{ "ticker": { "uuid": "7d1a9483-821e-4275-b3ea-ed6c74d27b0f", "symbol": "FWRG", "name": "First Watch Restaurant Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/7d1a9483-821e-4275-b3ea-ed6c74d27b0f/", "api_url": "https://sharemaestro.com/factors/api/tickers/7d1a9483-821e-4275-b3ea-ed6c74d27b0f/" }, "ticker_metadata": { "id": 6194, "uuid": "7d1a9483-821e-4275-b3ea-ed6c74d27b0f", "symbol": "FWRG", "name": "First Watch Restaurant Group Inc", "asset_type": "equity", "market_cap": 720629000, "stock_exchange_id": 2, "industry": "Restaurants", "sector": "Consumer Cyclical", "description": "First Watch Restaurant Group Inc (FWRG) is a prominent player in the fast-casual dining sector, specializing in breakfast, brunch, and lunch, with a strong emphasis on health-conscious and high-quality culinary offerings. Founded in 1983, the company has cultivated a loyal customer base through an innovative and adaptable menu that reflects contemporary food trends. With a commitment to exceptional customer service and a unique dining experience, First Watch is strategically expanding its footprint in new markets, positioning itself for sustainable growth and increased shareholder value in a competitive landscape.", "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": "7d1a9483-821e-4275-b3ea-ed6c74d27b0f", "symbol": "FWRG", "name": "First Watch Restaurant Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/7d1a9483-821e-4275-b3ea-ed6c74d27b0f/", "api_url": "https://sharemaestro.com/factors/api/tickers/7d1a9483-821e-4275-b3ea-ed6c74d27b0f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.34, "value": 0.7, "quality": 0.16, "momentum": 0.09, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 10.18, "market_cap": 623458768.92, "pe_ratio": 35.4722, "earnings_yield": 0.0282, "ebitda_to_ev": 0.1144, "shareholder_yield": 0, "roe": 0.028, "piotroski_f_score": 4, "momentum_12_1": -0.1896, "volatility_252d": 0.5334 }, "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": "2026-06-07T06:47:42.718449+00:00", "batch_id": "" }, "size": { "price_close": 10.18, "market_cap": 623458768.92, "market_cap_usd": 623458768.92, "enterprise_value": 958000768.92, "shares_outstanding": 61243494, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 35.4722, "pb_ratio": 0.9933, "ptbv_ratio": 17.878, "ps_ratio": 0.4904, "pcf_ratio": 4.446, "pfcf_ratio": 2.1504, "ev_ebitda": 8.7418, "ev_ebit": 32.2136, "ev_sales": 0.7536, "ev_fcf": 3.3043, "earnings_yield": 0.0282, "fcf_yield": 0.3026, "price_to_sales": 0.4904, "price_to_book": 0.9933, "price_to_cashflow": 4.446, "ebitda_to_ev": 0.1144, "sales_yield": 1.327 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1823, "operating_margin": 0.0234, "net_margin": 0.0138, "ebitda_margin": 0.0862, "fcf_margin": 0.2281, "roe": 0.028, "roa": 0.0099, "roic": 0.0232, "roc_greenblatt": null, "asset_turnover": 0.7166, "cash_conversion": 16.4954, "accruals_ratio": -0.0691, "sbc_to_revenue": 0.0093, "piotroski_f_score": 4, "altman_z_score": 0.9838, "earnings_stability_5y": 1.762, "revenue_stability_5y": 0.4228, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1306, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8265, "net_debt_to_ebitda": 3.0527, "debt_to_assets": 0.2019, "interest_coverage": 1.6391, "current_ratio": 0.2905, "quick_ratio": 0.2503, "net_debt": 334542000, "local_beta": 0.0026, "volatility_252d": 0.5334, "volatility_60d": 1.2867, "max_drawdown_12m": -0.4597, "risk_adjusted_momentum": -0.3554 }, "growth": { "revenue_growth_1y": 0.2041, "revenue_growth_3y_cagr": 0.1874, "revenue_growth_5y_cagr": 0.2899, "eps_growth_1y": 0.8568, "eps_growth_3y_cagr": 0.4117, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1745, "book_value_growth_1y": 0.0437, "revenue_growth": 0.2041, "earnings_growth": 0.8568 }, "momentum": { "price_return_1m": -0.1587, "price_return_3m": -0.2127, "price_return_6m": -0.4249, "price_return_9m": -0.4524, "price_return_12m": -0.3182, "price_return_12m_ex1m": -0.1896, "momentum_6m": -0.4249, "momentum_12m": -0.3182, "momentum_12_1": -0.1896, "distance_from_52w_high": -0.4597, "distance_from_52w_low": 0, "relative_strength": -0.4761 }, "raw_ttm": { "revenue_ttm": 1271220000, "gross_profit_ttm": 231768000, "ebit_ttm": 29739000, "ebitda_ttm": 109589000, "net_income_ttm": 17576000, "eps_diluted_ttm": 0.287, "operating_cash_flow_ttm": 140230000, "capital_expenditure_ttm": 149694000, "fcf_ttm": 289924000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18143000, "cash_and_equivalents": 23565000, "total_current_assets": 51566000, "total_current_liabilities": 177490000, "net_ppe": null, "total_assets": 1774055000, "total_debt": 358107000, "total_equity": 627657000, "net_working_capital": -60126000, "book_value_per_share": 10.2485, "retained_earnings": -37075000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 34873000, "tangible_book_per_share": 0.5694 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 76, "rank_pb": 21, "rank_ptbv": 90, "rank_ps": 14, "rank_pcf": 15, "rank_ev_ebitda": 31, "rank_ev_ebit": 85, "rank_earnings_yield": 76, "rank_fcf_yield": 9, "rank_dividend_yield": 67, "rank_shareholder_yield": 68, "rank_total_yield": 68, "rank_roe": 66, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 85, "rank_fcf_margin": 41, "rank_piotroski": 72, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 88 }, "composites": { "value_composite": 30, "quality_composite": 84, "momentum_composite": 91, "growth_composite": 7, "yield_composite": 78, "svqf_composite": 88, "vc1_composite": 13, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 66, "quality_value_composite": 0.3347, "os_score": 0.34, "value_percentile": 0.7, "quality_percentile": 0.16, "momentum_percentile": 0.09, "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": 60, "small_cap_core_rank": 23, "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": 1154, "ticker_id": 6194, "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": "2026-06-07T06:47:42.718449+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.18, "market_cap": 623458768.92, "market_cap_usd": 623458768.92, "enterprise_value": 958000768.92, "shares_outstanding": 61243494, "fx_rate_to_usd": null, "pe_ratio": 35.47216482, "pb_ratio": 0.99331127, "ptbv_ratio": 17.87797921, "ps_ratio": 0.49044128, "pcf_ratio": 4.44597282, "pfcf_ratio": 2.15042138, "ev_ebitda": 8.74176029, "ev_ebit": 32.21361744, "ev_sales": 0.75360738, "ev_fcf": 3.30431689, "earnings_yield": 0.02819112, "fcf_yield": 0.30263441, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18231935, "operating_margin": 0.02339406, "net_margin": 0.01382609, "ebitda_margin": 0.08620774, "fcf_margin": 0.22806753, "roe": 0.02800256, "roa": 0.00990725, "roic": 0.0231805, "roc_greenblatt": null, "asset_turnover": 0.71656178, "cash_conversion": 16.49544834, "accruals_ratio": -0.06913765, "sbc_to_revenue": 0.00932411, "debt_to_equity": 1.8264721, "net_debt_to_ebitda": 3.05269689, "debt_to_assets": 0.20185789, "interest_coverage": 1.63914457, "current_ratio": 0.29052904, "quick_ratio": 0.25031833, "net_debt": 334542000, "revenue_growth_1y": 0.20414777, "revenue_growth_3y_cagr": 0.18743542, "revenue_growth_5y_cagr": 0.28987058, "eps_growth_1y": 0.85675048, "eps_growth_3y_cagr": 0.41170087, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.17448512, "book_value_growth_1y": 0.04365481, "piotroski_f_score": 4, "altman_z_score": 0.98375062, "earnings_stability_5y": 1.762037, "revenue_stability_5y": 0.422799, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15867769, "price_return_3m": -0.21268368, "price_return_6m": -0.42485876, "price_return_9m": -0.45239376, "price_return_12m": -0.31815137, "price_return_12m_ex1m": -0.18955124, "distance_from_52w_high": -0.4596603, "distance_from_52w_low": 0, "relative_strength": -0.47609242, "local_beta": 0.0026, "volatility_252d": 0.533383, "volatility_60d": 1.286703, "max_drawdown_12m": -0.4596603, "revenue_ttm": 1271220000, "gross_profit_ttm": 231768000, "ebit_ttm": 29739000, "ebitda_ttm": 109589000, "net_income_ttm": 17576000, "eps_diluted_ttm": 0.28698559, "operating_cash_flow_ttm": 140230000, "capital_expenditure_ttm": 149694000, "fcf_ttm": 289924000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18143000, "cash_and_equivalents": 23565000, "total_current_assets": 51566000, "total_current_liabilities": 177490000, "net_ppe": null, "total_assets": 1774055000, "total_debt": 358107000, "total_equity": 627657000, "net_working_capital": -60126000, "book_value_per_share": 10.24854983, "retained_earnings": -37075000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 34873000, "tangible_book_per_share": 0.56941559, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 76, "rank_pb": 21, "rank_ptbv": 90, "rank_ps": 14, "rank_pcf": 15, "rank_ev_ebitda": 31, "rank_ev_ebit": 85, "rank_earnings_yield": 76, "rank_fcf_yield": 9, "rank_dividend_yield": 67, "rank_shareholder_yield": 68, "rank_total_yield": 68, "rank_roe": 66, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 85, "rank_fcf_margin": 41, "rank_piotroski": 72, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 88, "value_composite": 30, "quality_composite": 84, "momentum_composite": 91, "growth_composite": 7, "yield_composite": 78, "svqf_composite": 88, "vc1_composite": 13, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 23, "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": 10.18, "os": 0.34, "value": 0.7, "quality": 0.16, "momentum": 0.09, "confidence": 1, "coverage": 1, "pe_ratio": 35.4722, "earnings_yield": 0.0282, "shareholder_yield": 0, "roe": 0.028, "momentum_12_1": -0.1896, "complete_fields": { "id": 1154, "ticker_id": 6194, "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": "2026-06-07T06:47:42.718449+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.18, "market_cap": 623458768.92, "market_cap_usd": 623458768.92, "enterprise_value": 958000768.92, "shares_outstanding": 61243494, "fx_rate_to_usd": null, "pe_ratio": 35.47216482, "pb_ratio": 0.99331127, "ptbv_ratio": 17.87797921, "ps_ratio": 0.49044128, "pcf_ratio": 4.44597282, "pfcf_ratio": 2.15042138, "ev_ebitda": 8.74176029, "ev_ebit": 32.21361744, "ev_sales": 0.75360738, "ev_fcf": 3.30431689, "earnings_yield": 0.02819112, "fcf_yield": 0.30263441, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.18231935, "operating_margin": 0.02339406, "net_margin": 0.01382609, "ebitda_margin": 0.08620774, "fcf_margin": 0.22806753, "roe": 0.02800256, "roa": 0.00990725, "roic": 0.0231805, "roc_greenblatt": null, "asset_turnover": 0.71656178, "cash_conversion": 16.49544834, "accruals_ratio": -0.06913765, "sbc_to_revenue": 0.00932411, "debt_to_equity": 1.8264721, "net_debt_to_ebitda": 3.05269689, "debt_to_assets": 0.20185789, "interest_coverage": 1.63914457, "current_ratio": 0.29052904, "quick_ratio": 0.25031833, "net_debt": 334542000, "revenue_growth_1y": 0.20414777, "revenue_growth_3y_cagr": 0.18743542, "revenue_growth_5y_cagr": 0.28987058, "eps_growth_1y": 0.85675048, "eps_growth_3y_cagr": 0.41170087, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.17448512, "book_value_growth_1y": 0.04365481, "piotroski_f_score": 4, "altman_z_score": 0.98375062, "earnings_stability_5y": 1.762037, "revenue_stability_5y": 0.422799, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.15867769, "price_return_3m": -0.21268368, "price_return_6m": -0.42485876, "price_return_9m": -0.45239376, "price_return_12m": -0.31815137, "price_return_12m_ex1m": -0.18955124, "distance_from_52w_high": -0.4596603, "distance_from_52w_low": 0, "relative_strength": -0.47609242, "local_beta": 0.0026, "volatility_252d": 0.533383, "volatility_60d": 1.286703, "max_drawdown_12m": -0.4596603, "revenue_ttm": 1271220000, "gross_profit_ttm": 231768000, "ebit_ttm": 29739000, "ebitda_ttm": 109589000, "net_income_ttm": 17576000, "eps_diluted_ttm": 0.28698559, "operating_cash_flow_ttm": 140230000, "capital_expenditure_ttm": 149694000, "fcf_ttm": 289924000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 18143000, "cash_and_equivalents": 23565000, "total_current_assets": 51566000, "total_current_liabilities": 177490000, "net_ppe": null, "total_assets": 1774055000, "total_debt": 358107000, "total_equity": 627657000, "net_working_capital": -60126000, "book_value_per_share": 10.24854983, "retained_earnings": -37075000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 34873000, "tangible_book_per_share": 0.56941559, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 76, "rank_pb": 21, "rank_ptbv": 90, "rank_ps": 14, "rank_pcf": 15, "rank_ev_ebitda": 31, "rank_ev_ebit": 85, "rank_earnings_yield": 76, "rank_fcf_yield": 9, "rank_dividend_yield": 67, "rank_shareholder_yield": 68, "rank_total_yield": 68, "rank_roe": 66, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 85, "rank_fcf_margin": 41, "rank_piotroski": 72, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 16, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 87, "rank_momentum_12m_ex1m": 81, "rank_relative_strength": 88, "value_composite": 30, "quality_composite": 84, "momentum_composite": 91, "growth_composite": 7, "yield_composite": 78, "svqf_composite": 88, "vc1_composite": 13, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 66, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 60, "small_cap_core_rank": 23, "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": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 1222501000, "cost_of_revenue": 1063059000, "gross_profit": 159442000, "ebit": 33771000, "ebitda": 108782000, "pretax_income": 12133000, "tax_provision": -7299000, "net_income": 19432000, "net_income_to_common": 19432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 357414000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 125912000, "capital_expenditure": 156906000, "free_cash_flow": 282818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77890, "ticker_id": 6194, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33771000", "ebitda": "108782000", "netIncome": "19432000", "grossProfit": "159442000", "depreciation": "None", "totalRevenue": "1222501000", "costOfRevenue": "1063059000", "interestIncome": "None", "incomeBeforeTax": "12133000", "interestExpense": "16699000", "operatingIncome": "33771000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7299000", "reportedCurrency": "USD", "netInterestIncome": "-16699000", "nonInterestIncome": "None", "operatingExpenses": "125671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1063059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75011000", "sellingGeneralAndAdministrative": "128950000", "netIncomeFromContinuingOperations": "19432000" }, "balance": { "goodwill": "420208000", "inventory": "7174000", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "1742029000", "longTermDebt": "269071000", "shortTermDebt": "88343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "174908000", "reportedCurrency": "USD", "retainedEarnings": "-34390000", "totalLiabilities": "1115750000", "otherCurrentAssets": "13801000", "totalCurrentAssets": "49080000", "currentLongTermDebt": "13309000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1692949000", "currentAccountsPayable": "8701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "739597000", "totalShareholderEquity": "626279000", "capitalLeaseObligations": "726288000", "otherCurrentLiabilities": "63677000", "totalCurrentLiabilities": "167499000", "otherNonCurrentLiabilities": "5397000", "totalNonCurrentLiabilities": "948251000", "cashAndShortTermInvestments": "21246000", "commonStockSharesOutstanding": "62842519", "intangibleAssetsExcludingGoodwill": "174908000", "cashAndCashEquivalentsAtCarryingValue": "21246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19432000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-867000", "operatingCashflow": "125912000", "capitalExpenditures": "156906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75786000", "cashflowFromInvestment": "-213764000", "stockBasedCompensation": "10760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1222501000, "cost_of_revenue": 1063059000, "gross_profit": 159442000, "research_and_development": null, "selling_general_admin": 128950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33771000, "depreciation_amortisation": 75011000, "ebitda": 108782000, "interest_expense": 16699000, "interest_income": null, "other_non_operating": null, "pretax_income": 12133000, "tax_provision": -7299000, "effective_tax_rate": null, "net_income": 19432000, "net_income_continuing_ops": 19432000, "net_income_to_common": 19432000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21246000, "short_term_investments": null, "net_receivables": 6859000, "inventory": 7174000, "other_current_assets": null, "total_current_assets": 49080000, "net_ppe": null, "goodwill": 420208000, "intangible_assets": 174908000, "goodwill_and_intangibles": 595116000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1692949000, "total_assets": 1742029000, "short_term_debt": 88343000, "accounts_payable": 8701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167499000, "long_term_debt": 269071000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 948251000, "total_liabilities": 1115750000, "total_debt": 357414000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34390000, "total_equity": 626279000, "shares_outstanding": 62842519, "operating_cash_flow": 125912000, "stock_based_compensation": 10760000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 156906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -213764000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 75786000, "free_cash_flow": 282818000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33771000", "ebitda": "108782000", "netIncome": "19432000", "grossProfit": "159442000", "depreciation": "None", "totalRevenue": "1222501000", "costOfRevenue": "1063059000", "interestIncome": "None", "incomeBeforeTax": "12133000", "interestExpense": "16699000", "operatingIncome": "33771000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-7299000", "reportedCurrency": "USD", "netInterestIncome": "-16699000", "nonInterestIncome": "None", "operatingExpenses": "125671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1063059000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75011000", "sellingGeneralAndAdministrative": "128950000", "netIncomeFromContinuingOperations": "19432000" }, "balance": { "goodwill": "420208000", "inventory": "7174000", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "1742029000", "longTermDebt": "269071000", "shortTermDebt": "88343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "174908000", "reportedCurrency": "USD", "retainedEarnings": "-34390000", "totalLiabilities": "1115750000", "otherCurrentAssets": "13801000", "totalCurrentAssets": "49080000", "currentLongTermDebt": "13309000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1692949000", "currentAccountsPayable": "8701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "739597000", "totalShareholderEquity": "626279000", "capitalLeaseObligations": "726288000", "otherCurrentLiabilities": "63677000", "totalCurrentLiabilities": "167499000", "otherNonCurrentLiabilities": "5397000", "totalNonCurrentLiabilities": "948251000", "cashAndShortTermInvestments": "21246000", "commonStockSharesOutstanding": "62842519", "intangibleAssetsExcludingGoodwill": "174908000", "cashAndCashEquivalentsAtCarryingValue": "21246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19432000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-867000", "operatingCashflow": "125912000", "capitalExpenditures": "156906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75786000", "cashflowFromInvestment": "-213764000", "stockBasedCompensation": "10760000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75011000", "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": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 1015910000, "cost_of_revenue": 223097000, "gross_profit": 792813000, "ebit": 40666000, "ebitda": 98381000, "pretax_income": 28026000, "tax_provision": 9101000, "net_income": 18925000, "net_income_to_common": 18925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33312000, "total_current_assets": 55876000, "total_assets": 1514356000, "short_term_debt": 64932000, "long_term_debt": 189043000, "total_debt": 253975000, "total_liabilities": 918967000, "total_equity": 595389000, "shares_outstanding": 62351000, "goodwill_and_intangibles": 566161000 }, "cash_flow": { "operating_cash_flow": 115673000, "capital_expenditure": 127949000, "free_cash_flow": 243622000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77895, "ticker_id": 6194, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "40666000", "ebitda": "98381000", "netIncome": "18925000", "grossProfit": "792813000", "depreciation": "None", "totalRevenue": "1015910000", "costOfRevenue": "223097000", "interestIncome": "None", "incomeBeforeTax": "28026000", "interestExpense": "12640000", "operatingIncome": "38907000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9101000", "reportedCurrency": "USD", "netInterestIncome": "-12640000", "nonInterestIncome": "None", "operatingExpenses": "753906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57715000", "sellingGeneralAndAdministrative": "113270000", "netIncomeFromContinuingOperations": "18925000" }, "balance": { "goodwill": "398565000", "inventory": "6117000", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "1514356000", "longTermDebt": "189043000", "shortTermDebt": "64932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "167596000", "reportedCurrency": "USD", "retainedEarnings": "-53822000", "totalLiabilities": "918967000", "otherCurrentAssets": "9212000", "totalCurrentAssets": "55876000", "currentLongTermDebt": "9228000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1458480000", "currentAccountsPayable": "6961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "809551000", "totalShareholderEquity": "595389000", "capitalLeaseObligations": "611280000", "otherCurrentLiabilities": "52207000", "totalCurrentLiabilities": "138472000", "otherNonCurrentLiabilities": "3155000", "totalNonCurrentLiabilities": "780495000", "cashAndShortTermInvestments": "33312000", "commonStockSharesOutstanding": "62351000", "intangibleAssetsExcludingGoodwill": "167596000", "cashAndCashEquivalentsAtCarryingValue": "33312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-508000", "operatingCashflow": "115673000", "capitalExpenditures": "127949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74331000", "cashflowFromInvestment": "-206653000", "stockBasedCompensation": "8525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57715000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1015910000, "cost_of_revenue": 223097000, "gross_profit": 792813000, "research_and_development": null, "selling_general_admin": 113270000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40666000, "depreciation_amortisation": 57715000, "ebitda": 98381000, "interest_expense": 12640000, "interest_income": null, "other_non_operating": null, "pretax_income": 28026000, "tax_provision": 9101000, "effective_tax_rate": null, "net_income": 18925000, "net_income_continuing_ops": 18925000, "net_income_to_common": 18925000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33312000, "short_term_investments": null, "net_receivables": 7235000, "inventory": 6117000, "other_current_assets": null, "total_current_assets": 55876000, "net_ppe": null, "goodwill": 398565000, "intangible_assets": 167596000, "goodwill_and_intangibles": 566161000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1458480000, "total_assets": 1514356000, "short_term_debt": 64932000, "accounts_payable": 6961000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138472000, "long_term_debt": 189043000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 780495000, "total_liabilities": 918967000, "total_debt": 253975000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53822000, "total_equity": 595389000, "shares_outstanding": 62351000, "operating_cash_flow": 115673000, "stock_based_compensation": 8525000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 127949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206653000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74331000, "free_cash_flow": 243622000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "40666000", "ebitda": "98381000", "netIncome": "18925000", "grossProfit": "792813000", "depreciation": "None", "totalRevenue": "1015910000", "costOfRevenue": "223097000", "interestIncome": "None", "incomeBeforeTax": "28026000", "interestExpense": "12640000", "operatingIncome": "38907000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9101000", "reportedCurrency": "USD", "netInterestIncome": "-12640000", "nonInterestIncome": "None", "operatingExpenses": "753906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57715000", "sellingGeneralAndAdministrative": "113270000", "netIncomeFromContinuingOperations": "18925000" }, "balance": { "goodwill": "398565000", "inventory": "6117000", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "1514356000", "longTermDebt": "189043000", "shortTermDebt": "64932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "167596000", "reportedCurrency": "USD", "retainedEarnings": "-53822000", "totalLiabilities": "918967000", "otherCurrentAssets": "9212000", "totalCurrentAssets": "55876000", "currentLongTermDebt": "9228000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1458480000", "currentAccountsPayable": "6961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "809551000", "totalShareholderEquity": "595389000", "capitalLeaseObligations": "611280000", "otherCurrentLiabilities": "52207000", "totalCurrentLiabilities": "138472000", "otherNonCurrentLiabilities": "3155000", "totalNonCurrentLiabilities": "780495000", "cashAndShortTermInvestments": "33312000", "commonStockSharesOutstanding": "62351000", "intangibleAssetsExcludingGoodwill": "167596000", "cashAndCashEquivalentsAtCarryingValue": "33312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18925000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-508000", "operatingCashflow": "115673000", "capitalExpenditures": "127949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74331000", "cashflowFromInvestment": "-206653000", "stockBasedCompensation": "8525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57715000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 891551000, "cost_of_revenue": 701434000, "gross_profit": 190117000, "ebit": 44138000, "ebitda": 85361000, "pretax_income": 36075000, "tax_provision": 10690000, "net_income": 25385000, "net_income_to_common": 25385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49632000, "total_current_assets": 71190000, "total_assets": 1267045000, "short_term_debt": 45909000, "long_term_debt": 119767000, "total_debt": 165676000, "total_liabilities": 705761000, "total_equity": 561284000, "shares_outstanding": 61191613, "goodwill_and_intangibles": 511069000 }, "cash_flow": { "operating_cash_flow": 95338000, "capital_expenditure": 84688000, "free_cash_flow": 180026000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77900, "ticker_id": 6194, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44138000", "ebitda": "85361000", "netIncome": "25385000", "grossProfit": "190117000", "depreciation": "None", "totalRevenue": "891551000", "costOfRevenue": "701434000", "interestIncome": "None", "incomeBeforeTax": "36075000", "interestExpense": "8063000", "operatingIncome": "41267000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10690000", "reportedCurrency": "USD", "netInterestIncome": "-7530000", "nonInterestIncome": "None", "operatingExpenses": "148850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "701434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41223000", "sellingGeneralAndAdministrative": "103121000", "netIncomeFromContinuingOperations": "22251000" }, "balance": { "goodwill": "359883000", "inventory": "5381000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "1267045000", "longTermDebt": "119767000", "shortTermDebt": "45909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "151186000", "reportedCurrency": "USD", "retainedEarnings": "-72747000", "totalLiabilities": "705761000", "otherCurrentAssets": "10645000", "totalCurrentAssets": "71190000", "currentLongTermDebt": "5628000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1195855000", "currentAccountsPayable": "6324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606966000", "totalShareholderEquity": "561284000", "capitalLeaseObligations": "481571000", "otherCurrentLiabilities": "50256000", "totalCurrentLiabilities": "115073000", "otherNonCurrentLiabilities": "2954000", "totalNonCurrentLiabilities": "590688000", "cashAndShortTermInvestments": "49632000", "commonStockSharesOutstanding": "61191613", "intangibleAssetsExcludingGoodwill": "151186000", "cashAndCashEquivalentsAtCarryingValue": "49632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25385000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-62000", "operatingCashflow": "95338000", "capitalExpenditures": "84688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28070000", "cashflowFromInvestment": "-123370000", "stockBasedCompensation": "7604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 891551000, "cost_of_revenue": 701434000, "gross_profit": 190117000, "research_and_development": null, "selling_general_admin": 103121000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44138000, "depreciation_amortisation": 41223000, "ebitda": 85361000, "interest_expense": 8063000, "interest_income": null, "other_non_operating": null, "pretax_income": 36075000, "tax_provision": 10690000, "effective_tax_rate": null, "net_income": 25385000, "net_income_continuing_ops": 22251000, "net_income_to_common": 25385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49632000, "short_term_investments": null, "net_receivables": 5532000, "inventory": 5381000, "other_current_assets": null, "total_current_assets": 71190000, "net_ppe": null, "goodwill": 359883000, "intangible_assets": 151186000, "goodwill_and_intangibles": 511069000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1195855000, "total_assets": 1267045000, "short_term_debt": 45909000, "accounts_payable": 6324000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115073000, "long_term_debt": 119767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 590688000, "total_liabilities": 705761000, "total_debt": 165676000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72747000, "total_equity": 561284000, "shares_outstanding": 61191613, "operating_cash_flow": 95338000, "stock_based_compensation": 7604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123370000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28070000, "free_cash_flow": 180026000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44138000", "ebitda": "85361000", "netIncome": "25385000", "grossProfit": "190117000", "depreciation": "None", "totalRevenue": "891551000", "costOfRevenue": "701434000", "interestIncome": "None", "incomeBeforeTax": "36075000", "interestExpense": "8063000", "operatingIncome": "41267000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10690000", "reportedCurrency": "USD", "netInterestIncome": "-7530000", "nonInterestIncome": "None", "operatingExpenses": "148850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "701434000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41223000", "sellingGeneralAndAdministrative": "103121000", "netIncomeFromContinuingOperations": "22251000" }, "balance": { "goodwill": "359883000", "inventory": "5381000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "1267045000", "longTermDebt": "119767000", "shortTermDebt": "45909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "151186000", "reportedCurrency": "USD", "retainedEarnings": "-72747000", "totalLiabilities": "705761000", "otherCurrentAssets": "10645000", "totalCurrentAssets": "71190000", "currentLongTermDebt": "5628000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1195855000", "currentAccountsPayable": "6324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606966000", "totalShareholderEquity": "561284000", "capitalLeaseObligations": "481571000", "otherCurrentLiabilities": "50256000", "totalCurrentLiabilities": "115073000", "otherNonCurrentLiabilities": "2954000", "totalNonCurrentLiabilities": "590688000", "cashAndShortTermInvestments": "49632000", "commonStockSharesOutstanding": "61191613", "intangibleAssetsExcludingGoodwill": "151186000", "cashAndCashEquivalentsAtCarryingValue": "49632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25385000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-62000", "operatingCashflow": "95338000", "capitalExpenditures": "84688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28070000", "cashflowFromInvestment": "-123370000", "stockBasedCompensation": "7604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41223000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 730162000, "cost_of_revenue": 590627000, "gross_profit": 139535000, "ebit": 17823000, "ebitda": 52053000, "pretax_income": 12591000, "tax_provision": 5684000, "net_income": 6907000, "net_income_to_common": 6907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49672000, "total_current_assets": 67288000, "total_assets": 1104446000, "short_term_debt": 46569000, "long_term_debt": 94668000, "total_debt": 141237000, "total_liabilities": 581311000, "total_equity": 523135000, "shares_outstanding": 60140045, "goodwill_and_intangibles": 488370000 }, "cash_flow": { "operating_cash_flow": 62937000, "capital_expenditure": 63330000, "free_cash_flow": 126267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77905, "ticker_id": 6194, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17823000", "ebitda": "52053000", "netIncome": "6907000", "grossProfit": "139535000", "depreciation": "None", "totalRevenue": "730162000", "costOfRevenue": "590627000", "interestIncome": "None", "incomeBeforeTax": "12591000", "interestExpense": "5232000", "operatingIncome": "16913000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5684000", "reportedCurrency": "USD", "netInterestIncome": "-5232000", "nonInterestIncome": "None", "operatingExpenses": "122622000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "590627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34230000", "sellingGeneralAndAdministrative": "84959000", "netIncomeFromContinuingOperations": "6907000" }, "balance": { "goodwill": "345219000", "inventory": "5028000", "commonStock": "592000", "currentDebt": "None", "investments": "None", "totalAssets": "1104446000", "longTermDebt": "94668000", "shortTermDebt": "46569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "143151000", "reportedCurrency": "USD", "retainedEarnings": "-98132000", "totalLiabilities": "581311000", "otherCurrentAssets": "6424000", "totalCurrentAssets": "67288000", "currentLongTermDebt": "7633000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1037158000", "currentAccountsPayable": "7590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "547490000", "shortLongTermDebtTotal": "507350000", "totalShareholderEquity": "523135000", "capitalLeaseObligations": "405049000", "otherCurrentLiabilities": "35886000", "totalCurrentLiabilities": "99980000", "otherNonCurrentLiabilities": "3384000", "totalNonCurrentLiabilities": "481331000", "cashAndShortTermInvestments": "49672000", "commonStockSharesOutstanding": "60140045", "intangibleAssetsExcludingGoodwill": "143151000", "cashAndCashEquivalentsAtCarryingValue": "49672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6907000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1005000", "operatingCashflow": "62937000", "capitalExpenditures": "63330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2018000", "cashflowFromInvestment": "-63111000", "stockBasedCompensation": "10374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 730162000, "cost_of_revenue": 590627000, "gross_profit": 139535000, "research_and_development": null, "selling_general_admin": 84959000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17823000, "depreciation_amortisation": 34230000, "ebitda": 52053000, "interest_expense": 5232000, "interest_income": null, "other_non_operating": null, "pretax_income": 12591000, "tax_provision": 5684000, "effective_tax_rate": null, "net_income": 6907000, "net_income_continuing_ops": 6907000, "net_income_to_common": 6907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49672000, "short_term_investments": null, "net_receivables": 6164000, "inventory": 5028000, "other_current_assets": null, "total_current_assets": 67288000, "net_ppe": null, "goodwill": 345219000, "intangible_assets": 143151000, "goodwill_and_intangibles": 488370000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1037158000, "total_assets": 1104446000, "short_term_debt": 46569000, "accounts_payable": 7590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99980000, "long_term_debt": 94668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 481331000, "total_liabilities": 581311000, "total_debt": 141237000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -98132000, "total_equity": 523135000, "shares_outstanding": 60140045, "operating_cash_flow": 62937000, "stock_based_compensation": 10374000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63111000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2018000, "free_cash_flow": 126267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17823000", "ebitda": "52053000", "netIncome": "6907000", "grossProfit": "139535000", "depreciation": "None", "totalRevenue": "730162000", "costOfRevenue": "590627000", "interestIncome": "None", "incomeBeforeTax": "12591000", "interestExpense": "5232000", "operatingIncome": "16913000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5684000", "reportedCurrency": "USD", "netInterestIncome": "-5232000", "nonInterestIncome": "None", "operatingExpenses": "122622000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "590627000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34230000", "sellingGeneralAndAdministrative": "84959000", "netIncomeFromContinuingOperations": "6907000" }, "balance": { "goodwill": "345219000", "inventory": "5028000", "commonStock": "592000", "currentDebt": "None", "investments": "None", "totalAssets": "1104446000", "longTermDebt": "94668000", "shortTermDebt": "46569000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "143151000", "reportedCurrency": "USD", "retainedEarnings": "-98132000", "totalLiabilities": "581311000", "otherCurrentAssets": "6424000", "totalCurrentAssets": "67288000", "currentLongTermDebt": "7633000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6164000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1037158000", "currentAccountsPayable": "7590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "547490000", "shortLongTermDebtTotal": "507350000", "totalShareholderEquity": "523135000", "capitalLeaseObligations": "405049000", "otherCurrentLiabilities": "35886000", "totalCurrentLiabilities": "99980000", "otherNonCurrentLiabilities": "3384000", "totalNonCurrentLiabilities": "481331000", "cashAndShortTermInvestments": "49672000", "commonStockSharesOutstanding": "60140045", "intangibleAssetsExcludingGoodwill": "143151000", "cashAndCashEquivalentsAtCarryingValue": "49672000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6907000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1005000", "operatingCashflow": "62937000", "capitalExpenditures": "63330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2018000", "cashflowFromInvestment": "-63111000", "stockBasedCompensation": "10374000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 601193000, "cost_of_revenue": 476958000, "gross_profit": 124235000, "ebit": 20469000, "ebitda": 52848000, "pretax_income": 370000, "tax_provision": 2477000, "net_income": -2107000, "net_income_to_common": -2107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51864000, "total_current_assets": 67697000, "total_assets": 1046917000, "short_term_debt": 43724000, "long_term_debt": 99753000, "total_debt": 143477000, "total_liabilities": 542488000, "total_equity": 504429000, "shares_outstanding": 48213995, "goodwill_and_intangibles": 488219000 }, "cash_flow": { "operating_cash_flow": 62971000, "capital_expenditure": 35682000, "free_cash_flow": 98653000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77910, "ticker_id": 6194, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20469000", "ebitda": "52848000", "netIncome": "-2107000", "grossProfit": "124235000", "depreciation": "None", "totalRevenue": "601193000", "costOfRevenue": "476958000", "interestIncome": "None", "incomeBeforeTax": "370000", "interestExpense": "20099000", "operatingIncome": "22243000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2477000", "reportedCurrency": "USD", "netInterestIncome": "-20099000", "nonInterestIncome": "None", "operatingExpenses": "101992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "476958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32379000", "sellingGeneralAndAdministrative": "70388000", "netIncomeFromContinuingOperations": "-2107000" }, "balance": { "goodwill": "345219000", "inventory": "4023000", "commonStock": "590000", "currentDebt": "None", "investments": "None", "totalAssets": "1046917000", "longTermDebt": "99753000", "shortTermDebt": "43724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "143000000", "reportedCurrency": "USD", "retainedEarnings": "-105039000", "totalLiabilities": "542488000", "otherCurrentAssets": "7360000", "totalCurrentAssets": "67697000", "currentLongTermDebt": "5538000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "979220000", "currentAccountsPayable": "11060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489690000", "shortLongTermDebtTotal": "473972000", "totalShareholderEquity": "504429000", "capitalLeaseObligations": "368681000", "otherCurrentLiabilities": "33110000", "totalCurrentLiabilities": "96523000", "otherNonCurrentLiabilities": "3228000", "totalNonCurrentLiabilities": "445965000", "cashAndShortTermInvestments": "51864000", "commonStockSharesOutstanding": "48213995", "intangibleAssetsExcludingGoodwill": "143000000", "cashAndCashEquivalentsAtCarryingValue": "51864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1108000", "operatingCashflow": "62971000", "capitalExpenditures": "35682000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14271000", "cashflowFromInvestment": "-35682000", "stockBasedCompensation": "8596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 601193000, "cost_of_revenue": 476958000, "gross_profit": 124235000, "research_and_development": null, "selling_general_admin": 70388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20469000, "depreciation_amortisation": 32379000, "ebitda": 52848000, "interest_expense": 20099000, "interest_income": null, "other_non_operating": null, "pretax_income": 370000, "tax_provision": 2477000, "effective_tax_rate": null, "net_income": -2107000, "net_income_continuing_ops": -2107000, "net_income_to_common": -2107000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51864000, "short_term_investments": null, "net_receivables": 4450000, "inventory": 4023000, "other_current_assets": null, "total_current_assets": 67697000, "net_ppe": null, "goodwill": 345219000, "intangible_assets": 143000000, "goodwill_and_intangibles": 488219000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 979220000, "total_assets": 1046917000, "short_term_debt": 43724000, "accounts_payable": 11060000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 96523000, "long_term_debt": 99753000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 445965000, "total_liabilities": 542488000, "total_debt": 143477000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -105039000, "total_equity": 504429000, "shares_outstanding": 48213995, "operating_cash_flow": 62971000, "stock_based_compensation": 8596000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35682000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14271000, "free_cash_flow": 98653000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20469000", "ebitda": "52848000", "netIncome": "-2107000", "grossProfit": "124235000", "depreciation": "None", "totalRevenue": "601193000", "costOfRevenue": "476958000", "interestIncome": "None", "incomeBeforeTax": "370000", "interestExpense": "20099000", "operatingIncome": "22243000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2477000", "reportedCurrency": "USD", "netInterestIncome": "-20099000", "nonInterestIncome": "None", "operatingExpenses": "101992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "476958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32379000", "sellingGeneralAndAdministrative": "70388000", "netIncomeFromContinuingOperations": "-2107000" }, "balance": { "goodwill": "345219000", "inventory": "4023000", "commonStock": "590000", "currentDebt": "None", "investments": "None", "totalAssets": "1046917000", "longTermDebt": "99753000", "shortTermDebt": "43724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "143000000", "reportedCurrency": "USD", "retainedEarnings": "-105039000", "totalLiabilities": "542488000", "otherCurrentAssets": "7360000", "totalCurrentAssets": "67697000", "currentLongTermDebt": "5538000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4450000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "979220000", "currentAccountsPayable": "11060000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "489690000", "shortLongTermDebtTotal": "473972000", "totalShareholderEquity": "504429000", "capitalLeaseObligations": "368681000", "otherCurrentLiabilities": "33110000", "totalCurrentLiabilities": "96523000", "otherNonCurrentLiabilities": "3228000", "totalNonCurrentLiabilities": "445965000", "cashAndShortTermInvestments": "51864000", "commonStockSharesOutstanding": "48213995", "intangibleAssetsExcludingGoodwill": "143000000", "cashAndCashEquivalentsAtCarryingValue": "51864000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2107000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1108000", "operatingCashflow": "62971000", "capitalExpenditures": "35682000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14271000", "cashflowFromInvestment": "-35682000", "stockBasedCompensation": "8596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 342388000, "cost_of_revenue": 312506000, "gross_profit": 29882000, "ebit": -46739000, "ebitda": -16014000, "pretax_income": -69554000, "tax_provision": -19873000, "net_income": -49681000, "net_income_to_common": -49681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38846000, "total_current_assets": 49038000, "total_assets": 1007512000, "short_term_debt": 43701000, "long_term_debt": 286400000, "total_debt": 330101000, "total_liabilities": 686646000, "total_equity": 320866000, "shares_outstanding": 58513538, "goodwill_and_intangibles": 488881000 }, "cash_flow": { "operating_cash_flow": -18364000, "capital_expenditure": 26974000, "free_cash_flow": 8610000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77915, "ticker_id": 6194, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-46739000", "ebitda": "-16014000", "netIncome": "-49681000", "grossProfit": "29882000", "depreciation": "None", "totalRevenue": "342388000", "costOfRevenue": "312506000", "interestIncome": "None", "incomeBeforeTax": "-69554000", "interestExpense": "22815000", "operatingIncome": "-47222000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-19873000", "reportedCurrency": "USD", "netInterestIncome": "-22815000", "nonInterestIncome": "None", "operatingExpenses": "77104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30725000", "sellingGeneralAndAdministrative": "46322000", "netIncomeFromContinuingOperations": "-49681000" }, "balance": { "goodwill": "345219000", "inventory": "2915000", "commonStock": "450000", "currentDebt": "None", "investments": "None", "totalAssets": "1007512000", "longTermDebt": "286400000", "shortTermDebt": "43701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "143662000", "reportedCurrency": "USD", "retainedEarnings": "-102932000", "totalLiabilities": "686646000", "otherCurrentAssets": "3362000", "totalCurrentAssets": "49038000", "currentLongTermDebt": "3590000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "958474000", "currentAccountsPayable": "4220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "468302000", "shortLongTermDebtTotal": "637903000", "totalShareholderEquity": "320866000", "capitalLeaseObligations": "347913000", "otherCurrentLiabilities": "21755000", "totalCurrentLiabilities": "76532000", "otherNonCurrentLiabilities": "2266000", "totalNonCurrentLiabilities": "610114000", "cashAndShortTermInvestments": "38846000", "commonStockSharesOutstanding": "58513538", "intangibleAssetsExcludingGoodwill": "143662000", "cashAndCashEquivalentsAtCarryingValue": "38846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49681000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-203000", "operatingCashflow": "-18364000", "capitalExpenditures": "26974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73314000", "cashflowFromInvestment": "-26974000", "stockBasedCompensation": "750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 342388000, "cost_of_revenue": 312506000, "gross_profit": 29882000, "research_and_development": null, "selling_general_admin": 46322000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -46739000, "depreciation_amortisation": 30725000, "ebitda": -16014000, "interest_expense": 22815000, "interest_income": null, "other_non_operating": null, "pretax_income": -69554000, "tax_provision": -19873000, "effective_tax_rate": null, "net_income": -49681000, "net_income_continuing_ops": -49681000, "net_income_to_common": -49681000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38846000, "short_term_investments": null, "net_receivables": 3915000, "inventory": 2915000, "other_current_assets": null, "total_current_assets": 49038000, "net_ppe": null, "goodwill": 345219000, "intangible_assets": 143662000, "goodwill_and_intangibles": 488881000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 958474000, "total_assets": 1007512000, "short_term_debt": 43701000, "accounts_payable": 4220000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 76532000, "long_term_debt": 286400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 610114000, "total_liabilities": 686646000, "total_debt": 330101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -102932000, "total_equity": 320866000, "shares_outstanding": 58513538, "operating_cash_flow": -18364000, "stock_based_compensation": 750000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26974000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26974000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73314000, "free_cash_flow": 8610000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-46739000", "ebitda": "-16014000", "netIncome": "-49681000", "grossProfit": "29882000", "depreciation": "None", "totalRevenue": "342388000", "costOfRevenue": "312506000", "interestIncome": "None", "incomeBeforeTax": "-69554000", "interestExpense": "22815000", "operatingIncome": "-47222000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-19873000", "reportedCurrency": "USD", "netInterestIncome": "-22815000", "nonInterestIncome": "None", "operatingExpenses": "77104000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312506000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30725000", "sellingGeneralAndAdministrative": "46322000", "netIncomeFromContinuingOperations": "-49681000" }, "balance": { "goodwill": "345219000", "inventory": "2915000", "commonStock": "450000", "currentDebt": "None", "investments": "None", "totalAssets": "1007512000", "longTermDebt": "286400000", "shortTermDebt": "43701000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "143662000", "reportedCurrency": "USD", "retainedEarnings": "-102932000", "totalLiabilities": "686646000", "otherCurrentAssets": "3362000", "totalCurrentAssets": "49038000", "currentLongTermDebt": "3590000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "958474000", "currentAccountsPayable": "4220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "468302000", "shortLongTermDebtTotal": "637903000", "totalShareholderEquity": "320866000", "capitalLeaseObligations": "347913000", "otherCurrentLiabilities": "21755000", "totalCurrentLiabilities": "76532000", "otherNonCurrentLiabilities": "2266000", "totalNonCurrentLiabilities": "610114000", "cashAndShortTermInvestments": "38846000", "commonStockSharesOutstanding": "58513538", "intangibleAssetsExcludingGoodwill": "143662000", "cashAndCashEquivalentsAtCarryingValue": "38846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-49681000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-203000", "operatingCashflow": "-18364000", "capitalExpenditures": "26974000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73314000", "cashflowFromInvestment": "-26974000", "stockBasedCompensation": "750000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 436373000, "cost_of_revenue": 348964000, "gross_profit": 87409000, "ebit": -37811000, "ebitda": -9784000, "pretax_income": -57891000, "tax_provision": -12419000, "net_income": -45439000, "net_income_to_common": -45439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11121000, "total_current_assets": 24242000, "total_assets": 982080000, "short_term_debt": 30408000, "long_term_debt": 250397000, "total_debt": 280805000, "total_liabilities": 652283000, "total_equity": 329797000, "shares_outstanding": 58513538, "goodwill_and_intangibles": 489777000 }, "cash_flow": { "operating_cash_flow": 21465000, "capital_expenditure": 59169000, "free_cash_flow": 80634000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77919, "ticker_id": 6194, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-37811000", "ebitda": "-9784000", "netIncome": "-45439000", "grossProfit": "87409000", "depreciation": "None", "totalRevenue": "436373000", "costOfRevenue": "348964000", "interestIncome": "None", "incomeBeforeTax": "-57891000", "interestExpense": "20080000", "operatingIncome": "-37556000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-12419000", "reportedCurrency": "USD", "netInterestIncome": "-20080000", "nonInterestIncome": "None", "operatingExpenses": "124965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28027000", "sellingGeneralAndAdministrative": "55818000", "netIncomeFromContinuingOperations": "-45472000" }, "balance": { "goodwill": "345219000", "inventory": "2711000", "commonStock": "450000", "currentDebt": "None", "investments": "None", "totalAssets": "982080000", "longTermDebt": "250397000", "shortTermDebt": "30408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "144558000", "reportedCurrency": "USD", "retainedEarnings": "-53251000", "totalLiabilities": "652283000", "otherCurrentAssets": "4669000", "totalCurrentAssets": "24242000", "currentLongTermDebt": "2972000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "957838000", "currentAccountsPayable": "5086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "466847000", "shortLongTermDebtTotal": "576437000", "totalShareholderEquity": "329797000", "capitalLeaseObligations": "323068000", "otherCurrentLiabilities": "26469000", "totalCurrentLiabilities": "73017000", "otherNonCurrentLiabilities": "2933000", "totalNonCurrentLiabilities": "579266000", "cashAndShortTermInvestments": "11121000", "commonStockSharesOutstanding": "58513538", "intangibleAssetsExcludingGoodwill": "144558000", "cashAndCashEquivalentsAtCarryingValue": "11121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45472000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-439000", "operatingCashflow": "21465000", "capitalExpenditures": "59169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55761000", "cashflowFromInvestment": "-82389000", "stockBasedCompensation": "1160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28027000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 436373000, "cost_of_revenue": 348964000, "gross_profit": 87409000, "research_and_development": null, "selling_general_admin": 55818000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37811000, "depreciation_amortisation": 28027000, "ebitda": -9784000, "interest_expense": 20080000, "interest_income": null, "other_non_operating": null, "pretax_income": -57891000, "tax_provision": -12419000, "effective_tax_rate": null, "net_income": -45439000, "net_income_continuing_ops": -45472000, "net_income_to_common": -45439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11121000, "short_term_investments": null, "net_receivables": 5741000, "inventory": 2711000, "other_current_assets": null, "total_current_assets": 24242000, "net_ppe": null, "goodwill": 345219000, "intangible_assets": 144558000, "goodwill_and_intangibles": 489777000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 957838000, "total_assets": 982080000, "short_term_debt": 30408000, "accounts_payable": 5086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 73017000, "long_term_debt": 250397000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 579266000, "total_liabilities": 652283000, "total_debt": 280805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53251000, "total_equity": 329797000, "shares_outstanding": 58513538, "operating_cash_flow": 21465000, "stock_based_compensation": 1160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59169000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82389000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55761000, "free_cash_flow": 80634000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-37811000", "ebitda": "-9784000", "netIncome": "-45439000", "grossProfit": "87409000", "depreciation": "None", "totalRevenue": "436373000", "costOfRevenue": "348964000", "interestIncome": "None", "incomeBeforeTax": "-57891000", "interestExpense": "20080000", "operatingIncome": "-37556000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-12419000", "reportedCurrency": "USD", "netInterestIncome": "-20080000", "nonInterestIncome": "None", "operatingExpenses": "124965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "348964000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28027000", "sellingGeneralAndAdministrative": "55818000", "netIncomeFromContinuingOperations": "-45472000" }, "balance": { "goodwill": "345219000", "inventory": "2711000", "commonStock": "450000", "currentDebt": "None", "investments": "None", "totalAssets": "982080000", "longTermDebt": "250397000", "shortTermDebt": "30408000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "144558000", "reportedCurrency": "USD", "retainedEarnings": "-53251000", "totalLiabilities": "652283000", "otherCurrentAssets": "4669000", "totalCurrentAssets": "24242000", "currentLongTermDebt": "2972000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5741000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "957838000", "currentAccountsPayable": "5086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "466847000", "shortLongTermDebtTotal": "576437000", "totalShareholderEquity": "329797000", "capitalLeaseObligations": "323068000", "otherCurrentLiabilities": "26469000", "totalCurrentLiabilities": "73017000", "otherNonCurrentLiabilities": "2933000", "totalNonCurrentLiabilities": "579266000", "cashAndShortTermInvestments": "11121000", "commonStockSharesOutstanding": "58513538", "intangibleAssetsExcludingGoodwill": "144558000", "cashAndCashEquivalentsAtCarryingValue": "11121000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45472000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-439000", "operatingCashflow": "21465000", "capitalExpenditures": "59169000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55761000", "cashflowFromInvestment": "-82389000", "stockBasedCompensation": "1160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28027000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 349766000, "cost_of_revenue": 278405000, "gross_profit": 71361000, "ebit": 7705000, "ebitda": 33829000, "pretax_income": -12523000, "tax_provision": -221000, "net_income": -12296000, "net_income_to_common": -12296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16284000, "total_current_assets": 29443000, "total_assets": 664511000, "short_term_debt": 1898000, "long_term_debt": null, "total_debt": 1898000, "total_liabilities": 289837000, "total_equity": 374424000, "shares_outstanding": 45013770, "goodwill_and_intangibles": 509079000 }, "cash_flow": { "operating_cash_flow": 30775000, "capital_expenditure": 37729000, "free_cash_flow": 68504000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77920, "ticker_id": 6194, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7705000", "ebitda": "33829000", "netIncome": "-12296000", "grossProfit": "71361000", "depreciation": "None", "totalRevenue": "349766000", "costOfRevenue": "278405000", "interestIncome": "None", "incomeBeforeTax": "-12523000", "interestExpense": "0", "operatingIncome": "3233000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-221000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "68128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "278405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26124000", "sellingGeneralAndAdministrative": "37532000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "330834000", "inventory": "2138000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "664511000", "longTermDebt": "None", "shortTermDebt": "1898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "178245000", "reportedCurrency": "USD", "retainedEarnings": "-7691000", "totalLiabilities": "289837000", "otherCurrentAssets": "9116000", "totalCurrentAssets": "29443000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "635068000", "currentAccountsPayable": "5559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "124760000", "shortLongTermDebtTotal": "195043000", "totalShareholderEquity": "374424000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29447000", "totalCurrentLiabilities": "36904000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "252933000", "cashAndShortTermInvestments": "16284000", "commonStockSharesOutstanding": "45013770", "intangibleAssetsExcludingGoodwill": "178245000", "cashAndCashEquivalentsAtCarryingValue": "16284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12296000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-432000", "operatingCashflow": "30775000", "capitalExpenditures": "37729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30284000", "cashflowFromInvestment": "-51896000", "stockBasedCompensation": "1302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 349766000, "cost_of_revenue": 278405000, "gross_profit": 71361000, "research_and_development": null, "selling_general_admin": 37532000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7705000, "depreciation_amortisation": 26124000, "ebitda": 33829000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": -12523000, "tax_provision": -221000, "effective_tax_rate": null, "net_income": -12296000, "net_income_continuing_ops": null, "net_income_to_common": -12296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16284000, "short_term_investments": null, "net_receivables": 1905000, "inventory": 2138000, "other_current_assets": null, "total_current_assets": 29443000, "net_ppe": null, "goodwill": 330834000, "intangible_assets": 178245000, "goodwill_and_intangibles": 509079000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 635068000, "total_assets": 664511000, "short_term_debt": 1898000, "accounts_payable": 5559000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 36904000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 252933000, "total_liabilities": 289837000, "total_debt": 1898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -7691000, "total_equity": 374424000, "shares_outstanding": 45013770, "operating_cash_flow": 30775000, "stock_based_compensation": 1302000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37729000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30284000, "free_cash_flow": 68504000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7705000", "ebitda": "33829000", "netIncome": "-12296000", "grossProfit": "71361000", "depreciation": "None", "totalRevenue": "349766000", "costOfRevenue": "278405000", "interestIncome": "None", "incomeBeforeTax": "-12523000", "interestExpense": "0", "operatingIncome": "3233000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-221000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "68128000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "278405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26124000", "sellingGeneralAndAdministrative": "37532000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "330834000", "inventory": "2138000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "664511000", "longTermDebt": "None", "shortTermDebt": "1898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "178245000", "reportedCurrency": "USD", "retainedEarnings": "-7691000", "totalLiabilities": "289837000", "otherCurrentAssets": "9116000", "totalCurrentAssets": "29443000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1905000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "635068000", "currentAccountsPayable": "5559000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "124760000", "shortLongTermDebtTotal": "195043000", "totalShareholderEquity": "374424000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "29447000", "totalCurrentLiabilities": "36904000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "252933000", "cashAndShortTermInvestments": "16284000", "commonStockSharesOutstanding": "45013770", "intangibleAssetsExcludingGoodwill": "178245000", "cashAndCashEquivalentsAtCarryingValue": "16284000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12296000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-432000", "operatingCashflow": "30775000", "capitalExpenditures": "37729000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30284000", "cashflowFromInvestment": "-51896000", "stockBasedCompensation": "1302000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26124000", "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": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 330959000, "cost_of_revenue": 288686000, "gross_profit": 42273000, "ebit": 2704000, "ebitda": 24100000, "pretax_income": -3434000, "tax_provision": -749000, "net_income": -2685000, "net_income_to_common": -2685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23565000, "total_current_assets": 51566000, "total_assets": 1774055000, "short_term_debt": 89363000, "long_term_debt": 268744000, "total_debt": 358107000, "total_liabilities": 1146398000, "total_equity": 627657000, "shares_outstanding": 61243494, "goodwill_and_intangibles": 592784000 }, "cash_flow": { "operating_cash_flow": 34456000, "capital_expenditure": 29346000, "free_cash_flow": 63802000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77888, "ticker_id": 6194, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2704000", "ebitda": "24100000", "netIncome": "-2685000", "grossProfit": "42273000", "depreciation": "None", "totalRevenue": "330959000", "costOfRevenue": "288686000", "interestIncome": "None", "incomeBeforeTax": "-3434000", "interestExpense": "4778000", "operatingIncome": "2704000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-749000", "reportedCurrency": "USD", "netInterestIncome": "-4778000", "nonInterestIncome": "None", "operatingExpenses": "39569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21396000", "sellingGeneralAndAdministrative": "39945000", "netIncomeFromContinuingOperations": "-2685000" }, "balance": { "goodwill": "420208000", "inventory": "7137000", "commonStock": "616000", "currentDebt": "None", "investments": "None", "totalAssets": "1774055000", "longTermDebt": "268744000", "shortTermDebt": "89363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "172576000", "reportedCurrency": "USD", "retainedEarnings": "-37075000", "totalLiabilities": "1146398000", "otherCurrentAssets": "14833000", "totalCurrentAssets": "51566000", "currentLongTermDebt": "13359000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1722489000", "currentAccountsPayable": "9766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "761925000", "totalShareholderEquity": "627657000", "capitalLeaseObligations": "748566000", "otherCurrentLiabilities": "74047000", "totalCurrentLiabilities": "177490000", "otherNonCurrentLiabilities": "6619000", "totalNonCurrentLiabilities": "968908000", "cashAndShortTermInvestments": "23565000", "commonStockSharesOutstanding": "61243494", "intangibleAssetsExcludingGoodwill": "172576000", "cashAndCashEquivalentsAtCarryingValue": "23565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "37000", "operatingCashflow": "34456000", "capitalExpenditures": "29346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2605000", "cashflowFromInvestment": "-29532000", "stockBasedCompensation": "3352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21396000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 330959000, "cost_of_revenue": 288686000, "gross_profit": 42273000, "research_and_development": null, "selling_general_admin": 39945000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2704000, "depreciation_amortisation": 21396000, "ebitda": 24100000, "interest_expense": 4778000, "interest_income": null, "other_non_operating": null, "pretax_income": -3434000, "tax_provision": -749000, "effective_tax_rate": null, "net_income": -2685000, "net_income_continuing_ops": -2685000, "net_income_to_common": -2685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23565000, "short_term_investments": null, "net_receivables": 6031000, "inventory": 7137000, "other_current_assets": null, "total_current_assets": 51566000, "net_ppe": null, "goodwill": 420208000, "intangible_assets": 172576000, "goodwill_and_intangibles": 592784000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1722489000, "total_assets": 1774055000, "short_term_debt": 89363000, "accounts_payable": 9766000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177490000, "long_term_debt": 268744000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 968908000, "total_liabilities": 1146398000, "total_debt": 358107000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -37075000, "total_equity": 627657000, "shares_outstanding": 61243494, "operating_cash_flow": 34456000, "stock_based_compensation": 3352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29532000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2605000, "free_cash_flow": 63802000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2704000", "ebitda": "24100000", "netIncome": "-2685000", "grossProfit": "42273000", "depreciation": "None", "totalRevenue": "330959000", "costOfRevenue": "288686000", "interestIncome": "None", "incomeBeforeTax": "-3434000", "interestExpense": "4778000", "operatingIncome": "2704000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-749000", "reportedCurrency": "USD", "netInterestIncome": "-4778000", "nonInterestIncome": "None", "operatingExpenses": "39569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288686000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21396000", "sellingGeneralAndAdministrative": "39945000", "netIncomeFromContinuingOperations": "-2685000" }, "balance": { "goodwill": "420208000", "inventory": "7137000", "commonStock": "616000", "currentDebt": "None", "investments": "None", "totalAssets": "1774055000", "longTermDebt": "268744000", "shortTermDebt": "89363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "172576000", "reportedCurrency": "USD", "retainedEarnings": "-37075000", "totalLiabilities": "1146398000", "otherCurrentAssets": "14833000", "totalCurrentAssets": "51566000", "currentLongTermDebt": "13359000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1722489000", "currentAccountsPayable": "9766000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "761925000", "totalShareholderEquity": "627657000", "capitalLeaseObligations": "748566000", "otherCurrentLiabilities": "74047000", "totalCurrentLiabilities": "177490000", "otherNonCurrentLiabilities": "6619000", "totalNonCurrentLiabilities": "968908000", "cashAndShortTermInvestments": "23565000", "commonStockSharesOutstanding": "61243494", "intangibleAssetsExcludingGoodwill": "172576000", "cashAndCashEquivalentsAtCarryingValue": "23565000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "37000", "operatingCashflow": "34456000", "capitalExpenditures": "29346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2605000", "cashflowFromInvestment": "-29532000", "stockBasedCompensation": "3352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21396000", "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": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 316352000, "cost_of_revenue": 254411000, "gross_profit": 61941000, "ebit": 9215000, "ebitda": 29871000, "pretax_income": 4420000, "tax_provision": -10744000, "net_income": 15164000, "net_income_to_common": 15164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21246000, "total_current_assets": 49080000, "total_assets": 1742029000, "short_term_debt": 88343000, "long_term_debt": 269071000, "total_debt": 357414000, "total_liabilities": 1115750000, "total_equity": 626279000, "shares_outstanding": 62842519, "goodwill_and_intangibles": 595116000 }, "cash_flow": { "operating_cash_flow": 18460000, "capital_expenditure": 36019000, "free_cash_flow": 54479000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77889, "ticker_id": 6194, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9215000", "ebitda": "29871000", "netIncome": "15164000", "grossProfit": "61941000", "depreciation": "None", "totalRevenue": "316352000", "costOfRevenue": "254411000", "interestIncome": "None", "incomeBeforeTax": "4420000", "interestExpense": "4795000", "operatingIncome": "9485000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10744000", "reportedCurrency": "USD", "netInterestIncome": "-4795000", "nonInterestIncome": "None", "operatingExpenses": "52456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20656000", "sellingGeneralAndAdministrative": "31800000", "netIncomeFromContinuingOperations": "15164000" }, "balance": { "goodwill": "420208000", "inventory": "7174000", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "1742029000", "longTermDebt": "269071000", "shortTermDebt": "88343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "174908000", "reportedCurrency": "USD", "retainedEarnings": "-34390000", "totalLiabilities": "1115750000", "otherCurrentAssets": "13801000", "totalCurrentAssets": "49080000", "currentLongTermDebt": "13309000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1692949000", "currentAccountsPayable": "8701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "739597000", "totalShareholderEquity": "626279000", "capitalLeaseObligations": "726288000", "otherCurrentLiabilities": "63677000", "totalCurrentLiabilities": "167499000", "otherNonCurrentLiabilities": "5397000", "totalNonCurrentLiabilities": "948251000", "cashAndShortTermInvestments": "21246000", "commonStockSharesOutstanding": "62842519", "intangibleAssetsExcludingGoodwill": "174908000", "cashAndCashEquivalentsAtCarryingValue": "21246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15164000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-688000", "operatingCashflow": "18460000", "capitalExpenditures": "36019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20065000", "cashflowFromInvestment": "-37993000", "stockBasedCompensation": "2834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20656000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316352000, "cost_of_revenue": 254411000, "gross_profit": 61941000, "research_and_development": null, "selling_general_admin": 31800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9215000, "depreciation_amortisation": 20656000, "ebitda": 29871000, "interest_expense": 4795000, "interest_income": null, "other_non_operating": null, "pretax_income": 4420000, "tax_provision": -10744000, "effective_tax_rate": null, "net_income": 15164000, "net_income_continuing_ops": 15164000, "net_income_to_common": 15164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21246000, "short_term_investments": null, "net_receivables": 6859000, "inventory": 7174000, "other_current_assets": null, "total_current_assets": 49080000, "net_ppe": null, "goodwill": 420208000, "intangible_assets": 174908000, "goodwill_and_intangibles": 595116000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1692949000, "total_assets": 1742029000, "short_term_debt": 88343000, "accounts_payable": 8701000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167499000, "long_term_debt": 269071000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 948251000, "total_liabilities": 1115750000, "total_debt": 357414000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -34390000, "total_equity": 626279000, "shares_outstanding": 62842519, "operating_cash_flow": 18460000, "stock_based_compensation": 2834000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36019000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37993000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20065000, "free_cash_flow": 54479000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9215000", "ebitda": "29871000", "netIncome": "15164000", "grossProfit": "61941000", "depreciation": "None", "totalRevenue": "316352000", "costOfRevenue": "254411000", "interestIncome": "None", "incomeBeforeTax": "4420000", "interestExpense": "4795000", "operatingIncome": "9485000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-10744000", "reportedCurrency": "USD", "netInterestIncome": "-4795000", "nonInterestIncome": "None", "operatingExpenses": "52456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254411000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20656000", "sellingGeneralAndAdministrative": "31800000", "netIncomeFromContinuingOperations": "15164000" }, "balance": { "goodwill": "420208000", "inventory": "7174000", "commonStock": "611000", "currentDebt": "None", "investments": "None", "totalAssets": "1742029000", "longTermDebt": "269071000", "shortTermDebt": "88343000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "174908000", "reportedCurrency": "USD", "retainedEarnings": "-34390000", "totalLiabilities": "1115750000", "otherCurrentAssets": "13801000", "totalCurrentAssets": "49080000", "currentLongTermDebt": "13309000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1692949000", "currentAccountsPayable": "8701000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "739597000", "totalShareholderEquity": "626279000", "capitalLeaseObligations": "726288000", "otherCurrentLiabilities": "63677000", "totalCurrentLiabilities": "167499000", "otherNonCurrentLiabilities": "5397000", "totalNonCurrentLiabilities": "948251000", "cashAndShortTermInvestments": "21246000", "commonStockSharesOutstanding": "62842519", "intangibleAssetsExcludingGoodwill": "174908000", "cashAndCashEquivalentsAtCarryingValue": "21246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15164000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-688000", "operatingCashflow": "18460000", "capitalExpenditures": "36019000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20065000", "cashflowFromInvestment": "-37993000", "stockBasedCompensation": "2834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20656000", "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": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 316022000, "cost_of_revenue": 248148000, "gross_profit": 67874000, "ebit": 10241000, "ebitda": 29903000, "pretax_income": 5674000, "tax_provision": 2683000, "net_income": 2991000, "net_income_to_common": 2991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20714000, "total_current_assets": 43716000, "total_assets": 1720229000, "short_term_debt": 86504000, "long_term_debt": 250988000, "total_debt": 337492000, "total_liabilities": 1112918000, "total_equity": 607311000, "shares_outstanding": 62834080, "goodwill_and_intangibles": 597443000 }, "cash_flow": { "operating_cash_flow": 47882000, "capital_expenditure": 42875000, "free_cash_flow": 90757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77891, "ticker_id": 6194, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10241000", "ebitda": "29903000", "netIncome": "2991000", "grossProfit": "67874000", "depreciation": "None", "totalRevenue": "316022000", "costOfRevenue": "248148000", "interestIncome": "None", "incomeBeforeTax": "5674000", "interestExpense": "4567000", "operatingIncome": "10050000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2683000", "reportedCurrency": "USD", "netInterestIncome": "-4567000", "nonInterestIncome": "None", "operatingExpenses": "57824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19662000", "sellingGeneralAndAdministrative": "33030000", "netIncomeFromContinuingOperations": "2991000" }, "balance": { "goodwill": "420208000", "inventory": "6486000", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "1720229000", "longTermDebt": "250988000", "shortTermDebt": "86504000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "177235000", "reportedCurrency": "USD", "retainedEarnings": "-49554000", "totalLiabilities": "1112918000", "otherCurrentAssets": "11010000", "totalCurrentAssets": "43716000", "currentLongTermDebt": "13123000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5506000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1676513000", "currentAccountsPayable": "7231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "982947000", "totalShareholderEquity": "607311000", "capitalLeaseObligations": "718240000", "otherCurrentLiabilities": "83032000", "totalCurrentLiabilities": "176767000", "otherNonCurrentLiabilities": "5009000", "totalNonCurrentLiabilities": "936151000", "cashAndShortTermInvestments": "20714000", "commonStockSharesOutstanding": "62834080", "intangibleAssetsExcludingGoodwill": "177235000", "cashAndCashEquivalentsAtCarryingValue": "20714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "286000", "operatingCashflow": "47882000", "capitalExpenditures": "42875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3423000", "cashflowFromInvestment": "-42922000", "stockBasedCompensation": "2877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 316022000, "cost_of_revenue": 248148000, "gross_profit": 67874000, "research_and_development": null, "selling_general_admin": 33030000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10241000, "depreciation_amortisation": 19662000, "ebitda": 29903000, "interest_expense": 4567000, "interest_income": null, "other_non_operating": null, "pretax_income": 5674000, "tax_provision": 2683000, "effective_tax_rate": null, "net_income": 2991000, "net_income_continuing_ops": 2991000, "net_income_to_common": 2991000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20714000, "short_term_investments": null, "net_receivables": 5506000, "inventory": 6486000, "other_current_assets": null, "total_current_assets": 43716000, "net_ppe": null, "goodwill": 420208000, "intangible_assets": 177235000, "goodwill_and_intangibles": 597443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1676513000, "total_assets": 1720229000, "short_term_debt": 86504000, "accounts_payable": 7231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176767000, "long_term_debt": 250988000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 936151000, "total_liabilities": 1112918000, "total_debt": 337492000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -49554000, "total_equity": 607311000, "shares_outstanding": 62834080, "operating_cash_flow": 47882000, "stock_based_compensation": 2877000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42875000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3423000, "free_cash_flow": 90757000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10241000", "ebitda": "29903000", "netIncome": "2991000", "grossProfit": "67874000", "depreciation": "None", "totalRevenue": "316022000", "costOfRevenue": "248148000", "interestIncome": "None", "incomeBeforeTax": "5674000", "interestExpense": "4567000", "operatingIncome": "10050000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "2683000", "reportedCurrency": "USD", "netInterestIncome": "-4567000", "nonInterestIncome": "None", "operatingExpenses": "57824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19662000", "sellingGeneralAndAdministrative": "33030000", "netIncomeFromContinuingOperations": "2991000" }, "balance": { "goodwill": "420208000", "inventory": "6486000", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "1720229000", "longTermDebt": "250988000", "shortTermDebt": "86504000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "177235000", "reportedCurrency": "USD", "retainedEarnings": "-49554000", "totalLiabilities": "1112918000", "otherCurrentAssets": "11010000", "totalCurrentAssets": "43716000", "currentLongTermDebt": "13123000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5506000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1676513000", "currentAccountsPayable": "7231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "982947000", "totalShareholderEquity": "607311000", "capitalLeaseObligations": "718240000", "otherCurrentLiabilities": "83032000", "totalCurrentLiabilities": "176767000", "otherNonCurrentLiabilities": "5009000", "totalNonCurrentLiabilities": "936151000", "cashAndShortTermInvestments": "20714000", "commonStockSharesOutstanding": "62834080", "intangibleAssetsExcludingGoodwill": "177235000", "cashAndCashEquivalentsAtCarryingValue": "20714000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2991000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "286000", "operatingCashflow": "47882000", "capitalExpenditures": "42875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3423000", "cashflowFromInvestment": "-42922000", "stockBasedCompensation": "2877000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19662000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 307887000, "cost_of_revenue": 248207000, "gross_profit": 59680000, "ebit": 7579000, "ebitda": 25715000, "pretax_income": 3576000, "tax_provision": 1470000, "net_income": 2106000, "net_income_to_common": 2106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19177000, "total_current_assets": 42947000, "total_assets": 1675993000, "short_term_debt": 79421000, "long_term_debt": 250009000, "total_debt": 329430000, "total_liabilities": 1074680000, "total_equity": 601313000, "shares_outstanding": 62579658, "goodwill_and_intangibles": 599340000 }, "cash_flow": { "operating_cash_flow": 39432000, "capital_expenditure": 41454000, "free_cash_flow": 80886000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77892, "ticker_id": 6194, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7579000", "ebitda": "25715000", "netIncome": "2106000", "grossProfit": "59680000", "depreciation": "None", "totalRevenue": "307887000", "costOfRevenue": "248207000", "interestIncome": "None", "incomeBeforeTax": "3576000", "interestExpense": "4003000", "operatingIncome": "7313000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1470000", "reportedCurrency": "USD", "netInterestIncome": "-4003000", "nonInterestIncome": "None", "operatingExpenses": "52367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18136000", "sellingGeneralAndAdministrative": "33185000", "netIncomeFromContinuingOperations": "2106000" }, "balance": { "goodwill": "420208000", "inventory": "6772000", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "1675993000", "longTermDebt": "250009000", "shortTermDebt": "79421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "179132000", "reportedCurrency": "USD", "retainedEarnings": "-52545000", "totalLiabilities": "1074680000", "otherCurrentAssets": "11514000", "totalCurrentAssets": "42947000", "currentLongTermDebt": "11815000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1633046000", "currentAccountsPayable": "7506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "958775000", "totalShareholderEquity": "601313000", "capitalLeaseObligations": "696951000", "otherCurrentLiabilities": "57070000", "totalCurrentLiabilities": "158327000", "otherNonCurrentLiabilities": "4227000", "totalNonCurrentLiabilities": "916353000", "cashAndShortTermInvestments": "19177000", "commonStockSharesOutstanding": "62579658", "intangibleAssetsExcludingGoodwill": "179132000", "cashAndCashEquivalentsAtCarryingValue": "19177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-382000", "operatingCashflow": "39432000", "capitalExpenditures": "41454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57382000", "cashflowFromInvestment": "-96244000", "stockBasedCompensation": "2790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 307887000, "cost_of_revenue": 248207000, "gross_profit": 59680000, "research_and_development": null, "selling_general_admin": 33185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7579000, "depreciation_amortisation": 18136000, "ebitda": 25715000, "interest_expense": 4003000, "interest_income": null, "other_non_operating": null, "pretax_income": 3576000, "tax_provision": 1470000, "effective_tax_rate": null, "net_income": 2106000, "net_income_continuing_ops": 2106000, "net_income_to_common": 2106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19177000, "short_term_investments": null, "net_receivables": 5484000, "inventory": 6772000, "other_current_assets": null, "total_current_assets": 42947000, "net_ppe": null, "goodwill": 420208000, "intangible_assets": 179132000, "goodwill_and_intangibles": 599340000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1633046000, "total_assets": 1675993000, "short_term_debt": 79421000, "accounts_payable": 7506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158327000, "long_term_debt": 250009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 916353000, "total_liabilities": 1074680000, "total_debt": 329430000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -52545000, "total_equity": 601313000, "shares_outstanding": 62579658, "operating_cash_flow": 39432000, "stock_based_compensation": 2790000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41454000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96244000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57382000, "free_cash_flow": 80886000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7579000", "ebitda": "25715000", "netIncome": "2106000", "grossProfit": "59680000", "depreciation": "None", "totalRevenue": "307887000", "costOfRevenue": "248207000", "interestIncome": "None", "incomeBeforeTax": "3576000", "interestExpense": "4003000", "operatingIncome": "7313000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1470000", "reportedCurrency": "USD", "netInterestIncome": "-4003000", "nonInterestIncome": "None", "operatingExpenses": "52367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248207000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18136000", "sellingGeneralAndAdministrative": "33185000", "netIncomeFromContinuingOperations": "2106000" }, "balance": { "goodwill": "420208000", "inventory": "6772000", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "1675993000", "longTermDebt": "250009000", "shortTermDebt": "79421000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "179132000", "reportedCurrency": "USD", "retainedEarnings": "-52545000", "totalLiabilities": "1074680000", "otherCurrentAssets": "11514000", "totalCurrentAssets": "42947000", "currentLongTermDebt": "11815000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5484000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1633046000", "currentAccountsPayable": "7506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "958775000", "totalShareholderEquity": "601313000", "capitalLeaseObligations": "696951000", "otherCurrentLiabilities": "57070000", "totalCurrentLiabilities": "158327000", "otherNonCurrentLiabilities": "4227000", "totalNonCurrentLiabilities": "916353000", "cashAndShortTermInvestments": "19177000", "commonStockSharesOutstanding": "62579658", "intangibleAssetsExcludingGoodwill": "179132000", "cashAndCashEquivalentsAtCarryingValue": "19177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2106000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-382000", "operatingCashflow": "39432000", "capitalExpenditures": "41454000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57382000", "cashflowFromInvestment": "-96244000", "stockBasedCompensation": "2790000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18136000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 282240000, "cost_of_revenue": 66647000, "gross_profit": 215593000, "ebit": -4871000, "ebitda": 11686000, "pretax_income": -1537000, "tax_provision": 708000, "net_income": -2245000, "net_income_to_common": -2245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18607000, "total_current_assets": 44252000, "total_assets": 1544138000, "short_term_debt": 66806000, "long_term_debt": 191521000, "total_debt": 258327000, "total_liabilities": 947849000, "total_equity": 596289000, "shares_outstanding": 60767000, "goodwill_and_intangibles": 564535000 }, "cash_flow": { "operating_cash_flow": 20138000, "capital_expenditure": 36558000, "free_cash_flow": 56696000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77893, "ticker_id": 6194, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4871000", "ebitda": "11686000", "netIncome": "-2245000", "grossProfit": "215593000", "depreciation": "None", "totalRevenue": "282240000", "costOfRevenue": "66647000", "interestIncome": "None", "incomeBeforeTax": "-1537000", "interestExpense": "3334000", "operatingIncome": "1113000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "708000", "reportedCurrency": "USD", "netInterestIncome": "-3334000", "nonInterestIncome": "None", "operatingExpenses": "214480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16557000", "sellingGeneralAndAdministrative": "30219000", "netIncomeFromContinuingOperations": "-829000" }, "balance": { "goodwill": "398565000", "inventory": "6200000", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "1544138000", "longTermDebt": "191521000", "shortTermDebt": "66806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "165970000", "reportedCurrency": "USD", "retainedEarnings": "-54651000", "totalLiabilities": "947849000", "otherCurrentAssets": "13485000", "totalCurrentAssets": "44252000", "currentLongTermDebt": "10292000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1499886000", "currentAccountsPayable": "7693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "837224000", "totalShareholderEquity": "596289000", "capitalLeaseObligations": "635411000", "otherCurrentLiabilities": "54420000", "totalCurrentLiabilities": "141846000", "otherNonCurrentLiabilities": "3571000", "totalNonCurrentLiabilities": "806003000", "cashAndShortTermInvestments": "18607000", "commonStockSharesOutstanding": "60767000", "intangibleAssetsExcludingGoodwill": "165970000", "cashAndCashEquivalentsAtCarryingValue": "18607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-829000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-83000", "operatingCashflow": "20138000", "capitalExpenditures": "36558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1762000", "cashflowFromInvestment": "-36605000", "stockBasedCompensation": "2259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 282240000, "cost_of_revenue": 66647000, "gross_profit": 215593000, "research_and_development": null, "selling_general_admin": 30219000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4871000, "depreciation_amortisation": 16557000, "ebitda": 11686000, "interest_expense": 3334000, "interest_income": null, "other_non_operating": null, "pretax_income": -1537000, "tax_provision": 708000, "effective_tax_rate": null, "net_income": -2245000, "net_income_continuing_ops": -829000, "net_income_to_common": -2245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18607000, "short_term_investments": null, "net_receivables": 5960000, "inventory": 6200000, "other_current_assets": null, "total_current_assets": 44252000, "net_ppe": null, "goodwill": 398565000, "intangible_assets": 165970000, "goodwill_and_intangibles": 564535000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1499886000, "total_assets": 1544138000, "short_term_debt": 66806000, "accounts_payable": 7693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141846000, "long_term_debt": 191521000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 806003000, "total_liabilities": 947849000, "total_debt": 258327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54651000, "total_equity": 596289000, "shares_outstanding": 60767000, "operating_cash_flow": 20138000, "stock_based_compensation": 2259000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36605000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1762000, "free_cash_flow": 56696000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4871000", "ebitda": "11686000", "netIncome": "-2245000", "grossProfit": "215593000", "depreciation": "None", "totalRevenue": "282240000", "costOfRevenue": "66647000", "interestIncome": "None", "incomeBeforeTax": "-1537000", "interestExpense": "3334000", "operatingIncome": "1113000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "708000", "reportedCurrency": "USD", "netInterestIncome": "-3334000", "nonInterestIncome": "None", "operatingExpenses": "214480000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16557000", "sellingGeneralAndAdministrative": "30219000", "netIncomeFromContinuingOperations": "-829000" }, "balance": { "goodwill": "398565000", "inventory": "6200000", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "1544138000", "longTermDebt": "191521000", "shortTermDebt": "66806000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "165970000", "reportedCurrency": "USD", "retainedEarnings": "-54651000", "totalLiabilities": "947849000", "otherCurrentAssets": "13485000", "totalCurrentAssets": "44252000", "currentLongTermDebt": "10292000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1499886000", "currentAccountsPayable": "7693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "837224000", "totalShareholderEquity": "596289000", "capitalLeaseObligations": "635411000", "otherCurrentLiabilities": "54420000", "totalCurrentLiabilities": "141846000", "otherNonCurrentLiabilities": "3571000", "totalNonCurrentLiabilities": "806003000", "cashAndShortTermInvestments": "18607000", "commonStockSharesOutstanding": "60767000", "intangibleAssetsExcludingGoodwill": "165970000", "cashAndCashEquivalentsAtCarryingValue": "18607000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-829000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-83000", "operatingCashflow": "20138000", "capitalExpenditures": "36558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1762000", "cashflowFromInvestment": "-36605000", "stockBasedCompensation": "2259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 263291000, "cost_of_revenue": 211975000, "gross_profit": 51316000, "ebit": 3957000, "ebitda": 19712000, "pretax_income": 738000, "tax_provision": 39000, "net_income": 699000, "net_income_to_common": 699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33312000, "total_current_assets": 55876000, "total_assets": 1514356000, "short_term_debt": 64932000, "long_term_debt": 189043000, "total_debt": 253975000, "total_liabilities": 918967000, "total_equity": 595389000, "shares_outstanding": 62335821, "goodwill_and_intangibles": 566161000 }, "cash_flow": { "operating_cash_flow": 22924000, "capital_expenditure": 40674000, "free_cash_flow": 63598000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77894, "ticker_id": 6194, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3957000", "ebitda": "19712000", "netIncome": "699000", "grossProfit": "51316000", "depreciation": "None", "totalRevenue": "263291000", "costOfRevenue": "211975000", "interestIncome": "None", "incomeBeforeTax": "738000", "interestExpense": "3219000", "operatingIncome": "3861000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "39000", "reportedCurrency": "USD", "netInterestIncome": "-3219000", "nonInterestIncome": "None", "operatingExpenses": "47455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15755000", "sellingGeneralAndAdministrative": "30743000", "netIncomeFromContinuingOperations": "699000" }, "balance": { "goodwill": "398565000", "inventory": "6117000", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "1514356000", "longTermDebt": "189043000", "shortTermDebt": "64932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "167596000", "reportedCurrency": "USD", "retainedEarnings": "-53822000", "totalLiabilities": "918967000", "otherCurrentAssets": "9212000", "totalCurrentAssets": "55876000", "currentLongTermDebt": "9228000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1458480000", "currentAccountsPayable": "6961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "809551000", "totalShareholderEquity": "595389000", "capitalLeaseObligations": "611280000", "otherCurrentLiabilities": "52207000", "totalCurrentLiabilities": "138472000", "otherNonCurrentLiabilities": "3155000", "totalNonCurrentLiabilities": "780495000", "cashAndShortTermInvestments": "33312000", "commonStockSharesOutstanding": "62335821", "intangibleAssetsExcludingGoodwill": "167596000", "cashAndCashEquivalentsAtCarryingValue": "33312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "699000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-788000", "operatingCashflow": "22924000", "capitalExpenditures": "40674000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000", "cashflowFromInvestment": "-40734000", "stockBasedCompensation": "2131000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 263291000, "cost_of_revenue": 211975000, "gross_profit": 51316000, "research_and_development": null, "selling_general_admin": 30743000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3957000, "depreciation_amortisation": 15755000, "ebitda": 19712000, "interest_expense": 3219000, "interest_income": null, "other_non_operating": null, "pretax_income": 738000, "tax_provision": 39000, "effective_tax_rate": null, "net_income": 699000, "net_income_continuing_ops": 699000, "net_income_to_common": 699000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33312000, "short_term_investments": null, "net_receivables": 7235000, "inventory": 6117000, "other_current_assets": null, "total_current_assets": 55876000, "net_ppe": null, "goodwill": 398565000, "intangible_assets": 167596000, "goodwill_and_intangibles": 566161000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1458480000, "total_assets": 1514356000, "short_term_debt": 64932000, "accounts_payable": 6961000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 138472000, "long_term_debt": 189043000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 780495000, "total_liabilities": 918967000, "total_debt": 253975000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -53822000, "total_equity": 595389000, "shares_outstanding": 62335821, "operating_cash_flow": 22924000, "stock_based_compensation": 2131000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40674000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40734000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7000, "free_cash_flow": 63598000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3957000", "ebitda": "19712000", "netIncome": "699000", "grossProfit": "51316000", "depreciation": "None", "totalRevenue": "263291000", "costOfRevenue": "211975000", "interestIncome": "None", "incomeBeforeTax": "738000", "interestExpense": "3219000", "operatingIncome": "3861000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "39000", "reportedCurrency": "USD", "netInterestIncome": "-3219000", "nonInterestIncome": "None", "operatingExpenses": "47455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "211975000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15755000", "sellingGeneralAndAdministrative": "30743000", "netIncomeFromContinuingOperations": "699000" }, "balance": { "goodwill": "398565000", "inventory": "6117000", "commonStock": "607000", "currentDebt": "None", "investments": "None", "totalAssets": "1514356000", "longTermDebt": "189043000", "shortTermDebt": "64932000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "167596000", "reportedCurrency": "USD", "retainedEarnings": "-53822000", "totalLiabilities": "918967000", "otherCurrentAssets": "9212000", "totalCurrentAssets": "55876000", "currentLongTermDebt": "9228000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7235000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1458480000", "currentAccountsPayable": "6961000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "809551000", "totalShareholderEquity": "595389000", "capitalLeaseObligations": "611280000", "otherCurrentLiabilities": "52207000", "totalCurrentLiabilities": "138472000", "otherNonCurrentLiabilities": "3155000", "totalNonCurrentLiabilities": "780495000", "cashAndShortTermInvestments": "33312000", "commonStockSharesOutstanding": "62335821", "intangibleAssetsExcludingGoodwill": "167596000", "cashAndCashEquivalentsAtCarryingValue": "33312000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "699000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-788000", "operatingCashflow": "22924000", "capitalExpenditures": "40674000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7000", "cashflowFromInvestment": "-40734000", "stockBasedCompensation": "2131000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15755000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 251609000, "cost_of_revenue": 201974000, "gross_profit": 49635000, "ebit": 6937000, "ebitda": 22090000, "pretax_income": 3496000, "tax_provision": 1384000, "net_income": 2112000, "net_income_to_common": 2112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51129000, "total_current_assets": 73009000, "total_assets": 1484957000, "short_term_debt": 55395000, "long_term_debt": 189652000, "total_debt": 245047000, "total_liabilities": 895826000, "total_equity": 589131000, "shares_outstanding": 61851127, "goodwill_and_intangibles": 567893000 }, "cash_flow": { "operating_cash_flow": 35856000, "capital_expenditure": 29112000, "free_cash_flow": 64968000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77896, "ticker_id": 6194, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6937000", "ebitda": "22090000", "netIncome": "2112000", "grossProfit": "49635000", "depreciation": "None", "totalRevenue": "251609000", "costOfRevenue": "201974000", "interestIncome": "None", "incomeBeforeTax": "3496000", "interestExpense": "3441000", "operatingIncome": "6313000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1384000", "reportedCurrency": "USD", "netInterestIncome": "-3441000", "nonInterestIncome": "None", "operatingExpenses": "43322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15153000", "sellingGeneralAndAdministrative": "27680000", "netIncomeFromContinuingOperations": "2112000" }, "balance": { "goodwill": "398565000", "inventory": "5329000", "commonStock": "606000", "currentDebt": "None", "investments": "None", "totalAssets": "1484957000", "longTermDebt": "189652000", "shortTermDebt": "55395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "169328000", "reportedCurrency": "USD", "retainedEarnings": "-54521000", "totalLiabilities": "895826000", "otherCurrentAssets": "11619000", "totalCurrentAssets": "73009000", "currentLongTermDebt": "7830000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1411948000", "currentAccountsPayable": "6874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "778896000", "totalShareholderEquity": "589131000", "capitalLeaseObligations": "581414000", "otherCurrentLiabilities": "60600000", "totalCurrentLiabilities": "134015000", "otherNonCurrentLiabilities": "3165000", "totalNonCurrentLiabilities": "761811000", "cashAndShortTermInvestments": "51129000", "commonStockSharesOutstanding": "61851127", "intangibleAssetsExcludingGoodwill": "169328000", "cashAndCashEquivalentsAtCarryingValue": "51129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "337000", "operatingCashflow": "35856000", "capitalExpenditures": "29112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "475000", "cashflowFromInvestment": "-30564000", "stockBasedCompensation": "2076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 251609000, "cost_of_revenue": 201974000, "gross_profit": 49635000, "research_and_development": null, "selling_general_admin": 27680000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6937000, "depreciation_amortisation": 15153000, "ebitda": 22090000, "interest_expense": 3441000, "interest_income": null, "other_non_operating": null, "pretax_income": 3496000, "tax_provision": 1384000, "effective_tax_rate": null, "net_income": 2112000, "net_income_continuing_ops": 2112000, "net_income_to_common": 2112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51129000, "short_term_investments": null, "net_receivables": 4932000, "inventory": 5329000, "other_current_assets": null, "total_current_assets": 73009000, "net_ppe": null, "goodwill": 398565000, "intangible_assets": 169328000, "goodwill_and_intangibles": 567893000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1411948000, "total_assets": 1484957000, "short_term_debt": 55395000, "accounts_payable": 6874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 134015000, "long_term_debt": 189652000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 761811000, "total_liabilities": 895826000, "total_debt": 245047000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54521000, "total_equity": 589131000, "shares_outstanding": 61851127, "operating_cash_flow": 35856000, "stock_based_compensation": 2076000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29112000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30564000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 475000, "free_cash_flow": 64968000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6937000", "ebitda": "22090000", "netIncome": "2112000", "grossProfit": "49635000", "depreciation": "None", "totalRevenue": "251609000", "costOfRevenue": "201974000", "interestIncome": "None", "incomeBeforeTax": "3496000", "interestExpense": "3441000", "operatingIncome": "6313000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "1384000", "reportedCurrency": "USD", "netInterestIncome": "-3441000", "nonInterestIncome": "None", "operatingExpenses": "43322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "201974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15153000", "sellingGeneralAndAdministrative": "27680000", "netIncomeFromContinuingOperations": "2112000" }, "balance": { "goodwill": "398565000", "inventory": "5329000", "commonStock": "606000", "currentDebt": "None", "investments": "None", "totalAssets": "1484957000", "longTermDebt": "189652000", "shortTermDebt": "55395000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "169328000", "reportedCurrency": "USD", "retainedEarnings": "-54521000", "totalLiabilities": "895826000", "otherCurrentAssets": "11619000", "totalCurrentAssets": "73009000", "currentLongTermDebt": "7830000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4932000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1411948000", "currentAccountsPayable": "6874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "778896000", "totalShareholderEquity": "589131000", "capitalLeaseObligations": "581414000", "otherCurrentLiabilities": "60600000", "totalCurrentLiabilities": "134015000", "otherNonCurrentLiabilities": "3165000", "totalNonCurrentLiabilities": "761811000", "cashAndShortTermInvestments": "51129000", "commonStockSharesOutstanding": "61851127", "intangibleAssetsExcludingGoodwill": "169328000", "cashAndCashEquivalentsAtCarryingValue": "51129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2112000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "337000", "operatingCashflow": "35856000", "capitalExpenditures": "29112000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "475000", "cashflowFromInvestment": "-30564000", "stockBasedCompensation": "2076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 258561000, "cost_of_revenue": 199511000, "gross_profit": 59050000, "ebit": 17160000, "ebitda": 31696000, "pretax_income": 13779000, "tax_provision": 4879000, "net_income": 8900000, "net_income_to_common": 8900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45104000, "total_current_assets": 67399000, "total_assets": 1436654000, "short_term_debt": 52400000, "long_term_debt": 192074000, "total_debt": 244474000, "total_liabilities": 850870000, "total_equity": 585784000, "shares_outstanding": 62464424, "goodwill_and_intangibles": 569590000 }, "cash_flow": { "operating_cash_flow": 31911000, "capital_expenditure": 29679000, "free_cash_flow": 61590000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77897, "ticker_id": 6194, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17160000", "ebitda": "31696000", "netIncome": "8900000", "grossProfit": "59050000", "depreciation": "None", "totalRevenue": "258561000", "costOfRevenue": "199511000", "interestIncome": "None", "incomeBeforeTax": "13779000", "interestExpense": "3381000", "operatingIncome": "16447000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4879000", "reportedCurrency": "USD", "netInterestIncome": "-3381000", "nonInterestIncome": "None", "operatingExpenses": "42603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14536000", "sellingGeneralAndAdministrative": "27189000", "netIncomeFromContinuingOperations": "8900000" }, "balance": { "goodwill": "398565000", "inventory": "5666000", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "1436654000", "longTermDebt": "192074000", "shortTermDebt": "52400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "171025000", "reportedCurrency": "USD", "retainedEarnings": "-56633000", "totalLiabilities": "850870000", "otherCurrentAssets": "12597000", "totalCurrentAssets": "67399000", "currentLongTermDebt": "6645000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1369255000", "currentAccountsPayable": "7177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "748604000", "totalShareholderEquity": "585784000", "capitalLeaseObligations": "549885000", "otherCurrentLiabilities": "47223000", "totalCurrentLiabilities": "118834000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "732036000", "cashAndShortTermInvestments": "45104000", "commonStockSharesOutstanding": "62464424", "intangibleAssetsExcludingGoodwill": "171025000", "cashAndCashEquivalentsAtCarryingValue": "45104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-255000", "operatingCashflow": "31911000", "capitalExpenditures": "29679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73301000", "cashflowFromInvestment": "-103353000", "stockBasedCompensation": "2452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14536000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 258561000, "cost_of_revenue": 199511000, "gross_profit": 59050000, "research_and_development": null, "selling_general_admin": 27189000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17160000, "depreciation_amortisation": 14536000, "ebitda": 31696000, "interest_expense": 3381000, "interest_income": null, "other_non_operating": null, "pretax_income": 13779000, "tax_provision": 4879000, "effective_tax_rate": null, "net_income": 8900000, "net_income_continuing_ops": 8900000, "net_income_to_common": 8900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45104000, "short_term_investments": null, "net_receivables": 4032000, "inventory": 5666000, "other_current_assets": null, "total_current_assets": 67399000, "net_ppe": null, "goodwill": 398565000, "intangible_assets": 171025000, "goodwill_and_intangibles": 569590000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1369255000, "total_assets": 1436654000, "short_term_debt": 52400000, "accounts_payable": 7177000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 118834000, "long_term_debt": 192074000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 732036000, "total_liabilities": 850870000, "total_debt": 244474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56633000, "total_equity": 585784000, "shares_outstanding": 62464424, "operating_cash_flow": 31911000, "stock_based_compensation": 2452000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29679000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103353000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73301000, "free_cash_flow": 61590000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17160000", "ebitda": "31696000", "netIncome": "8900000", "grossProfit": "59050000", "depreciation": "None", "totalRevenue": "258561000", "costOfRevenue": "199511000", "interestIncome": "None", "incomeBeforeTax": "13779000", "interestExpense": "3381000", "operatingIncome": "16447000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "4879000", "reportedCurrency": "USD", "netInterestIncome": "-3381000", "nonInterestIncome": "None", "operatingExpenses": "42603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "199511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14536000", "sellingGeneralAndAdministrative": "27189000", "netIncomeFromContinuingOperations": "8900000" }, "balance": { "goodwill": "398565000", "inventory": "5666000", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "1436654000", "longTermDebt": "192074000", "shortTermDebt": "52400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "171025000", "reportedCurrency": "USD", "retainedEarnings": "-56633000", "totalLiabilities": "850870000", "otherCurrentAssets": "12597000", "totalCurrentAssets": "67399000", "currentLongTermDebt": "6645000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1369255000", "currentAccountsPayable": "7177000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "748604000", "totalShareholderEquity": "585784000", "capitalLeaseObligations": "549885000", "otherCurrentLiabilities": "47223000", "totalCurrentLiabilities": "118834000", "otherNonCurrentLiabilities": "2900000", "totalNonCurrentLiabilities": "732036000", "cashAndShortTermInvestments": "45104000", "commonStockSharesOutstanding": "62464424", "intangibleAssetsExcludingGoodwill": "171025000", "cashAndCashEquivalentsAtCarryingValue": "45104000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-255000", "operatingCashflow": "31911000", "capitalExpenditures": "29679000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73301000", "cashflowFromInvestment": "-103353000", "stockBasedCompensation": "2452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14536000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 242449000, "cost_of_revenue": 189446000, "gross_profit": 53003000, "ebit": 12612000, "ebitda": 24883000, "pretax_income": 10013000, "tax_provision": 2799000, "net_income": 7214000, "net_income_to_common": 7214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43245000, "total_current_assets": 63437000, "total_assets": 1279256000, "short_term_debt": 44350000, "long_term_debt": 122705000, "total_debt": 167055000, "total_liabilities": 704816000, "total_equity": 574440000, "shares_outstanding": 62476379, "goodwill_and_intangibles": 512040000 }, "cash_flow": { "operating_cash_flow": 24982000, "capital_expenditure": 28584000, "free_cash_flow": 53566000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77898, "ticker_id": 6194, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12612000", "ebitda": "24883000", "netIncome": "7214000", "grossProfit": "53003000", "depreciation": "None", "totalRevenue": "242449000", "costOfRevenue": "189446000", "interestIncome": "None", "incomeBeforeTax": "10013000", "interestExpense": "2599000", "operatingIncome": "12286000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2799000", "reportedCurrency": "USD", "netInterestIncome": "-2599000", "nonInterestIncome": "None", "operatingExpenses": "40717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12271000", "sellingGeneralAndAdministrative": "27658000", "netIncomeFromContinuingOperations": "7214000" }, "balance": { "goodwill": "360981000", "inventory": "5198000", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "1279256000", "longTermDebt": "122705000", "shortTermDebt": "44350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "151059000", "reportedCurrency": "USD", "retainedEarnings": "-65533000", "totalLiabilities": "704816000", "otherCurrentAssets": "10864000", "totalCurrentAssets": "63437000", "currentLongTermDebt": "3034000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1215819000", "currentAccountsPayable": "5681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "611439000", "totalShareholderEquity": "574440000", "capitalLeaseObligations": "485700000", "otherCurrentLiabilities": "44901000", "totalCurrentLiabilities": "106479000", "otherNonCurrentLiabilities": "3012000", "totalNonCurrentLiabilities": "598337000", "cashAndShortTermInvestments": "43245000", "commonStockSharesOutstanding": "62476379", "intangibleAssetsExcludingGoodwill": "151059000", "cashAndCashEquivalentsAtCarryingValue": "43245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7214000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "198000", "operatingCashflow": "24982000", "capitalExpenditures": "28584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "562000", "cashflowFromInvestment": "-32002000", "stockBasedCompensation": "1866000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 242449000, "cost_of_revenue": 189446000, "gross_profit": 53003000, "research_and_development": null, "selling_general_admin": 27658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12612000, "depreciation_amortisation": 12271000, "ebitda": 24883000, "interest_expense": 2599000, "interest_income": null, "other_non_operating": null, "pretax_income": 10013000, "tax_provision": 2799000, "effective_tax_rate": null, "net_income": 7214000, "net_income_continuing_ops": 7214000, "net_income_to_common": 7214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43245000, "short_term_investments": null, "net_receivables": 4130000, "inventory": 5198000, "other_current_assets": null, "total_current_assets": 63437000, "net_ppe": null, "goodwill": 360981000, "intangible_assets": 151059000, "goodwill_and_intangibles": 512040000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1215819000, "total_assets": 1279256000, "short_term_debt": 44350000, "accounts_payable": 5681000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 106479000, "long_term_debt": 122705000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 598337000, "total_liabilities": 704816000, "total_debt": 167055000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -65533000, "total_equity": 574440000, "shares_outstanding": 62476379, "operating_cash_flow": 24982000, "stock_based_compensation": 1866000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28584000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32002000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 562000, "free_cash_flow": 53566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12612000", "ebitda": "24883000", "netIncome": "7214000", "grossProfit": "53003000", "depreciation": "None", "totalRevenue": "242449000", "costOfRevenue": "189446000", "interestIncome": "None", "incomeBeforeTax": "10013000", "interestExpense": "2599000", "operatingIncome": "12286000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2799000", "reportedCurrency": "USD", "netInterestIncome": "-2599000", "nonInterestIncome": "None", "operatingExpenses": "40717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "189446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12271000", "sellingGeneralAndAdministrative": "27658000", "netIncomeFromContinuingOperations": "7214000" }, "balance": { "goodwill": "360981000", "inventory": "5198000", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "1279256000", "longTermDebt": "122705000", "shortTermDebt": "44350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "151059000", "reportedCurrency": "USD", "retainedEarnings": "-65533000", "totalLiabilities": "704816000", "otherCurrentAssets": "10864000", "totalCurrentAssets": "63437000", "currentLongTermDebt": "3034000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4130000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1215819000", "currentAccountsPayable": "5681000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "611439000", "totalShareholderEquity": "574440000", "capitalLeaseObligations": "485700000", "otherCurrentLiabilities": "44901000", "totalCurrentLiabilities": "106479000", "otherNonCurrentLiabilities": "3012000", "totalNonCurrentLiabilities": "598337000", "cashAndShortTermInvestments": "43245000", "commonStockSharesOutstanding": "62476379", "intangibleAssetsExcludingGoodwill": "151059000", "cashAndCashEquivalentsAtCarryingValue": "43245000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7214000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "198000", "operatingCashflow": "24982000", "capitalExpenditures": "28584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "562000", "cashflowFromInvestment": "-32002000", "stockBasedCompensation": "1866000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12271000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 244633000, "cost_of_revenue": 194249000, "gross_profit": 50384000, "ebit": 7776000, "ebitda": 20007000, "pretax_income": 5505000, "tax_provision": 2857000, "net_income": 2648000, "net_income_to_common": 2648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 49632000, "total_current_assets": 71190000, "total_assets": 1267045000, "short_term_debt": 45909000, "long_term_debt": 119767000, "total_debt": 165676000, "total_liabilities": 705761000, "total_equity": 561284000, "shares_outstanding": 61833996, "goodwill_and_intangibles": 511069000 }, "cash_flow": { "operating_cash_flow": 22294000, "capital_expenditure": 31834000, "free_cash_flow": 54128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77899, "ticker_id": 6194, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7776000", "ebitda": "20007000", "netIncome": "2648000", "grossProfit": "50384000", "depreciation": "None", "totalRevenue": "244633000", "costOfRevenue": "194249000", "interestIncome": "None", "incomeBeforeTax": "5505000", "interestExpense": "2271000", "operatingIncome": "6855000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2857000", "reportedCurrency": "USD", "netInterestIncome": "-2271000", "nonInterestIncome": "None", "operatingExpenses": "43529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12231000", "sellingGeneralAndAdministrative": "29953000", "netIncomeFromContinuingOperations": "2648000" }, "balance": { "goodwill": "359883000", "inventory": "5381000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "1267045000", "longTermDebt": "119767000", "shortTermDebt": "45909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "151186000", "reportedCurrency": "USD", "retainedEarnings": "-72747000", "totalLiabilities": "705761000", "otherCurrentAssets": "10645000", "totalCurrentAssets": "71190000", "currentLongTermDebt": "5628000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1195855000", "currentAccountsPayable": "6324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606966000", "totalShareholderEquity": "561284000", "capitalLeaseObligations": "481571000", "otherCurrentLiabilities": "50256000", "totalCurrentLiabilities": "115073000", "otherNonCurrentLiabilities": "2954000", "totalNonCurrentLiabilities": "590688000", "cashAndShortTermInvestments": "49632000", "commonStockSharesOutstanding": "61833996", "intangibleAssetsExcludingGoodwill": "151186000", "cashAndCashEquivalentsAtCarryingValue": "49632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2648000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-520000", "operatingCashflow": "22294000", "capitalExpenditures": "31834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28155000", "cashflowFromInvestment": "-40737000", "stockBasedCompensation": "2218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 244633000, "cost_of_revenue": 194249000, "gross_profit": 50384000, "research_and_development": null, "selling_general_admin": 29953000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7776000, "depreciation_amortisation": 12231000, "ebitda": 20007000, "interest_expense": 2271000, "interest_income": null, "other_non_operating": null, "pretax_income": 5505000, "tax_provision": 2857000, "effective_tax_rate": null, "net_income": 2648000, "net_income_continuing_ops": 2648000, "net_income_to_common": 2648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 49632000, "short_term_investments": null, "net_receivables": 5532000, "inventory": 5381000, "other_current_assets": null, "total_current_assets": 71190000, "net_ppe": null, "goodwill": 359883000, "intangible_assets": 151186000, "goodwill_and_intangibles": 511069000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1195855000, "total_assets": 1267045000, "short_term_debt": 45909000, "accounts_payable": 6324000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115073000, "long_term_debt": 119767000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 590688000, "total_liabilities": 705761000, "total_debt": 165676000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72747000, "total_equity": 561284000, "shares_outstanding": 61833996, "operating_cash_flow": 22294000, "stock_based_compensation": 2218000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31834000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40737000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28155000, "free_cash_flow": 54128000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "7776000", "ebitda": "20007000", "netIncome": "2648000", "grossProfit": "50384000", "depreciation": "None", "totalRevenue": "244633000", "costOfRevenue": "194249000", "interestIncome": "None", "incomeBeforeTax": "5505000", "interestExpense": "2271000", "operatingIncome": "6855000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2857000", "reportedCurrency": "USD", "netInterestIncome": "-2271000", "nonInterestIncome": "None", "operatingExpenses": "43529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "194249000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12231000", "sellingGeneralAndAdministrative": "29953000", "netIncomeFromContinuingOperations": "2648000" }, "balance": { "goodwill": "359883000", "inventory": "5381000", "commonStock": "599000", "currentDebt": "None", "investments": "None", "totalAssets": "1267045000", "longTermDebt": "119767000", "shortTermDebt": "45909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "151186000", "reportedCurrency": "USD", "retainedEarnings": "-72747000", "totalLiabilities": "705761000", "otherCurrentAssets": "10645000", "totalCurrentAssets": "71190000", "currentLongTermDebt": "5628000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1195855000", "currentAccountsPayable": "6324000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "606966000", "totalShareholderEquity": "561284000", "capitalLeaseObligations": "481571000", "otherCurrentLiabilities": "50256000", "totalCurrentLiabilities": "115073000", "otherNonCurrentLiabilities": "2954000", "totalNonCurrentLiabilities": "590688000", "cashAndShortTermInvestments": "49632000", "commonStockSharesOutstanding": "61833996", "intangibleAssetsExcludingGoodwill": "151186000", "cashAndCashEquivalentsAtCarryingValue": "49632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2648000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-520000", "operatingCashflow": "22294000", "capitalExpenditures": "31834000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28155000", "cashflowFromInvestment": "-40737000", "stockBasedCompensation": "2218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 219212000, "cost_of_revenue": 175130000, "gross_profit": 44082000, "ebit": 8509000, "ebitda": 18943000, "pretax_income": 6661000, "tax_provision": 1243000, "net_income": 5418000, "net_income_to_common": 5418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39923000, "total_current_assets": 58565000, "total_assets": 1205846000, "short_term_debt": 49747000, "long_term_debt": 90949000, "total_debt": 140696000, "total_liabilities": 648755000, "total_equity": 557091000, "shares_outstanding": 61562524, "goodwill_and_intangibles": 507249000 }, "cash_flow": { "operating_cash_flow": 17461000, "capital_expenditure": 23101000, "free_cash_flow": 40562000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77901, "ticker_id": 6194, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8509000", "ebitda": "18943000", "netIncome": "5418000", "grossProfit": "44082000", "depreciation": "None", "totalRevenue": "219212000", "costOfRevenue": "175130000", "interestIncome": "None", "incomeBeforeTax": "6661000", "interestExpense": "1848000", "operatingIncome": "7738000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1243000", "reportedCurrency": "USD", "netInterestIncome": "-1848000", "nonInterestIncome": "None", "operatingExpenses": "36344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10434000", "sellingGeneralAndAdministrative": "25179000", "netIncomeFromContinuingOperations": "5418000" }, "balance": { "goodwill": "356969000", "inventory": "4791000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "1205846000", "longTermDebt": "90949000", "shortTermDebt": "49747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "150280000", "reportedCurrency": "USD", "retainedEarnings": "-75395000", "totalLiabilities": "648755000", "otherCurrentAssets": "8861000", "totalCurrentAssets": "58565000", "currentLongTermDebt": "6891000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4990000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1147281000", "currentAccountsPayable": "5550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "561192000", "totalShareholderEquity": "557091000", "capitalLeaseObligations": "463352000", "otherCurrentLiabilities": "46265000", "totalCurrentLiabilities": "110050000", "otherNonCurrentLiabilities": "3257000", "totalNonCurrentLiabilities": "538705000", "cashAndShortTermInvestments": "39923000", "commonStockSharesOutstanding": "61562524", "intangibleAssetsExcludingGoodwill": "150280000", "cashAndCashEquivalentsAtCarryingValue": "39923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5418000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "260000", "operatingCashflow": "17461000", "capitalExpenditures": "23101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1160000", "cashflowFromInvestment": "-45463000", "stockBasedCompensation": "1764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 219212000, "cost_of_revenue": 175130000, "gross_profit": 44082000, "research_and_development": null, "selling_general_admin": 25179000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8509000, "depreciation_amortisation": 10434000, "ebitda": 18943000, "interest_expense": 1848000, "interest_income": null, "other_non_operating": null, "pretax_income": 6661000, "tax_provision": 1243000, "effective_tax_rate": null, "net_income": 5418000, "net_income_continuing_ops": 5418000, "net_income_to_common": 5418000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39923000, "short_term_investments": null, "net_receivables": 4990000, "inventory": 4791000, "other_current_assets": null, "total_current_assets": 58565000, "net_ppe": null, "goodwill": 356969000, "intangible_assets": 150280000, "goodwill_and_intangibles": 507249000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1147281000, "total_assets": 1205846000, "short_term_debt": 49747000, "accounts_payable": 5550000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110050000, "long_term_debt": 90949000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 538705000, "total_liabilities": 648755000, "total_debt": 140696000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -75395000, "total_equity": 557091000, "shares_outstanding": 61562524, "operating_cash_flow": 17461000, "stock_based_compensation": 1764000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23101000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45463000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1160000, "free_cash_flow": 40562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8509000", "ebitda": "18943000", "netIncome": "5418000", "grossProfit": "44082000", "depreciation": "None", "totalRevenue": "219212000", "costOfRevenue": "175130000", "interestIncome": "None", "incomeBeforeTax": "6661000", "interestExpense": "1848000", "operatingIncome": "7738000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1243000", "reportedCurrency": "USD", "netInterestIncome": "-1848000", "nonInterestIncome": "None", "operatingExpenses": "36344000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "175130000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10434000", "sellingGeneralAndAdministrative": "25179000", "netIncomeFromContinuingOperations": "5418000" }, "balance": { "goodwill": "356969000", "inventory": "4791000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "1205846000", "longTermDebt": "90949000", "shortTermDebt": "49747000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "150280000", "reportedCurrency": "USD", "retainedEarnings": "-75395000", "totalLiabilities": "648755000", "otherCurrentAssets": "8861000", "totalCurrentAssets": "58565000", "currentLongTermDebt": "6891000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4990000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1147281000", "currentAccountsPayable": "5550000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "561192000", "totalShareholderEquity": "557091000", "capitalLeaseObligations": "463352000", "otherCurrentLiabilities": "46265000", "totalCurrentLiabilities": "110050000", "otherNonCurrentLiabilities": "3257000", "totalNonCurrentLiabilities": "538705000", "cashAndShortTermInvestments": "39923000", "commonStockSharesOutstanding": "61562524", "intangibleAssetsExcludingGoodwill": "150280000", "cashAndCashEquivalentsAtCarryingValue": "39923000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5418000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "260000", "operatingCashflow": "17461000", "capitalExpenditures": "23101000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1160000", "cashflowFromInvestment": "-45463000", "stockBasedCompensation": "1764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "income_statement": { "revenue": 216300000, "cost_of_revenue": 168189000, "gross_profit": 48111000, "ebit": 12028000, "ebitda": 21469000, "pretax_income": 9991000, "tax_provision": 2032000, "net_income": 7959000, "net_income_to_common": 7959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66765000, "total_current_assets": 85043000, "total_assets": 1162618000, "short_term_debt": 46959000, "long_term_debt": 92174000, "total_debt": 139133000, "total_liabilities": 616781000, "total_equity": 545837000, "shares_outstanding": 60944836, "goodwill_and_intangibles": 494574000 }, "cash_flow": { "operating_cash_flow": 34440000, "capital_expenditure": 15158000, "free_cash_flow": 49598000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 77902, "ticker_id": 6194, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:59:59.533422+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12028000", "ebitda": "21469000", "netIncome": "7959000", "grossProfit": "48111000", "depreciation": "None", "totalRevenue": "216300000", "costOfRevenue": "168189000", "interestIncome": "None", "incomeBeforeTax": "9991000", "interestExpense": "2037000", "operatingIncome": "11343000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2032000", "reportedCurrency": "USD", "netInterestIncome": "-2037000", "nonInterestIncome": "None", "operatingExpenses": "36768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9441000", "sellingGeneralAndAdministrative": "25284000", "netIncomeFromContinuingOperations": "7959000" }, "balance": { "goodwill": "350491000", "inventory": "4887000", "commonStock": "594000", "currentDebt": "None", "investments": "None", "totalAssets": "1162618000", "longTermDebt": "92174000", "shortTermDebt": "46959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "144083000", "reportedCurrency": "USD", "retainedEarnings": "-80813000", "totalLiabilities": "616781000", "otherCurrentAssets": "8925000", "totalCurrentAssets": "85043000", "currentLongTermDebt": "7225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1077575000", "currentAccountsPayable": "5514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "581769000", "shortLongTermDebtTotal": "527001000", "totalShareholderEquity": "545837000", "capitalLeaseObligations": "427602000", "otherCurrentLiabilities": "47622000", "totalCurrentLiabilities": "109161000", "otherNonCurrentLiabilities": "3654000", "totalNonCurrentLiabilities": "507620000", "cashAndShortTermInvestments": "66765000", "commonStockSharesOutstanding": "60944836", "intangibleAssetsExcludingGoodwill": "144083000", "cashAndCashEquivalentsAtCarryingValue": "66765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7959000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-424000", "operatingCashflow": "34440000", "capitalExpenditures": "15158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "713000", "cashflowFromInvestment": "-22729000", "stockBasedCompensation": "2125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9441000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 216300000, "cost_of_revenue": 168189000, "gross_profit": 48111000, "research_and_development": null, "selling_general_admin": 25284000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12028000, "depreciation_amortisation": 9441000, "ebitda": 21469000, "interest_expense": 2037000, "interest_income": null, "other_non_operating": null, "pretax_income": 9991000, "tax_provision": 2032000, "effective_tax_rate": null, "net_income": 7959000, "net_income_continuing_ops": 7959000, "net_income_to_common": 7959000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66765000, "short_term_investments": null, "net_receivables": 4466000, "inventory": 4887000, "other_current_assets": null, "total_current_assets": 85043000, "net_ppe": null, "goodwill": 350491000, "intangible_assets": 144083000, "goodwill_and_intangibles": 494574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1077575000, "total_assets": 1162618000, "short_term_debt": 46959000, "accounts_payable": 5514000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 109161000, "long_term_debt": 92174000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 507620000, "total_liabilities": 616781000, "total_debt": 139133000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80813000, "total_equity": 545837000, "shares_outstanding": 60944836, "operating_cash_flow": 34440000, "stock_based_compensation": 2125000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15158000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22729000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 713000, "free_cash_flow": 49598000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12028000", "ebitda": "21469000", "netIncome": "7959000", "grossProfit": "48111000", "depreciation": "None", "totalRevenue": "216300000", "costOfRevenue": "168189000", "interestIncome": "None", "incomeBeforeTax": "9991000", "interestExpense": "2037000", "operatingIncome": "11343000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "2032000", "reportedCurrency": "USD", "netInterestIncome": "-2037000", "nonInterestIncome": "None", "operatingExpenses": "36768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9441000", "sellingGeneralAndAdministrative": "25284000", "netIncomeFromContinuingOperations": "7959000" }, "balance": { "goodwill": "350491000", "inventory": "4887000", "commonStock": "594000", "currentDebt": "None", "investments": "None", "totalAssets": "1162618000", "longTermDebt": "92174000", "shortTermDebt": "46959000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "144083000", "reportedCurrency": "USD", "retainedEarnings": "-80813000", "totalLiabilities": "616781000", "otherCurrentAssets": "8925000", "totalCurrentAssets": "85043000", "currentLongTermDebt": "7225000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4466000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1077575000", "currentAccountsPayable": "5514000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "581769000", "shortLongTermDebtTotal": "527001000", "totalShareholderEquity": "545837000", "capitalLeaseObligations": "427602000", "otherCurrentLiabilities": "47622000", "totalCurrentLiabilities": "109161000", "otherNonCurrentLiabilities": "3654000", "totalNonCurrentLiabilities": "507620000", "cashAndShortTermInvestments": "66765000", "commonStockSharesOutstanding": "60944836", "intangibleAssetsExcludingGoodwill": "144083000", "cashAndCashEquivalentsAtCarryingValue": "66765000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7959000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-424000", "operatingCashflow": "34440000", "capitalExpenditures": "15158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "713000", "cashflowFromInvestment": "-22729000", "stockBasedCompensation": "2125000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9441000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }