAndCashEquivalentsAtCarryingValue": "734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37024000", "profitLoss": "None", "dividendPayout": "3726000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-44219000", "operatingCashflow": "17994000", "capitalExpenditures": "9630000", "changeInReceivables": "-3331000", "changeInExchangeRate": "None", "cashflowFromFinancing": "105385000", "cashflowFromInvestment": "-122807000", "stockBasedCompensation": "3264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3726000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "572000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 752627000, "cost_of_revenue": 688178000, "gross_profit": 64449000, "research_and_development": null, "selling_general_admin": 4192000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60257000, "depreciation_amortisation": 26927000, "ebitda": 87184000, "interest_expense": 13830000, "interest_income": null, "other_non_operating": null, "pretax_income": 46427000, "tax_provision": 9403000, "effective_tax_rate": null, "net_income": 37024000, "net_income_continuing_ops": 37024000, "net_income_to_common": 37024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 734000, "short_term_investments": null, "net_receivables": 116909000, "inventory": 218627000, "other_current_assets": null, "total_current_assets": 355341000, "net_ppe": null, "goodwill": 276450000, "intangible_assets": 132175000, "goodwill_and_intangibles": 408625000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 490523000, "total_assets": 845864000, "short_term_debt": 20593000, "accounts_payable": 68099000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164183000, "long_term_debt": 253128000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 318580000, "total_liabilities": 482763000, "total_debt": 273721000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 334246000, "total_equity": 363101000, "shares_outstanding": 11044731, "operating_cash_flow": 17994000, "stock_based_compensation": 3264000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9630000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122807000, "dividends_paid": 3726000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 105385000, "free_cash_flow": 27624000, "net_change_in_cash": 572000 }, "raw_data": { "income": { "ebit": "60257000", "ebitda": "87184000", "netIncome": "37024000", "grossProfit": "64449000", "depreciation": "None", "totalRevenue": "752627000", "costOfRevenue": "688178000", "interestIncome": "13830000", "incomeBeforeTax": "46427000", "interestExpense": "13830000", "operatingIncome": "62557000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "9403000", "reportedCurrency": "USD", "netInterestIncome": "-13830000", "nonInterestIncome": "None", "operatingExpenses": "1892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688178000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26927000", "sellingGeneralAndAdministrative": "4192000", "netIncomeFromContinuingOperations": "37024000" }, "balance": { "goodwill": "276450000", "inventory": "218627000", "commonStock": "549000", "currentDebt": "None", "investments": "None", "totalAssets": "845864000", "longTermDebt": "253128000", "shortTermDebt": "20593000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "132175000", "reportedCurrency": "USD", "retainedEarnings": "334246000", "totalLiabilities": "482763000", "otherCurrentAssets": "19071000", "totalCurrentAssets": "355341000", "currentLongTermDebt": "16883000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "490523000", "currentAccountsPayable": "68099000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43465000", "shortLongTermDebtTotal": "298162000", "totalShareholderEquity": "363101000", "capitalLeaseObligations": "24441000", "otherCurrentLiabilities": "69108000", "totalCurrentLiabilities": "164183000", "otherNonCurrentLiabilities": "29441000", "totalNonCurrentLiabilities": "318580000", "cashAndShortTermInvestments": "734000", "commonStockSharesOutstanding": "11044731", "intangibleAssetsExcludingGoodwill": "132175000", "cashAndCashEquivalentsAtCarryingValue": "734000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37024000", "profitLoss": "None", "dividendPayout": "3726000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-44219000", "operatingCashflow": "17994000", "capitalExpenditures": "9630000", "changeInReceivables": "-3331000", "changeInExchangeRate": "None", "cashflowFromFinancing": "105385000", "cashflowFromInvestment": "-122807000", "stockBasedCompensation": "3264000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3726000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "572000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-955000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26927000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 697218000, "cost_of_revenue": 640974000, "gross_profit": 56244000, "ebit": 54230000, "ebitda": 79454000, "pretax_income": 45248000, "tax_provision": 10168000, "net_income": 35080000, "net_income_to_common": 35080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162000, "total_current_assets": 281220000, "total_assets": 638828000, "short_term_debt": 11066000, "long_term_debt": 170046000, "total_debt": 181112000, "total_liabilities": 310433000, "total_equity": 328395000, "shares_outstanding": 10936057, "goodwill_and_intangibles": 293514000 }, "cash_flow": { "operating_cash_flow": 18855000, "capital_expenditure": 3117000, "free_cash_flow": 21972000, "dividends_paid": 3262000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198124, "ticker_id": 8866, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54230000", "ebitda": "79454000", "netIncome": "35080000", "grossProfit": "56244000", "depreciation": "None", "totalRevenue": "697218000", "costOfRevenue": "640974000", "interestIncome": "8982000", "incomeBeforeTax": "45248000", "interestExpense": "8982000", "operatingIncome": "53099000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10168000", "reportedCurrency": "USD", "netInterestIncome": "-8982000", "nonInterestIncome": "None", "operatingExpenses": "3145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25224000", "sellingGeneralAndAdministrative": "3714000", "netIncomeFromContinuingOperations": "35080000" }, "balance": { "goodwill": "198622000", "inventory": "166392000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "638828000", "longTermDebt": "170046000", "shortTermDebt": "11066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "94892000", "reportedCurrency": "USD", "retainedEarnings": "301073000", "totalLiabilities": "310433000", "otherCurrentAssets": "13407000", "totalCurrentAssets": "281220000", "currentLongTermDebt": "9466000", "longTermInvestments": "None", "shortTermInvestments": "195000", "currentNetReceivables": "101259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "357608000", "currentAccountsPayable": "57408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49606000", "shortLongTermDebtTotal": "181112000", "totalShareholderEquity": "328395000", "capitalLeaseObligations": "18913000", "otherCurrentLiabilities": "36404000", "totalCurrentLiabilities": "104878000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "205555000", "cashAndShortTermInvestments": "162000", "commonStockSharesOutstanding": "10936057", "intangibleAssetsExcludingGoodwill": "94892000", "cashAndCashEquivalentsAtCarryingValue": "162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35080000", "profitLoss": "None", "dividendPayout": "3262000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-35558000", "operatingCashflow": "18855000", "capitalExpenditures": "3117000", "changeInReceivables": "-3754000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18022000", "cashflowFromInvestment": "-1295000", "stockBasedCompensation": "3027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3262000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-462000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25224000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 697218000, "cost_of_revenue": 640974000, "gross_profit": 56244000, "research_and_development": 0, "selling_general_admin": 3714000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54230000, "depreciation_amortisation": 25224000, "ebitda": 79454000, "interest_expense": 8982000, "interest_income": null, "other_non_operating": null, "pretax_income": 45248000, "tax_provision": 10168000, "effective_tax_rate": null, "net_income": 35080000, "net_income_continuing_ops": 35080000, "net_income_to_common": 35080000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162000, "short_term_investments": 195000, "net_receivables": 101259000, "inventory": 166392000, "other_current_assets": null, "total_current_assets": 281220000, "net_ppe": null, "goodwill": 198622000, "intangible_assets": 94892000, "goodwill_and_intangibles": 293514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 357608000, "total_assets": 638828000, "short_term_debt": 11066000, "accounts_payable": 57408000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104878000, "long_term_debt": 170046000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 205555000, "total_liabilities": 310433000, "total_debt": 181112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 301073000, "total_equity": 328395000, "shares_outstanding": 10936057, "operating_cash_flow": 18855000, "stock_based_compensation": 3027000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1295000, "dividends_paid": 3262000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18022000, "free_cash_flow": 21972000, "net_change_in_cash": -462000 }, "raw_data": { "income": { "ebit": "54230000", "ebitda": "79454000", "netIncome": "35080000", "grossProfit": "56244000", "depreciation": "None", "totalRevenue": "697218000", "costOfRevenue": "640974000", "interestIncome": "8982000", "incomeBeforeTax": "45248000", "interestExpense": "8982000", "operatingIncome": "53099000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "10168000", "reportedCurrency": "USD", "netInterestIncome": "-8982000", "nonInterestIncome": "None", "operatingExpenses": "3145000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25224000", "sellingGeneralAndAdministrative": "3714000", "netIncomeFromContinuingOperations": "35080000" }, "balance": { "goodwill": "198622000", "inventory": "166392000", "commonStock": "544000", "currentDebt": "None", "investments": "None", "totalAssets": "638828000", "longTermDebt": "170046000", "shortTermDebt": "11066000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "94892000", "reportedCurrency": "USD", "retainedEarnings": "301073000", "totalLiabilities": "310433000", "otherCurrentAssets": "13407000", "totalCurrentAssets": "281220000", "currentLongTermDebt": "9466000", "longTermInvestments": "None", "shortTermInvestments": "195000", "currentNetReceivables": "101259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "357608000", "currentAccountsPayable": "57408000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49606000", "shortLongTermDebtTotal": "181112000", "totalShareholderEquity": "328395000", "capitalLeaseObligations": "18913000", "otherCurrentLiabilities": "36404000", "totalCurrentLiabilities": "104878000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "205555000", "cashAndShortTermInvestments": "162000", "commonStockSharesOutstanding": "10936057", "intangibleAssetsExcludingGoodwill": "94892000", "cashAndCashEquivalentsAtCarryingValue": "162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35080000", "profitLoss": "None", "dividendPayout": "3262000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-35558000", "operatingCashflow": "18855000", "capitalExpenditures": "3117000", "changeInReceivables": "-3754000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18022000", "cashflowFromInvestment": "-1295000", "stockBasedCompensation": "3027000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3262000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-462000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-641000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25224000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 324580000, "cost_of_revenue": 285631000, "gross_profit": 38949000, "ebit": 32747999, "ebitda": 45494999, "pretax_income": 34150000, "tax_provision": 5095000, "net_income": 29055000, "net_income_to_common": 29055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1239407000, "total_current_assets": 2160940000, "total_assets": 3310663000, "short_term_debt": 29924000, "long_term_debt": 331051000, "total_debt": 360975000, "total_liabilities": 644447000, "total_equity": 2666216000, "shares_outstanding": 27834475, "goodwill_and_intangibles": 957698000 }, "cash_flow": { "operating_cash_flow": -62264000, "capital_expenditure": 6457000, "free_cash_flow": -55807000, "dividends_paid": 2340000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198087, "ticker_id": 8866, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32747999", "ebitda": "45494999", "netIncome": "29055000", "grossProfit": "38949000", "depreciation": "None", "totalRevenue": "324580000", "costOfRevenue": "285631000", "interestIncome": "None", "incomeBeforeTax": "34150000", "interestExpense": "-1402000", "operatingIncome": "32748000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5095000", "reportedCurrency": "USD", "netInterestIncome": "1402000", "nonInterestIncome": "None", "operatingExpenses": "6201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12747000", "sellingGeneralAndAdministrative": "6201000", "netIncomeFromContinuingOperations": "29055000" }, "balance": { "goodwill": "638889000", "inventory": "625737000", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "3310663000", "longTermDebt": "331051000", "shortTermDebt": "29924000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "318809000", "reportedCurrency": "USD", "retainedEarnings": "421891000", "totalLiabilities": "644447000", "otherCurrentAssets": "79292000", "totalCurrentAssets": "2160940000", "currentLongTermDebt": "29924000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1149723000", "currentAccountsPayable": "147910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71481000", "totalShareholderEquity": "2666216000", "capitalLeaseObligations": "41557000", "otherCurrentLiabilities": "68356000", "totalCurrentLiabilities": "246190000", "otherNonCurrentLiabilities": "4254000", "totalNonCurrentLiabilities": "398257000", "cashAndShortTermInvestments": "1239407000", "commonStockSharesOutstanding": "27834475", "intangibleAssetsExcludingGoodwill": "318809000", "cashAndCashEquivalentsAtCarryingValue": "1239407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29055000", "profitLoss": "None", "dividendPayout": "2340000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-71544000", "operatingCashflow": "-62264000", "capitalExpenditures": "6457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1259401000", "cashflowFromInvestment": "-27088000", "stockBasedCompensation": "4581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2340000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 324580000, "cost_of_revenue": 285631000, "gross_profit": 38949000, "research_and_development": null, "selling_general_admin": 6201000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32747999, "depreciation_amortisation": 12747000, "ebitda": 45494999, "interest_expense": -1402000, "interest_income": null, "other_non_operating": null, "pretax_income": 34150000, "tax_provision": 5095000, "effective_tax_rate": null, "net_income": 29055000, "net_income_continuing_ops": 29055000, "net_income_to_common": 29055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1239407000, "short_term_investments": null, "net_receivables": 216504000, "inventory": 625737000, "other_current_assets": null, "total_current_assets": 2160940000, "net_ppe": null, "goodwill": 638889000, "intangible_assets": 318809000, "goodwill_and_intangibles": 957698000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1149723000, "total_assets": 3310663000, "short_term_debt": 29924000, "accounts_payable": 147910000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 246190000, "long_term_debt": 331051000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398257000, "total_liabilities": 644447000, "total_debt": 360975000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 421891000, "total_equity": 2666216000, "shares_outstanding": 27834475, "operating_cash_flow": -62264000, "stock_based_compensation": 4581000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6457000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27088000, "dividends_paid": 2340000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1259401000, "free_cash_flow": -55807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32747999", "ebitda": "45494999", "netIncome": "29055000", "grossProfit": "38949000", "depreciation": "None", "totalRevenue": "324580000", "costOfRevenue": "285631000", "interestIncome": "None", "incomeBeforeTax": "34150000", "interestExpense": "-1402000", "operatingIncome": "32748000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5095000", "reportedCurrency": "USD", "netInterestIncome": "1402000", "nonInterestIncome": "None", "operatingExpenses": "6201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12747000", "sellingGeneralAndAdministrative": "6201000", "netIncomeFromContinuingOperations": "29055000" }, "balance": { "goodwill": "638889000", "inventory": "625737000", "commonStock": "1403000", "currentDebt": "None", "investments": "None", "totalAssets": "3310663000", "longTermDebt": "331051000", "shortTermDebt": "29924000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "318809000", "reportedCurrency": "USD", "retainedEarnings": "421891000", "totalLiabilities": "644447000", "otherCurrentAssets": "79292000", "totalCurrentAssets": "2160940000", "currentLongTermDebt": "29924000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "216504000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1149723000", "currentAccountsPayable": "147910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "71481000", "totalShareholderEquity": "2666216000", "capitalLeaseObligations": "41557000", "otherCurrentLiabilities": "68356000", "totalCurrentLiabilities": "246190000", "otherNonCurrentLiabilities": "4254000", "totalNonCurrentLiabilities": "398257000", "cashAndShortTermInvestments": "1239407000", "commonStockSharesOutstanding": "27834475", "intangibleAssetsExcludingGoodwill": "318809000", "cashAndCashEquivalentsAtCarryingValue": "1239407000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29055000", "profitLoss": "None", "dividendPayout": "2340000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-71544000", "operatingCashflow": "-62264000", "capitalExpenditures": "6457000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1259401000", "cashflowFromInvestment": "-27088000", "stockBasedCompensation": "4581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2340000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12747000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 301182000, "cost_of_revenue": 260945000, "gross_profit": 40237000, "ebit": 31491000, "ebitda": 42416000, "pretax_income": 30658000, "tax_provision": 8362000, "net_income": 13567000, "net_income_to_common": 13567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69358000, "total_current_assets": 893329000, "total_assets": 2028578000, "short_term_debt": 13806000, "long_term_debt": 285304000, "total_debt": 299110000, "total_liabilities": 589770000, "total_equity": 1438808000, "shares_outstanding": 22751000, "goodwill_and_intangibles": 937204000 }, "cash_flow": { "operating_cash_flow": 37642000, "capital_expenditure": 6768000, "free_cash_flow": 44410000, "dividends_paid": 2068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198088, "ticker_id": 8866, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31491000", "ebitda": "42416000", "netIncome": "13567000", "grossProfit": "40237000", "depreciation": "None", "totalRevenue": "301182000", "costOfRevenue": "260945000", "interestIncome": "None", "incomeBeforeTax": "30658000", "interestExpense": "833000", "operatingIncome": "36491000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8362000", "reportedCurrency": "USD", "netInterestIncome": "-1833000", "nonInterestIncome": "None", "operatingExpenses": "3746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10925000", "sellingGeneralAndAdministrative": "7746000", "netIncomeFromContinuingOperations": "22296000" }, "balance": { "goodwill": "641242000", "inventory": "553834000", "commonStock": "1170000", "currentDebt": "None", "investments": "None", "totalAssets": "2028578000", "longTermDebt": "285304000", "shortTermDebt": "13806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "295962000", "reportedCurrency": "USD", "retainedEarnings": "395643000", "totalLiabilities": "589770000", "otherCurrentAssets": "37937000", "totalCurrentAssets": "893329000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "232200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1135249000", "currentAccountsPayable": "154506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "342803000", "totalShareholderEquity": "1438808000", "capitalLeaseObligations": "49999000", "otherCurrentLiabilities": "62303000", "totalCurrentLiabilities": "237506000", "otherNonCurrentLiabilities": "4955000", "totalNonCurrentLiabilities": "352264000", "cashAndShortTermInvestments": "69358000", "commonStockSharesOutstanding": "22751000", "intangibleAssetsExcludingGoodwill": "295962000", "cashAndCashEquivalentsAtCarryingValue": "69358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22296000", "profitLoss": "None", "dividendPayout": "2068000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-30348000", "operatingCashflow": "37642000", "capitalExpenditures": "6768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "375942000", "cashflowFromInvestment": "-353010000", "stockBasedCompensation": "2927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10925000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 301182000, "cost_of_revenue": 260945000, "gross_profit": 40237000, "research_and_development": null, "selling_general_admin": 7746000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31491000, "depreciation_amortisation": 10925000, "ebitda": 42416000, "interest_expense": 833000, "interest_income": null, "other_non_operating": null, "pretax_income": 30658000, "tax_provision": 8362000, "effective_tax_rate": null, "net_income": 13567000, "net_income_continuing_ops": 22296000, "net_income_to_common": 13567000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69358000, "short_term_investments": null, "net_receivables": 232200000, "inventory": 553834000, "other_current_assets": null, "total_current_assets": 893329000, "net_ppe": null, "goodwill": 641242000, "intangible_assets": 295962000, "goodwill_and_intangibles": 937204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1135249000, "total_assets": 2028578000, "short_term_debt": 13806000, "accounts_payable": 154506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237506000, "long_term_debt": 285304000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 352264000, "total_liabilities": 589770000, "total_debt": 299110000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 395643000, "total_equity": 1438808000, "shares_outstanding": 22751000, "operating_cash_flow": 37642000, "stock_based_compensation": 2927000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6768000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -353010000, "dividends_paid": 2068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 375942000, "free_cash_flow": 44410000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31491000", "ebitda": "42416000", "netIncome": "13567000", "grossProfit": "40237000", "depreciation": "None", "totalRevenue": "301182000", "costOfRevenue": "260945000", "interestIncome": "None", "incomeBeforeTax": "30658000", "interestExpense": "833000", "operatingIncome": "36491000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8362000", "reportedCurrency": "USD", "netInterestIncome": "-1833000", "nonInterestIncome": "None", "operatingExpenses": "3746000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260945000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10925000", "sellingGeneralAndAdministrative": "7746000", "netIncomeFromContinuingOperations": "22296000" }, "balance": { "goodwill": "641242000", "inventory": "553834000", "commonStock": "1170000", "currentDebt": "None", "investments": "None", "totalAssets": "2028578000", "longTermDebt": "285304000", "shortTermDebt": "13806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "295962000", "reportedCurrency": "USD", "retainedEarnings": "395643000", "totalLiabilities": "589770000", "otherCurrentAssets": "37937000", "totalCurrentAssets": "893329000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "232200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1135249000", "currentAccountsPayable": "154506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "342803000", "totalShareholderEquity": "1438808000", "capitalLeaseObligations": "49999000", "otherCurrentLiabilities": "62303000", "totalCurrentLiabilities": "237506000", "otherNonCurrentLiabilities": "4955000", "totalNonCurrentLiabilities": "352264000", "cashAndShortTermInvestments": "69358000", "commonStockSharesOutstanding": "22751000", "intangibleAssetsExcludingGoodwill": "295962000", "cashAndCashEquivalentsAtCarryingValue": "69358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22296000", "profitLoss": "None", "dividendPayout": "2068000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-30348000", "operatingCashflow": "37642000", "capitalExpenditures": "6768000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "375942000", "cashflowFromInvestment": "-353010000", "stockBasedCompensation": "2927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10925000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 282909000, "cost_of_revenue": 248855000, "gross_profit": 34054000, "ebit": 10587000, "ebitda": 20777000, "pretax_income": 5748000, "tax_provision": 2157000, "net_income": 3755000, "net_income_to_common": 3755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8784000, "total_current_assets": 722280000, "total_assets": 1560447000, "short_term_debt": 7500000, "long_term_debt": 348596000, "total_debt": 356096000, "total_liabilities": 577107000, "total_equity": 983340000, "shares_outstanding": 20756508, "goodwill_and_intangibles": 630554000 }, "cash_flow": { "operating_cash_flow": 24089000, "capital_expenditure": 6049000, "free_cash_flow": 30138000, "dividends_paid": 2068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198090, "ticker_id": 8866, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10587000", "ebitda": "20777000", "netIncome": "3755000", "grossProfit": "34054000", "depreciation": "None", "totalRevenue": "282909000", "costOfRevenue": "248855000", "interestIncome": "None", "incomeBeforeTax": "5748000", "interestExpense": "4839000", "operatingIncome": "33387000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2157000", "reportedCurrency": "USD", "netInterestIncome": "-4339000", "nonInterestIncome": "None", "operatingExpenses": "667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10190000", "sellingGeneralAndAdministrative": "667000", "netIncomeFromContinuingOperations": "3591000" }, "balance": { "goodwill": "428705000", "inventory": "464315000", "commonStock": "1034000", "currentDebt": "None", "investments": "None", "totalAssets": "1560447000", "longTermDebt": "348596000", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "201849000", "reportedCurrency": "USD", "retainedEarnings": "384416000", "totalLiabilities": "577107000", "otherCurrentAssets": "72782000", "totalCurrentAssets": "722280000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "838166999", "currentAccountsPayable": "112425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "431314000", "totalShareholderEquity": "983340000", "capitalLeaseObligations": "37609000", "otherCurrentLiabilities": "56867000", "totalCurrentLiabilities": "183351000", "otherNonCurrentLiabilities": "220000", "totalNonCurrentLiabilities": "393756000", "cashAndShortTermInvestments": "8784000", "commonStockSharesOutstanding": "20756508", "intangibleAssetsExcludingGoodwill": "201849000", "cashAndCashEquivalentsAtCarryingValue": "8784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3591000", "profitLoss": "None", "dividendPayout": "2068000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1044000", "operatingCashflow": "24089000", "capitalExpenditures": "6049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26156000", "cashflowFromInvestment": "-6055000", "stockBasedCompensation": "3245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282909000, "cost_of_revenue": 248855000, "gross_profit": 34054000, "research_and_development": null, "selling_general_admin": 667000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10587000, "depreciation_amortisation": 10190000, "ebitda": 20777000, "interest_expense": 4839000, "interest_income": null, "other_non_operating": null, "pretax_income": 5748000, "tax_provision": 2157000, "effective_tax_rate": null, "net_income": 3755000, "net_income_continuing_ops": 3591000, "net_income_to_common": 3755000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8784000, "short_term_investments": null, "net_receivables": 176399000, "inventory": 464315000, "other_current_assets": null, "total_current_assets": 722280000, "net_ppe": null, "goodwill": 428705000, "intangible_assets": 201849000, "goodwill_and_intangibles": 630554000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 838166999, "total_assets": 1560447000, "short_term_debt": 7500000, "accounts_payable": 112425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183351000, "long_term_debt": 348596000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 393756000, "total_liabilities": 577107000, "total_debt": 356096000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 384416000, "total_equity": 983340000, "shares_outstanding": 20756508, "operating_cash_flow": 24089000, "stock_based_compensation": 3245000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6049000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6055000, "dividends_paid": 2068000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26156000, "free_cash_flow": 30138000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10587000", "ebitda": "20777000", "netIncome": "3755000", "grossProfit": "34054000", "depreciation": "None", "totalRevenue": "282909000", "costOfRevenue": "248855000", "interestIncome": "None", "incomeBeforeTax": "5748000", "interestExpense": "4839000", "operatingIncome": "33387000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2157000", "reportedCurrency": "USD", "netInterestIncome": "-4339000", "nonInterestIncome": "None", "operatingExpenses": "667000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10190000", "sellingGeneralAndAdministrative": "667000", "netIncomeFromContinuingOperations": "3591000" }, "balance": { "goodwill": "428705000", "inventory": "464315000", "commonStock": "1034000", "currentDebt": "None", "investments": "None", "totalAssets": "1560447000", "longTermDebt": "348596000", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "201849000", "reportedCurrency": "USD", "retainedEarnings": "384416000", "totalLiabilities": "577107000", "otherCurrentAssets": "72782000", "totalCurrentAssets": "722280000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "176399000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "838166999", "currentAccountsPayable": "112425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "431314000", "totalShareholderEquity": "983340000", "capitalLeaseObligations": "37609000", "otherCurrentLiabilities": "56867000", "totalCurrentLiabilities": "183351000", "otherNonCurrentLiabilities": "220000", "totalNonCurrentLiabilities": "393756000", "cashAndShortTermInvestments": "8784000", "commonStockSharesOutstanding": "20756508", "intangibleAssetsExcludingGoodwill": "201849000", "cashAndCashEquivalentsAtCarryingValue": "8784000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3591000", "profitLoss": "None", "dividendPayout": "2068000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1044000", "operatingCashflow": "24089000", "capitalExpenditures": "6049000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26156000", "cashflowFromInvestment": "-6055000", "stockBasedCompensation": "3245000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2068000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10190000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 272139000, "cost_of_revenue": 241110000, "gross_profit": 31029000, "ebit": 23013000, "ebitda": 32648000, "pretax_income": 16068000, "tax_provision": 2430000, "net_income": 16448000, "net_income_to_common": 16448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16906000, "total_current_assets": 753619000, "total_assets": 1602027000, "short_term_debt": 7500000, "long_term_debt": 371656000, "total_debt": 379156000, "total_liabilities": 622500000, "total_equity": 979527000, "shares_outstanding": 20736000, "goodwill_and_intangibles": 637201000 }, "cash_flow": { "operating_cash_flow": 11891000, "capital_expenditure": 5589000, "free_cash_flow": 17480000, "dividends_paid": 2067000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198091, "ticker_id": 8866, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23013000", "ebitda": "32648000", "netIncome": "16448000", "grossProfit": "31029000", "depreciation": "None", "totalRevenue": "272139000", "costOfRevenue": "241110000", "interestIncome": "None", "incomeBeforeTax": "16068000", "interestExpense": "6945000", "operatingIncome": "23513000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2430000", "reportedCurrency": "USD", "netInterestIncome": "-6445000", "nonInterestIncome": "None", "operatingExpenses": "7516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9635000", "sellingGeneralAndAdministrative": "8516000", "netIncomeFromContinuingOperations": "13638000" }, "balance": { "goodwill": "428665000", "inventory": "463216000", "commonStock": "1034000", "currentDebt": "None", "investments": "None", "totalAssets": "1602027000", "longTermDebt": "371656000", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "208536000", "reportedCurrency": "USD", "retainedEarnings": "382572000", "totalLiabilities": "622500000", "otherCurrentAssets": "56246000", "totalCurrentAssets": "753619000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "848408000", "currentAccountsPayable": "140465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "417415000", "totalShareholderEquity": "979527000", "capitalLeaseObligations": "38259000", "otherCurrentLiabilities": "51255000", "totalCurrentLiabilities": "202045000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "420455000", "cashAndShortTermInvestments": "16906000", "commonStockSharesOutstanding": "20736000", "intangibleAssetsExcludingGoodwill": "208536000", "cashAndCashEquivalentsAtCarryingValue": "16906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3197000", "profitLoss": "None", "dividendPayout": "2067000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-19119000", "operatingCashflow": "11891000", "capitalExpenditures": "5589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88235000", "cashflowFromInvestment": "82742000", "stockBasedCompensation": "3141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2067000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 272139000, "cost_of_revenue": 241110000, "gross_profit": 31029000, "research_and_development": null, "selling_general_admin": 8516000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23013000, "depreciation_amortisation": 9635000, "ebitda": 32648000, "interest_expense": 6945000, "interest_income": null, "other_non_operating": null, "pretax_income": 16068000, "tax_provision": 2430000, "effective_tax_rate": null, "net_income": 16448000, "net_income_continuing_ops": 13638000, "net_income_to_common": 16448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16906000, "short_term_investments": null, "net_receivables": 217251000, "inventory": 463216000, "other_current_assets": null, "total_current_assets": 753619000, "net_ppe": null, "goodwill": 428665000, "intangible_assets": 208536000, "goodwill_and_intangibles": 637201000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 848408000, "total_assets": 1602027000, "short_term_debt": 7500000, "accounts_payable": 140465000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202045000, "long_term_debt": 371656000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 420455000, "total_liabilities": 622500000, "total_debt": 379156000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 382572000, "total_equity": 979527000, "shares_outstanding": 20736000, "operating_cash_flow": 11891000, "stock_based_compensation": 3141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5589000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 82742000, "dividends_paid": 2067000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88235000, "free_cash_flow": 17480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23013000", "ebitda": "32648000", "netIncome": "16448000", "grossProfit": "31029000", "depreciation": "None", "totalRevenue": "272139000", "costOfRevenue": "241110000", "interestIncome": "None", "incomeBeforeTax": "16068000", "interestExpense": "6945000", "operatingIncome": "23513000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2430000", "reportedCurrency": "USD", "netInterestIncome": "-6445000", "nonInterestIncome": "None", "operatingExpenses": "7516000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241110000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9635000", "sellingGeneralAndAdministrative": "8516000", "netIncomeFromContinuingOperations": "13638000" }, "balance": { "goodwill": "428665000", "inventory": "463216000", "commonStock": "1034000", "currentDebt": "None", "investments": "None", "totalAssets": "1602027000", "longTermDebt": "371656000", "shortTermDebt": "7500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "208536000", "reportedCurrency": "USD", "retainedEarnings": "382572000", "totalLiabilities": "622500000", "otherCurrentAssets": "56246000", "totalCurrentAssets": "753619000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "217251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "848408000", "currentAccountsPayable": "140465000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "417415000", "totalShareholderEquity": "979527000", "capitalLeaseObligations": "38259000", "otherCurrentLiabilities": "51255000", "totalCurrentLiabilities": "202045000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "420455000", "cashAndShortTermInvestments": "16906000", "commonStockSharesOutstanding": "20736000", "intangibleAssetsExcludingGoodwill": "208536000", "cashAndCashEquivalentsAtCarryingValue": "16906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3197000", "profitLoss": "None", "dividendPayout": "2067000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-19119000", "operatingCashflow": "11891000", "capitalExpenditures": "5589000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88235000", "cashflowFromInvestment": "82742000", "stockBasedCompensation": "3141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2067000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9635000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 256045000, "cost_of_revenue": 229230000, "gross_profit": 26815000, "ebit": 24504000, "ebitda": 34409000, "pretax_income": 16565000, "tax_provision": 2597000, "net_income": -9217000, "net_income_to_common": -9217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5711000, "total_current_assets": 968858000, "total_assets": 1732982000, "short_term_debt": 5625000, "long_term_debt": 459381000, "total_debt": 465006000, "total_liabilities": 757238000, "total_equity": 975744000, "shares_outstanding": 20740000, "goodwill_and_intangibles": 614599000 }, "cash_flow": { "operating_cash_flow": -46632000, "capital_expenditure": 2875000, "free_cash_flow": -43757000, "dividends_paid": 2060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198092, "ticker_id": 8866, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24504000", "ebitda": "34409000", "netIncome": "-9217000", "grossProfit": "26815000", "depreciation": "None", "totalRevenue": "256045000", "costOfRevenue": "229230000", "interestIncome": "None", "incomeBeforeTax": "16565000", "interestExpense": "7939000", "operatingIncome": "25704000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2597000", "reportedCurrency": "USD", "netInterestIncome": "-7939000", "nonInterestIncome": "None", "operatingExpenses": "1111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9905000", "sellingGeneralAndAdministrative": "2311000", "netIncomeFromContinuingOperations": "13968000" }, "balance": { "goodwill": "423576000", "inventory": "441455000", "commonStock": "1033000", "currentDebt": "None", "investments": "None", "totalAssets": "1732982000", "longTermDebt": "459381000", "shortTermDebt": "5625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "191023000", "reportedCurrency": "USD", "retainedEarnings": "381443000", "totalLiabilities": "757238000", "otherCurrentAssets": "321281000", "totalCurrentAssets": "968858000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "764124000", "currentAccountsPayable": "140780000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504352000", "totalShareholderEquity": "975744000", "capitalLeaseObligations": "39346000", "otherCurrentLiabilities": "98806000", "totalCurrentLiabilities": "248299000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "508939000", "cashAndShortTermInvestments": "5711000", "commonStockSharesOutstanding": "20740000", "intangibleAssetsExcludingGoodwill": "191023000", "cashAndCashEquivalentsAtCarryingValue": "5711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8973000", "profitLoss": "None", "dividendPayout": "2060000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6359000", "operatingCashflow": "-46632000", "capitalExpenditures": "2875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28239000", "cashflowFromInvestment": "-129000", "stockBasedCompensation": "3522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9905000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 256045000, "cost_of_revenue": 229230000, "gross_profit": 26815000, "research_and_development": null, "selling_general_admin": 2311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24504000, "depreciation_amortisation": 9905000, "ebitda": 34409000, "interest_expense": 7939000, "interest_income": null, "other_non_operating": null, "pretax_income": 16565000, "tax_provision": 2597000, "effective_tax_rate": null, "net_income": -9217000, "net_income_continuing_ops": 13968000, "net_income_to_common": -9217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 5711000, "short_term_investments": null, "net_receivables": 200411000, "inventory": 441455000, "other_current_assets": null, "total_current_assets": 968858000, "net_ppe": null, "goodwill": 423576000, "intangible_assets": 191023000, "goodwill_and_intangibles": 614599000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 764124000, "total_assets": 1732982000, "short_term_debt": 5625000, "accounts_payable": 140780000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 248299000, "long_term_debt": 459381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 508939000, "total_liabilities": 757238000, "total_debt": 465006000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 381443000, "total_equity": 975744000, "shares_outstanding": 20740000, "operating_cash_flow": -46632000, "stock_based_compensation": 3522000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2875000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -129000, "dividends_paid": 2060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28239000, "free_cash_flow": -43757000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24504000", "ebitda": "34409000", "netIncome": "-9217000", "grossProfit": "26815000", "depreciation": "None", "totalRevenue": "256045000", "costOfRevenue": "229230000", "interestIncome": "None", "incomeBeforeTax": "16565000", "interestExpense": "7939000", "operatingIncome": "25704000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "2597000", "reportedCurrency": "USD", "netInterestIncome": "-7939000", "nonInterestIncome": "None", "operatingExpenses": "1111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "229230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9905000", "sellingGeneralAndAdministrative": "2311000", "netIncomeFromContinuingOperations": "13968000" }, "balance": { "goodwill": "423576000", "inventory": "441455000", "commonStock": "1033000", "currentDebt": "None", "investments": "None", "totalAssets": "1732982000", "longTermDebt": "459381000", "shortTermDebt": "5625000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "191023000", "reportedCurrency": "USD", "retainedEarnings": "381443000", "totalLiabilities": "757238000", "otherCurrentAssets": "321281000", "totalCurrentAssets": "968858000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200411000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "764124000", "currentAccountsPayable": "140780000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "504352000", "totalShareholderEquity": "975744000", "capitalLeaseObligations": "39346000", "otherCurrentLiabilities": "98806000", "totalCurrentLiabilities": "248299000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "508939000", "cashAndShortTermInvestments": "5711000", "commonStockSharesOutstanding": "20740000", "intangibleAssetsExcludingGoodwill": "191023000", "cashAndCashEquivalentsAtCarryingValue": "5711000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8973000", "profitLoss": "None", "dividendPayout": "2060000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-6359000", "operatingCashflow": "-46632000", "capitalExpenditures": "2875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28239000", "cashflowFromInvestment": "-129000", "stockBasedCompensation": "3522000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4201000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9905000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 299021000, "cost_of_revenue": 266750999, "gross_profit": 32270000, "ebit": 27415000, "ebitda": 35766000, "pretax_income": 20472000, "tax_provision": 4947000, "net_income": 15598000, "net_income_to_common": 15598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29030000, "total_current_assets": 874827000, "total_assets": 1734620000, "short_term_debt": 36889000, "long_term_debt": 400173000, "total_debt": 437062000, "total_liabilities": 746434000, "total_equity": 988186000, "shares_outstanding": 20590000, "goodwill_and_intangibles": 688734000 }, "cash_flow": { "operating_cash_flow": 55375000, "capital_expenditure": 3265000, "free_cash_flow": 58640000, "dividends_paid": 2041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198093, "ticker_id": 8866, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27415000", "ebitda": "35766000", "netIncome": "15598000", "grossProfit": "32270000", "depreciation": "None", "totalRevenue": "299021000", "costOfRevenue": "266750999", "interestIncome": "None", "incomeBeforeTax": "20472000", "interestExpense": "6943000", "operatingIncome": "32515000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4947000", "reportedCurrency": "USD", "netInterestIncome": "-6943000", "nonInterestIncome": "None", "operatingExpenses": "-245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266750999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8351000", "sellingGeneralAndAdministrative": "4855000", "netIncomeFromContinuingOperations": "15525000" }, "balance": { "goodwill": "491453000", "inventory": "576318000", "commonStock": "1030000", "currentDebt": "None", "investments": "None", "totalAssets": "1734620000", "longTermDebt": "400173000", "shortTermDebt": "36889000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "197281000", "reportedCurrency": "USD", "retainedEarnings": "392484000", "totalLiabilities": "746434000", "otherCurrentAssets": "41956000", "totalCurrentAssets": "874827000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "227523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859793000", "currentAccountsPayable": "187590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485206000", "totalShareholderEquity": "988186000", "capitalLeaseObligations": "55033000", "otherCurrentLiabilities": "52047000", "totalCurrentLiabilities": "281844000", "otherNonCurrentLiabilities": "9011000", "totalNonCurrentLiabilities": "464590000", "cashAndShortTermInvestments": "29030000", "commonStockSharesOutstanding": "20590000", "intangibleAssetsExcludingGoodwill": "197281000", "cashAndCashEquivalentsAtCarryingValue": "29030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13062000", "profitLoss": "None", "dividendPayout": "2041000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4860000", "operatingCashflow": "55375000", "capitalExpenditures": "3265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141890000", "cashflowFromInvestment": "-176142000", "stockBasedCompensation": "1818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 299021000, "cost_of_revenue": 266750999, "gross_profit": 32270000, "research_and_development": null, "selling_general_admin": 4855000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27415000, "depreciation_amortisation": 8351000, "ebitda": 35766000, "interest_expense": 6943000, "interest_income": null, "other_non_operating": null, "pretax_income": 20472000, "tax_provision": 4947000, "effective_tax_rate": null, "net_income": 15598000, "net_income_continuing_ops": 15525000, "net_income_to_common": 15598000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29030000, "short_term_investments": null, "net_receivables": 227523000, "inventory": 576318000, "other_current_assets": null, "total_current_assets": 874827000, "net_ppe": null, "goodwill": 491453000, "intangible_assets": 197281000, "goodwill_and_intangibles": 688734000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 859793000, "total_assets": 1734620000, "short_term_debt": 36889000, "accounts_payable": 187590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 281844000, "long_term_debt": 400173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 464590000, "total_liabilities": 746434000, "total_debt": 437062000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 392484000, "total_equity": 988186000, "shares_outstanding": 20590000, "operating_cash_flow": 55375000, "stock_based_compensation": 1818000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3265000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176142000, "dividends_paid": 2041000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 141890000, "free_cash_flow": 58640000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27415000", "ebitda": "35766000", "netIncome": "15598000", "grossProfit": "32270000", "depreciation": "None", "totalRevenue": "299021000", "costOfRevenue": "266750999", "interestIncome": "None", "incomeBeforeTax": "20472000", "interestExpense": "6943000", "operatingIncome": "32515000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "4947000", "reportedCurrency": "USD", "netInterestIncome": "-6943000", "nonInterestIncome": "None", "operatingExpenses": "-245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "266750999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8351000", "sellingGeneralAndAdministrative": "4855000", "netIncomeFromContinuingOperations": "15525000" }, "balance": { "goodwill": "491453000", "inventory": "576318000", "commonStock": "1030000", "currentDebt": "None", "investments": "None", "totalAssets": "1734620000", "longTermDebt": "400173000", "shortTermDebt": "36889000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "197281000", "reportedCurrency": "USD", "retainedEarnings": "392484000", "totalLiabilities": "746434000", "otherCurrentAssets": "41956000", "totalCurrentAssets": "874827000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "227523000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "859793000", "currentAccountsPayable": "187590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "485206000", "totalShareholderEquity": "988186000", "capitalLeaseObligations": "55033000", "otherCurrentLiabilities": "52047000", "totalCurrentLiabilities": "281844000", "otherNonCurrentLiabilities": "9011000", "totalNonCurrentLiabilities": "464590000", "cashAndShortTermInvestments": "29030000", "commonStockSharesOutstanding": "20590000", "intangibleAssetsExcludingGoodwill": "197281000", "cashAndCashEquivalentsAtCarryingValue": "29030000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13062000", "profitLoss": "None", "dividendPayout": "2041000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4860000", "operatingCashflow": "55375000", "capitalExpenditures": "3265000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141890000", "cashflowFromInvestment": "-176142000", "stockBasedCompensation": "1818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2041000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8351000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 203642000, "cost_of_revenue": 181680000, "gross_profit": 21962000, "ebit": 20072000, "ebitda": 27061000, "pretax_income": 11085000, "tax_provision": 2343000, "net_income": 11650000, "net_income_to_common": 11650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7907000, "total_current_assets": 775297000, "total_assets": 1463999000, "short_term_debt": 30000000, "long_term_debt": 420341000, "total_debt": 450341000, "total_liabilities": 676203000, "total_equity": 787796000, "shares_outstanding": 18479000, "goodwill_and_intangibles": 551216000 }, "cash_flow": { "operating_cash_flow": 10176000, "capital_expenditure": 5765000, "free_cash_flow": 15941000, "dividends_paid": 1843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198095, "ticker_id": 8866, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20072000", "ebitda": "27061000", "netIncome": "11650000", "grossProfit": "21962000", "depreciation": "None", "totalRevenue": "203642000", "costOfRevenue": "181680000", "interestIncome": "None", "incomeBeforeTax": "11085000", "interestExpense": "8987000", "operatingIncome": "20720000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2343000", "reportedCurrency": "USD", "netInterestIncome": "-8983000", "nonInterestIncome": "None", "operatingExpenses": "1242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6989000", "sellingGeneralAndAdministrative": "2605000", "netIncomeFromContinuingOperations": "11650000" }, "balance": { "goodwill": "390636000", "inventory": "533773000", "commonStock": "921000", "currentDebt": "None", "investments": "None", "totalAssets": "1463999000", "longTermDebt": "420341000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "160580000", "reportedCurrency": "USD", "retainedEarnings": "381680000", "totalLiabilities": "676203000", "otherCurrentAssets": "41403000", "totalCurrentAssets": "775297000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "688702000", "currentAccountsPayable": "122740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "479402000", "totalShareholderEquity": "787796000", "capitalLeaseObligations": "29061000", "otherCurrentLiabilities": "51328000", "totalCurrentLiabilities": "210107000", "otherNonCurrentLiabilities": "9011000", "totalNonCurrentLiabilities": "466096000", "cashAndShortTermInvestments": "7907000", "commonStockSharesOutstanding": "18479000", "intangibleAssetsExcludingGoodwill": "160580000", "cashAndCashEquivalentsAtCarryingValue": "7907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7061000", "profitLoss": "None", "dividendPayout": "1843000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1400000", "operatingCashflow": "10176000", "capitalExpenditures": "5765000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15555000", "cashflowFromInvestment": "-5707000", "stockBasedCompensation": "1685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2545000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203642000, "cost_of_revenue": 181680000, "gross_profit": 21962000, "research_and_development": null, "selling_general_admin": 2605000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20072000, "depreciation_amortisation": 6989000, "ebitda": 27061000, "interest_expense": 8987000, "interest_income": null, "other_non_operating": null, "pretax_income": 11085000, "tax_provision": 2343000, "effective_tax_rate": null, "net_income": 11650000, "net_income_continuing_ops": 11650000, "net_income_to_common": 11650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7907000, "short_term_investments": null, "net_receivables": 192214000, "inventory": 533773000, "other_current_assets": null, "total_current_assets": 775297000, "net_ppe": null, "goodwill": 390636000, "intangible_assets": 160580000, "goodwill_and_intangibles": 551216000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 688702000, "total_assets": 1463999000, "short_term_debt": 30000000, "accounts_payable": 122740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210107000, "long_term_debt": 420341000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 466096000, "total_liabilities": 676203000, "total_debt": 450341000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 381680000, "total_equity": 787796000, "shares_outstanding": 18479000, "operating_cash_flow": 10176000, "stock_based_compensation": 1685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5765000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5707000, "dividends_paid": 1843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15555000, "free_cash_flow": 15941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20072000", "ebitda": "27061000", "netIncome": "11650000", "grossProfit": "21962000", "depreciation": "None", "totalRevenue": "203642000", "costOfRevenue": "181680000", "interestIncome": "None", "incomeBeforeTax": "11085000", "interestExpense": "8987000", "operatingIncome": "20720000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2343000", "reportedCurrency": "USD", "netInterestIncome": "-8983000", "nonInterestIncome": "None", "operatingExpenses": "1242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "181680000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6989000", "sellingGeneralAndAdministrative": "2605000", "netIncomeFromContinuingOperations": "11650000" }, "balance": { "goodwill": "390636000", "inventory": "533773000", "commonStock": "921000", "currentDebt": "None", "investments": "None", "totalAssets": "1463999000", "longTermDebt": "420341000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "160580000", "reportedCurrency": "USD", "retainedEarnings": "381680000", "totalLiabilities": "676203000", "otherCurrentAssets": "41403000", "totalCurrentAssets": "775297000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "192214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "688702000", "currentAccountsPayable": "122740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "479402000", "totalShareholderEquity": "787796000", "capitalLeaseObligations": "29061000", "otherCurrentLiabilities": "51328000", "totalCurrentLiabilities": "210107000", "otherNonCurrentLiabilities": "9011000", "totalNonCurrentLiabilities": "466096000", "cashAndShortTermInvestments": "7907000", "commonStockSharesOutstanding": "18479000", "intangibleAssetsExcludingGoodwill": "160580000", "cashAndCashEquivalentsAtCarryingValue": "7907000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7061000", "profitLoss": "None", "dividendPayout": "1843000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1400000", "operatingCashflow": "10176000", "capitalExpenditures": "5765000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15555000", "cashflowFromInvestment": "-5707000", "stockBasedCompensation": "1685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2545000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7543000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 192828000, "cost_of_revenue": 173589000, "gross_profit": 19239000, "ebit": 2602000, "ebitda": 9525000, "pretax_income": -7224000, "tax_provision": -1936000, "net_income": -2777000, "net_income_to_common": -2777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18993000, "total_current_assets": 796375000, "total_assets": 1494298000, "short_term_debt": 30000000, "long_term_debt": 433508000, "total_debt": 463508000, "total_liabilities": 712982000, "total_equity": 781316000, "shares_outstanding": 17152661, "goodwill_and_intangibles": 555524000 }, "cash_flow": { "operating_cash_flow": -17528000, "capital_expenditure": 3945000, "free_cash_flow": -13583000, "dividends_paid": 1599000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198096, "ticker_id": 8866, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2602000", "ebitda": "9525000", "netIncome": "-2777000", "grossProfit": "19239000", "depreciation": "None", "totalRevenue": "192828000", "costOfRevenue": "173589000", "interestIncome": "None", "incomeBeforeTax": "-7224000", "interestExpense": "9826000", "operatingIncome": "15959000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1936000", "reportedCurrency": "USD", "netInterestIncome": "-9826000", "nonInterestIncome": "None", "operatingExpenses": "3280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6923000", "sellingGeneralAndAdministrative": "4117000", "netIncomeFromContinuingOperations": "-2777000" }, "balance": { "goodwill": "390135000", "inventory": "532371000", "commonStock": "921000", "currentDebt": "None", "investments": "None", "totalAssets": "1494298000", "longTermDebt": "433508000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "165389000", "reportedCurrency": "USD", "retainedEarnings": "371872000", "totalLiabilities": "712982000", "otherCurrentAssets": "48198000", "totalCurrentAssets": "796375000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "697923000", "currentAccountsPayable": "144645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500023000", "totalShareholderEquity": "781316000", "capitalLeaseObligations": "36515000", "otherCurrentLiabilities": "47863000", "totalCurrentLiabilities": "225646000", "otherNonCurrentLiabilities": "5435000", "totalNonCurrentLiabilities": "487336000", "cashAndShortTermInvestments": "18993000", "commonStockSharesOutstanding": "17152661", "intangibleAssetsExcludingGoodwill": "165389000", "cashAndCashEquivalentsAtCarryingValue": "18993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2777000", "profitLoss": "None", "dividendPayout": "1599000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5497000", "operatingCashflow": "-17528000", "capitalExpenditures": "3945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141180000", "cashflowFromInvestment": "-115228000", "stockBasedCompensation": "2314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1599000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 192828000, "cost_of_revenue": 173589000, "gross_profit": 19239000, "research_and_development": null, "selling_general_admin": 4117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2602000, "depreciation_amortisation": 6923000, "ebitda": 9525000, "interest_expense": 9826000, "interest_income": null, "other_non_operating": null, "pretax_income": -7224000, "tax_provision": -1936000, "effective_tax_rate": null, "net_income": -2777000, "net_income_continuing_ops": -2777000, "net_income_to_common": -2777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18993000, "short_term_investments": null, "net_receivables": 196813000, "inventory": 532371000, "other_current_assets": null, "total_current_assets": 796375000, "net_ppe": null, "goodwill": 390135000, "intangible_assets": 165389000, "goodwill_and_intangibles": 555524000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 697923000, "total_assets": 1494298000, "short_term_debt": 30000000, "accounts_payable": 144645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 225646000, "long_term_debt": 433508000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 487336000, "total_liabilities": 712982000, "total_debt": 463508000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 371872000, "total_equity": 781316000, "shares_outstanding": 17152661, "operating_cash_flow": -17528000, "stock_based_compensation": 2314000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3945000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115228000, "dividends_paid": 1599000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 141180000, "free_cash_flow": -13583000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2602000", "ebitda": "9525000", "netIncome": "-2777000", "grossProfit": "19239000", "depreciation": "None", "totalRevenue": "192828000", "costOfRevenue": "173589000", "interestIncome": "None", "incomeBeforeTax": "-7224000", "interestExpense": "9826000", "operatingIncome": "15959000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-1936000", "reportedCurrency": "USD", "netInterestIncome": "-9826000", "nonInterestIncome": "None", "operatingExpenses": "3280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "173589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6923000", "sellingGeneralAndAdministrative": "4117000", "netIncomeFromContinuingOperations": "-2777000" }, "balance": { "goodwill": "390135000", "inventory": "532371000", "commonStock": "921000", "currentDebt": "None", "investments": "None", "totalAssets": "1494298000", "longTermDebt": "433508000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "165389000", "reportedCurrency": "USD", "retainedEarnings": "371872000", "totalLiabilities": "712982000", "otherCurrentAssets": "48198000", "totalCurrentAssets": "796375000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196813000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "697923000", "currentAccountsPayable": "144645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "500023000", "totalShareholderEquity": "781316000", "capitalLeaseObligations": "36515000", "otherCurrentLiabilities": "47863000", "totalCurrentLiabilities": "225646000", "otherNonCurrentLiabilities": "5435000", "totalNonCurrentLiabilities": "487336000", "cashAndShortTermInvestments": "18993000", "commonStockSharesOutstanding": "17152661", "intangibleAssetsExcludingGoodwill": "165389000", "cashAndCashEquivalentsAtCarryingValue": "18993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2777000", "profitLoss": "None", "dividendPayout": "1599000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5497000", "operatingCashflow": "-17528000", "capitalExpenditures": "3945000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "141180000", "cashflowFromInvestment": "-115228000", "stockBasedCompensation": "2314000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1599000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-466000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6923000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 162383000, "cost_of_revenue": 143815000, "gross_profit": 18568000, "ebit": 15643000, "ebitda": 21588000, "pretax_income": 6453000, "tax_provision": 911000, "net_income": -19274000, "net_income_to_common": -19274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10569000, "total_current_assets": 743096000, "total_assets": 1336924000, "short_term_debt": 30000000, "long_term_debt": 451622000, "total_debt": 481622000, "total_liabilities": 724186000, "total_equity": 612738000, "shares_outstanding": 15783915, "goodwill_and_intangibles": 461861000 }, "cash_flow": { "operating_cash_flow": -79060000, "capital_expenditure": 7729000, "free_cash_flow": -71331000, "dividends_paid": 1577000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198097, "ticker_id": 8866, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15643000", "ebitda": "21588000", "netIncome": "-19274000", "grossProfit": "18568000", "depreciation": "None", "totalRevenue": "162383000", "costOfRevenue": "143815000", "interestIncome": "None", "incomeBeforeTax": "6453000", "interestExpense": "9190000", "operatingIncome": "17243000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "911000", "reportedCurrency": "USD", "netInterestIncome": "-9187000", "nonInterestIncome": "None", "operatingExpenses": "1325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5945000", "sellingGeneralAndAdministrative": "2999000", "netIncomeFromContinuingOperations": "12100000" }, "balance": { "goodwill": "351112000", "inventory": "521247000", "commonStock": "792000", "currentDebt": "None", "investments": "None", "totalAssets": "1336924000", "longTermDebt": "451622000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "110749000", "reportedCurrency": "USD", "retainedEarnings": "376505000", "totalLiabilities": "724186000", "otherCurrentAssets": "55053000", "totalCurrentAssets": "743096000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "593828000", "currentAccountsPayable": "155478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513053000", "totalShareholderEquity": "612738000", "capitalLeaseObligations": "31431000", "otherCurrentLiabilities": "34376000", "totalCurrentLiabilities": "223050000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "501136000", "cashAndShortTermInvestments": "10569000", "commonStockSharesOutstanding": "15783915", "intangibleAssetsExcludingGoodwill": "110749000", "cashAndCashEquivalentsAtCarryingValue": "10569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12100000", "profitLoss": "None", "dividendPayout": "1577000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-19911000", "operatingCashflow": "-79060000", "capitalExpenditures": "7729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48291000", "cashflowFromInvestment": "33408000", "stockBasedCompensation": "2498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1577000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5945000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 162383000, "cost_of_revenue": 143815000, "gross_profit": 18568000, "research_and_development": null, "selling_general_admin": 2999000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15643000, "depreciation_amortisation": 5945000, "ebitda": 21588000, "interest_expense": 9190000, "interest_income": null, "other_non_operating": null, "pretax_income": 6453000, "tax_provision": 911000, "effective_tax_rate": null, "net_income": -19274000, "net_income_continuing_ops": 12100000, "net_income_to_common": -19274000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10569000, "short_term_investments": null, "net_receivables": 156227000, "inventory": 521247000, "other_current_assets": null, "total_current_assets": 743096000, "net_ppe": null, "goodwill": 351112000, "intangible_assets": 110749000, "goodwill_and_intangibles": 461861000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 593828000, "total_assets": 1336924000, "short_term_debt": 30000000, "accounts_payable": 155478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223050000, "long_term_debt": 451622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 501136000, "total_liabilities": 724186000, "total_debt": 481622000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 376505000, "total_equity": 612738000, "shares_outstanding": 15783915, "operating_cash_flow": -79060000, "stock_based_compensation": 2498000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7729000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 33408000, "dividends_paid": 1577000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 48291000, "free_cash_flow": -71331000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15643000", "ebitda": "21588000", "netIncome": "-19274000", "grossProfit": "18568000", "depreciation": "None", "totalRevenue": "162383000", "costOfRevenue": "143815000", "interestIncome": "None", "incomeBeforeTax": "6453000", "interestExpense": "9190000", "operatingIncome": "17243000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "911000", "reportedCurrency": "USD", "netInterestIncome": "-9187000", "nonInterestIncome": "None", "operatingExpenses": "1325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5945000", "sellingGeneralAndAdministrative": "2999000", "netIncomeFromContinuingOperations": "12100000" }, "balance": { "goodwill": "351112000", "inventory": "521247000", "commonStock": "792000", "currentDebt": "None", "investments": "None", "totalAssets": "1336924000", "longTermDebt": "451622000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "110749000", "reportedCurrency": "USD", "retainedEarnings": "376505000", "totalLiabilities": "724186000", "otherCurrentAssets": "55053000", "totalCurrentAssets": "743096000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156227000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "593828000", "currentAccountsPayable": "155478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "513053000", "totalShareholderEquity": "612738000", "capitalLeaseObligations": "31431000", "otherCurrentLiabilities": "34376000", "totalCurrentLiabilities": "223050000", "otherNonCurrentLiabilities": "3000000", "totalNonCurrentLiabilities": "501136000", "cashAndShortTermInvestments": "10569000", "commonStockSharesOutstanding": "15783915", "intangibleAssetsExcludingGoodwill": "110749000", "cashAndCashEquivalentsAtCarryingValue": "10569000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12100000", "profitLoss": "None", "dividendPayout": "1577000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-19911000", "operatingCashflow": "-79060000", "capitalExpenditures": "7729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "48291000", "cashflowFromInvestment": "33408000", "stockBasedCompensation": "2498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1577000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2079000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5945000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 235325000, "cost_of_revenue": 208508000, "gross_profit": 26817000, "ebit": 25319000, "ebitda": 31274000, "pretax_income": 16041000, "tax_provision": 3207000, "net_income": 11605000, "net_income_to_common": 11605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7768000, "total_current_assets": 774030000, "total_assets": 1379723000, "short_term_debt": 27457000, "long_term_debt": 406844000, "total_debt": 434301000, "total_liabilities": 762998000, "total_equity": 616725000, "shares_outstanding": 15804000, "goodwill_and_intangibles": 465911000 }, "cash_flow": { "operating_cash_flow": 27942000, "capital_expenditure": 7871000, "free_cash_flow": 35813000, "dividends_paid": 1575000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198098, "ticker_id": 8866, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25319000", "ebitda": "31274000", "netIncome": "11605000", "grossProfit": "26817000", "depreciation": "None", "totalRevenue": "235325000", "costOfRevenue": "208508000", "interestIncome": "None", "incomeBeforeTax": "16041000", "interestExpense": "9278000", "operatingIncome": "25519000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3207000", "reportedCurrency": "USD", "netInterestIncome": "-9278000", "nonInterestIncome": "None", "operatingExpenses": "1298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208508000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5955000", "sellingGeneralAndAdministrative": "1498000", "netIncomeFromContinuingOperations": "12834000" }, "balance": { "goodwill": "351781000", "inventory": "500864000", "commonStock": "788000", "currentDebt": "None", "investments": "None", "totalAssets": "1379723000", "longTermDebt": "406844000", "shortTermDebt": "27457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "114130000", "reportedCurrency": "USD", "retainedEarnings": "384702000", "totalLiabilities": "762998000", "otherCurrentAssets": "129391000", "totalCurrentAssets": "774030000", "currentLongTermDebt": "22500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "605693000", "currentAccountsPayable": "173036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "459260000", "totalShareholderEquity": "616725000", "capitalLeaseObligations": "29916000", "otherCurrentLiabilities": "83608000", "totalCurrentLiabilities": "286886000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "476112000", "cashAndShortTermInvestments": "7768000", "commonStockSharesOutstanding": "15804000", "intangibleAssetsExcludingGoodwill": "114130000", "cashAndCashEquivalentsAtCarryingValue": "7768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12834000", "profitLoss": "None", "dividendPayout": "1575000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-26662000", "operatingCashflow": "27942000", "capitalExpenditures": "7871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33063000", "cashflowFromInvestment": "-7778000", "stockBasedCompensation": "1927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1575000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-286344001", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5955000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 235325000, "cost_of_revenue": 208508000, "gross_profit": 26817000, "research_and_development": null, "selling_general_admin": 1498000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25319000, "depreciation_amortisation": 5955000, "ebitda": 31274000, "interest_expense": 9278000, "interest_income": null, "other_non_operating": null, "pretax_income": 16041000, "tax_provision": 3207000, "effective_tax_rate": null, "net_income": 11605000, "net_income_continuing_ops": 12834000, "net_income_to_common": 11605000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7768000, "short_term_investments": null, "net_receivables": 136007000, "inventory": 500864000, "other_current_assets": null, "total_current_assets": 774030000, "net_ppe": null, "goodwill": 351781000, "intangible_assets": 114130000, "goodwill_and_intangibles": 465911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 605693000, "total_assets": 1379723000, "short_term_debt": 27457000, "accounts_payable": 173036000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 286886000, "long_term_debt": 406844000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 476112000, "total_liabilities": 762998000, "total_debt": 434301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 384702000, "total_equity": 616725000, "shares_outstanding": 15804000, "operating_cash_flow": 27942000, "stock_based_compensation": 1927000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7778000, "dividends_paid": 1575000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33063000, "free_cash_flow": 35813000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25319000", "ebitda": "31274000", "netIncome": "11605000", "grossProfit": "26817000", "depreciation": "None", "totalRevenue": "235325000", "costOfRevenue": "208508000", "interestIncome": "None", "incomeBeforeTax": "16041000", "interestExpense": "9278000", "operatingIncome": "25519000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3207000", "reportedCurrency": "USD", "netInterestIncome": "-9278000", "nonInterestIncome": "None", "operatingExpenses": "1298000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "208508000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5955000", "sellingGeneralAndAdministrative": "1498000", "netIncomeFromContinuingOperations": "12834000" }, "balance": { "goodwill": "351781000", "inventory": "500864000", "commonStock": "788000", "currentDebt": "None", "investments": "None", "totalAssets": "1379723000", "longTermDebt": "406844000", "shortTermDebt": "27457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "114130000", "reportedCurrency": "USD", "retainedEarnings": "384702000", "totalLiabilities": "762998000", "otherCurrentAssets": "129391000", "totalCurrentAssets": "774030000", "currentLongTermDebt": "22500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136007000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "605693000", "currentAccountsPayable": "173036000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "459260000", "totalShareholderEquity": "616725000", "capitalLeaseObligations": "29916000", "otherCurrentLiabilities": "83608000", "totalCurrentLiabilities": "286886000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "476112000", "cashAndShortTermInvestments": "7768000", "commonStockSharesOutstanding": "15804000", "intangibleAssetsExcludingGoodwill": "114130000", "cashAndCashEquivalentsAtCarryingValue": "7768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12834000", "profitLoss": "None", "dividendPayout": "1575000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-26662000", "operatingCashflow": "27942000", "capitalExpenditures": "7871000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33063000", "cashflowFromInvestment": "-7778000", "stockBasedCompensation": "1927000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1575000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-286344001", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5955000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 231353000, "cost_of_revenue": 203533000, "gross_profit": 27820000, "ebit": 25264000, "ebitda": 30714000, "pretax_income": 16805000, "tax_provision": 4694000, "net_income": 9557000, "net_income_to_common": 9557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20667000, "total_current_assets": 770363000, "total_assets": 1342980000, "short_term_debt": 19000000, "long_term_debt": 441770000, "total_debt": 460770000, "total_liabilities": 733460000, "total_equity": 609520000, "shares_outstanding": 15050062, "goodwill_and_intangibles": 464591000 }, "cash_flow": { "operating_cash_flow": 15320000, "capital_expenditure": 4658000, "free_cash_flow": 19978000, "dividends_paid": 1290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198100, "ticker_id": 8866, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25264000", "ebitda": "30714000", "netIncome": "9557000", "grossProfit": "27820000", "depreciation": "None", "totalRevenue": "231353000", "costOfRevenue": "203533000", "interestIncome": "None", "incomeBeforeTax": "16805000", "interestExpense": "8459000", "operatingIncome": "26764000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4694000", "reportedCurrency": "USD", "netInterestIncome": "-8459000", "nonInterestIncome": "None", "operatingExpenses": "1056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5450000", "sellingGeneralAndAdministrative": "2556000", "netIncomeFromContinuingOperations": "12111000" }, "balance": { "goodwill": "345726000", "inventory": "494368000", "commonStock": "787000", "currentDebt": "None", "investments": "None", "totalAssets": "1342980000", "longTermDebt": "441770000", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "118865000", "reportedCurrency": "USD", "retainedEarnings": "374672000", "totalLiabilities": "733460000", "otherCurrentAssets": "119958000", "totalCurrentAssets": "770363000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "572617000", "currentAccountsPayable": "137788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "482731000", "totalShareholderEquity": "609520000", "capitalLeaseObligations": "21961000", "otherCurrentLiabilities": "93027000", "totalCurrentLiabilities": "252148000", "otherNonCurrentLiabilities": "440000", "totalNonCurrentLiabilities": "481312000", "cashAndShortTermInvestments": "20667000", "commonStockSharesOutstanding": "15050062", "intangibleAssetsExcludingGoodwill": "118865000", "cashAndCashEquivalentsAtCarryingValue": "20667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9557000", "profitLoss": "None", "dividendPayout": "1290000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-15287000", "operatingCashflow": "15320000", "capitalExpenditures": "4658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "212790000", "cashflowFromInvestment": "-211621000", "stockBasedCompensation": "1917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5450000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 231353000, "cost_of_revenue": 203533000, "gross_profit": 27820000, "research_and_development": null, "selling_general_admin": 2556000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25264000, "depreciation_amortisation": 5450000, "ebitda": 30714000, "interest_expense": 8459000, "interest_income": null, "other_non_operating": null, "pretax_income": 16805000, "tax_provision": 4694000, "effective_tax_rate": null, "net_income": 9557000, "net_income_continuing_ops": 12111000, "net_income_to_common": 9557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20667000, "short_term_investments": null, "net_receivables": 135370000, "inventory": 494368000, "other_current_assets": null, "total_current_assets": 770363000, "net_ppe": null, "goodwill": 345726000, "intangible_assets": 118865000, "goodwill_and_intangibles": 464591000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 572617000, "total_assets": 1342980000, "short_term_debt": 19000000, "accounts_payable": 137788000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252148000, "long_term_debt": 441770000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 481312000, "total_liabilities": 733460000, "total_debt": 460770000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 374672000, "total_equity": 609520000, "shares_outstanding": 15050062, "operating_cash_flow": 15320000, "stock_based_compensation": 1917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4658000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -211621000, "dividends_paid": 1290000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 212790000, "free_cash_flow": 19978000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25264000", "ebitda": "30714000", "netIncome": "9557000", "grossProfit": "27820000", "depreciation": "None", "totalRevenue": "231353000", "costOfRevenue": "203533000", "interestIncome": "None", "incomeBeforeTax": "16805000", "interestExpense": "8459000", "operatingIncome": "26764000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "4694000", "reportedCurrency": "USD", "netInterestIncome": "-8459000", "nonInterestIncome": "None", "operatingExpenses": "1056000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "203533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5450000", "sellingGeneralAndAdministrative": "2556000", "netIncomeFromContinuingOperations": "12111000" }, "balance": { "goodwill": "345726000", "inventory": "494368000", "commonStock": "787000", "currentDebt": "None", "investments": "None", "totalAssets": "1342980000", "longTermDebt": "441770000", "shortTermDebt": "19000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "118865000", "reportedCurrency": "USD", "retainedEarnings": "374672000", "totalLiabilities": "733460000", "otherCurrentAssets": "119958000", "totalCurrentAssets": "770363000", "currentLongTermDebt": "19000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "572617000", "currentAccountsPayable": "137788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "482731000", "totalShareholderEquity": "609520000", "capitalLeaseObligations": "21961000", "otherCurrentLiabilities": "93027000", "totalCurrentLiabilities": "252148000", "otherNonCurrentLiabilities": "440000", "totalNonCurrentLiabilities": "481312000", "cashAndShortTermInvestments": "20667000", "commonStockSharesOutstanding": "15050062", "intangibleAssetsExcludingGoodwill": "118865000", "cashAndCashEquivalentsAtCarryingValue": "20667000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9557000", "profitLoss": "None", "dividendPayout": "1290000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-15287000", "operatingCashflow": "15320000", "capitalExpenditures": "4658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "212790000", "cashflowFromInvestment": "-211621000", "stockBasedCompensation": "1917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1290000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "287375000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5450000", "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": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "income_statement": { "revenue": 205223000, "cost_of_revenue": 183067000, "gross_profit": 22156000, "ebit": 20637000, "ebitda": 26401000, "pretax_income": 13271000, "tax_provision": 3182000, "net_income": 8855000, "net_income_to_common": 8855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4163000, "total_current_assets": 674224000, "total_assets": 1073471000, "short_term_debt": 10000000, "long_term_debt": 365110000, "total_debt": 375110000, "total_liabilities": 604334000, "total_equity": 469137000, "shares_outstanding": 12916998, "goodwill_and_intangibles": 304841000 }, "cash_flow": { "operating_cash_flow": -16417000, "capital_expenditure": 3297000, "free_cash_flow": -13120000, "dividends_paid": 1288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 198101, "ticker_id": 8866, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:17:52.003252+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20637000", "ebitda": "26401000", "netIncome": "8855000", "grossProfit": "22156000", "depreciation": "None", "totalRevenue": "205223000", "costOfRevenue": "183067000", "interestIncome": "None", "incomeBeforeTax": "13271000", "interestExpense": "7366000", "operatingIncome": "20637000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3182000", "reportedCurrency": "USD", "netInterestIncome": "-7366000", "nonInterestIncome": "None", "operatingExpenses": "1519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5764000", "sellingGeneralAndAdministrative": "1519000", "netIncomeFromContinuingOperations": "10089000" }, "balance": { "goodwill": "222023000", "inventory": "427822000", "commonStock": "645000", "currentDebt": "None", "investments": "None", "totalAssets": "1073471000", "longTermDebt": "365110000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "82818000", "reportedCurrency": "USD", "retainedEarnings": "366690000", "totalLiabilities": "604334000", "otherCurrentAssets": "121856000", "totalCurrentAssets": "674224000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "399247000", "currentAccountsPayable": "104566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43992000", "shortLongTermDebtTotal": "392719000", "totalShareholderEquity": "469137000", "capitalLeaseObligations": "17609000", "otherCurrentLiabilities": "93094000", "totalCurrentLiabilities": "210221000", "otherNonCurrentLiabilities": "17609000", "totalNonCurrentLiabilities": "394112999", "cashAndShortTermInvestments": "4163000", "commonStockSharesOutstanding": "12916998", "intangibleAssetsExcludingGoodwill": "82818000", "cashAndCashEquivalentsAtCarryingValue": "4163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8855000", "profitLoss": "None", "dividendPayout": "1288000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-12350000", "operatingCashflow": "-16417000", "capitalExpenditures": "3297000", "changeInReceivables": "-11281000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21922000", "cashflowFromInvestment": "-1697000", "stockBasedCompensation": "1813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3808000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 205223000, "cost_of_revenue": 183067000, "gross_profit": 22156000, "research_and_development": null, "selling_general_admin": 1519000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20637000, "depreciation_amortisation": 5764000, "ebitda": 26401000, "interest_expense": 7366000, "interest_income": null, "other_non_operating": null, "pretax_income": 13271000, "tax_provision": 3182000, "effective_tax_rate": null, "net_income": 8855000, "net_income_continuing_ops": 10089000, "net_income_to_common": 8855000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4163000, "short_term_investments": null, "net_receivables": 120383000, "inventory": 427822000, "other_current_assets": null, "total_current_assets": 674224000, "net_ppe": null, "goodwill": 222023000, "intangible_assets": 82818000, "goodwill_and_intangibles": 304841000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 399247000, "total_assets": 1073471000, "short_term_debt": 10000000, "accounts_payable": 104566000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 210221000, "long_term_debt": 365110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 394112999, "total_liabilities": 604334000, "total_debt": 375110000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 366690000, "total_equity": 469137000, "shares_outstanding": 12916998, "operating_cash_flow": -16417000, "stock_based_compensation": 1813000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3297000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1697000, "dividends_paid": 1288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21922000, "free_cash_flow": -13120000, "net_change_in_cash": 3808000 }, "raw_data": { "income": { "ebit": "20637000", "ebitda": "26401000", "netIncome": "8855000", "grossProfit": "22156000", "depreciation": "None", "totalRevenue": "205223000", "costOfRevenue": "183067000", "interestIncome": "None", "incomeBeforeTax": "13271000", "interestExpense": "7366000", "operatingIncome": "20637000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "3182000", "reportedCurrency": "USD", "netInterestIncome": "-7366000", "nonInterestIncome": "None", "operatingExpenses": "1519000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "183067000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5764000", "sellingGeneralAndAdministrative": "1519000", "netIncomeFromContinuingOperations": "10089000" }, "balance": { "goodwill": "222023000", "inventory": "427822000", "commonStock": "645000", "currentDebt": "None", "investments": "None", "totalAssets": "1073471000", "longTermDebt": "365110000", "shortTermDebt": "10000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "82818000", "reportedCurrency": "USD", "retainedEarnings": "366690000", "totalLiabilities": "604334000", "otherCurrentAssets": "121856000", "totalCurrentAssets": "674224000", "currentLongTermDebt": "10000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "399247000", "currentAccountsPayable": "104566000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43992000", "shortLongTermDebtTotal": "392719000", "totalShareholderEquity": "469137000", "capitalLeaseObligations": "17609000", "otherCurrentLiabilities": "93094000", "totalCurrentLiabilities": "210221000", "otherNonCurrentLiabilities": "17609000", "totalNonCurrentLiabilities": "394112999", "cashAndShortTermInvestments": "4163000", "commonStockSharesOutstanding": "12916998", "intangibleAssetsExcludingGoodwill": "82818000", "cashAndCashEquivalentsAtCarryingValue": "4163000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8855000", "profitLoss": "None", "dividendPayout": "1288000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-12350000", "operatingCashflow": "-16417000", "capitalExpenditures": "3297000", "changeInReceivables": "-11281000", "changeInExchangeRate": "None", "cashflowFromFinancing": "21922000", "cashflowFromInvestment": "-1697000", "stockBasedCompensation": "1813000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3808000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "208000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }