{ "ticker": { "uuid": "84219adc-611d-4684-a3a3-f4ab336c5efc", "symbol": "BLBD", "name": "Blue Bird Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/84219adc-611d-4684-a3a3-f4ab336c5efc/", "api_url": "https://sharemaestro.com/factors/api/tickers/84219adc-611d-4684-a3a3-f4ab336c5efc/" }, "ticker_metadata": { "id": 5073, "uuid": "84219adc-611d-4684-a3a3-f4ab336c5efc", "symbol": "BLBD", "name": "Blue Bird Corp", "asset_type": "equity", "market_cap": 2202286000, "stock_exchange_id": 2, "industry": "Farm & Heavy Construction Machinery", "sector": "Industrials", "description": "Blue Bird Corporation designs, designs, manufactures, and sells school buses and related parts in the United States, Canada, and internationally. The company is headquartered in Macon, Georgia.", "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": "84219adc-611d-4684-a3a3-f4ab336c5efc", "symbol": "BLBD", "name": "Blue Bird Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Farm & Heavy Construction Machinery", "page_url": "https://sharemaestro.com/factors/ticker/84219adc-611d-4684-a3a3-f4ab336c5efc/", "api_url": "https://sharemaestro.com/factors/api/tickers/84219adc-611d-4684-a3a3-f4ab336c5efc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.74, "value": 0.31, "quality": 0.94, "momentum": 0.89, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 69.68, "market_cap": 2268658232.88, "pe_ratio": 17.0564, "earnings_yield": 0.0586, "ebitda_to_ev": 0.0953, "shareholder_yield": 0, "roe": 0.4464, "piotroski_f_score": 8, "momentum_12_1": 0.751, "volatility_252d": 0.4652 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:31.401616+00:00", "batch_id": "" }, "size": { "price_close": 69.68, "market_cap": 2268658232.88, "market_cap_usd": 2268658232.88, "enterprise_value": 2080747232.88, "shares_outstanding": 32558241, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 17.0564, "pb_ratio": 7.6148, "ptbv_ratio": 9.5181, "ps_ratio": 1.5194, "pcf_ratio": 10.9929, "pfcf_ratio": 9.909, "ev_ebitda": 10.4922, "ev_ebit": 11.4081, "ev_sales": 1.3936, "ev_fcf": 9.0883, "earnings_yield": 0.0586, "fcf_yield": 0.11, "price_to_sales": 1.5194, "price_to_book": 7.6148, "price_to_cashflow": 10.9929, "ebitda_to_ev": 0.0953, "sales_yield": 0.7176 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.2104, "operating_margin": 0.1222, "net_margin": 0.0891, "ebitda_margin": 0.1328, "fcf_margin": 0.1533, "roe": 0.4464, "roa": 0.1929, "roic": 1.2435, "roc_greenblatt": null, "asset_turnover": 2.1659, "cash_conversion": 1.7213, "accruals_ratio": -0.1064, "sbc_to_revenue": 0.0059, "piotroski_f_score": 8, "altman_z_score": 7.1466, "earnings_stability_5y": 0.1442, "revenue_stability_5y": 0.277, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4558, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3139, "net_debt_to_ebitda": -0.9475, "debt_to_assets": 0.1276, "interest_coverage": 27.6981, "current_ratio": 1.8348, "quick_ratio": 1.2655, "net_debt": -187911000, "local_beta": -0.001, "volatility_252d": 0.4652, "volatility_60d": 0.8838, "max_drawdown_12m": -0.2169, "risk_adjusted_momentum": 1.6145 }, "growth": { "revenue_growth_1y": 0.1009, "revenue_growth_3y_cagr": 0.2273, "revenue_growth_5y_cagr": 0.1098, "eps_growth_1y": 0.2299, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.5999, "fcf_growth_1y": 0.7117, "book_value_growth_1y": 0.6234, "revenue_growth": 0.1009, "earnings_growth": 0.2299 }, "momentum": { "price_return_1m": -0.0189, "price_return_3m": 0.2729, "price_return_6m": 0.3591, "price_return_9m": 0.1844, "price_return_12m": 0.7179, "price_return_12m_ex1m": 0.751, "momentum_6m": 0.3591, "momentum_12m": 0.7179, "momentum_12_1": 0.751, "distance_from_52w_high": -0.0305, "distance_from_52w_low": 0.7078, "relative_strength": 0.56 }, "raw_ttm": { "revenue_ttm": 1493095000, "gross_profit_ttm": 314218000, "ebit_ttm": 182392000, "ebitda_ttm": 198313000, "net_income_ttm": 133009000, "eps_diluted_ttm": 4.0853, "operating_cash_flow_ttm": 206374000, "capital_expenditure_ttm": 22575000, "fcf_ttm": 228949000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6585000, "cash_and_equivalents": 275893000, "total_current_assets": 466567000, "total_current_liabilities": 254282000, "net_ppe": null, "total_assets": 689364000, "total_debt": 87982000, "total_equity": 297928000, "net_working_capital": -58608000, "book_value_per_share": 9.1506, "retained_earnings": 128301999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 238353000, "tangible_book_per_share": 7.3208 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 45, "rank_pb": 86, "rank_ptbv": 81, "rank_ps": 39, "rank_pcf": 48, "rank_ev_ebitda": 42, "rank_ev_ebit": 46, "rank_earnings_yield": 45, "rank_fcf_yield": 37, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 6, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 81, "rank_fcf_margin": 58, "rank_piotroski": 3, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 39, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 17 }, "composites": { "value_composite": 69, "quality_composite": 6, "momentum_composite": 11, "growth_composite": 7, "yield_composite": 75, "svqf_composite": 23, "vc1_composite": 69, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 26, "quality_value_composite": 0.5398, "os_score": 0.74, "value_percentile": 0.31, "quality_percentile": 0.94, "momentum_percentile": 0.89, "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": 45, "small_cap_core_rank": 69, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 485, "ticker_id": 5073, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:31.401616+00:00", "batch_id": "", "os_score_delta": null, "price_close": 69.68, "market_cap": 2268658232.88, "market_cap_usd": 2268658232.88, "enterprise_value": 2080747232.88, "shares_outstanding": 32558241, "fx_rate_to_usd": null, "pe_ratio": 17.0564265, "pb_ratio": 7.6147869, "ptbv_ratio": 9.51806033, "ps_ratio": 1.51943328, "pcf_ratio": 10.99294598, "pfcf_ratio": 9.90901132, "ev_ebitda": 10.49223819, "ev_ebit": 11.4081058, "ev_sales": 1.39357993, "ev_fcf": 9.08825648, "earnings_yield": 0.05862893, "fcf_yield": 0.11003211, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.21044743, "operating_margin": 0.122157, "net_margin": 0.08908274, "ebitda_margin": 0.13282008, "fcf_margin": 0.15333854, "roe": 0.44644679, "roa": 0.19294451, "roic": 1.24346912, "roc_greenblatt": null, "asset_turnover": 2.16590219, "cash_conversion": 1.72130457, "accruals_ratio": -0.10642418, "sbc_to_revenue": 0.00594202, "debt_to_equity": 1.31386107, "net_debt_to_ebitda": -0.94754756, "debt_to_assets": 0.12762778, "interest_coverage": 27.69810175, "current_ratio": 1.83484085, "quick_ratio": 1.26553197, "net_debt": -187911000, "revenue_growth_1y": 0.10085733, "revenue_growth_3y_cagr": 0.22730274, "revenue_growth_5y_cagr": 0.10978421, "eps_growth_1y": 0.22994766, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.5998773, "fcf_growth_1y": 0.71167864, "book_value_growth_1y": 0.62336848, "piotroski_f_score": 8, "altman_z_score": 7.14655085, "earnings_stability_5y": 0.144159, "revenue_stability_5y": 0.276957, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01886792, "price_return_3m": 0.27292656, "price_return_6m": 0.35907938, "price_return_9m": 0.18442971, "price_return_12m": 0.71794872, "price_return_12m_ex1m": 0.75098619, "distance_from_52w_high": -0.03047168, "distance_from_52w_low": 0.70784314, "relative_strength": 0.56000767, "local_beta": -0.001, "volatility_252d": 0.465164, "volatility_60d": 0.883804, "max_drawdown_12m": -0.21688159, "revenue_ttm": 1493095000, "gross_profit_ttm": 314218000, "ebit_ttm": 182392000, "ebitda_ttm": 198313000, "net_income_ttm": 133009000, "eps_diluted_ttm": 4.0852637, "operating_cash_flow_ttm": 206374000, "capital_expenditure_ttm": 22575000, "fcf_ttm": 228949000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6585000, "cash_and_equivalents": 275893000, "total_current_assets": 466567000, "total_current_liabilities": 254282000, "net_ppe": null, "total_assets": 689364000, "total_debt": 87982000, "total_equity": 297928000, "net_working_capital": -58608000, "book_value_per_share": 9.1506172, "retained_earnings": 128301999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 238353000, "tangible_book_per_share": 7.32081933, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 45, "rank_pb": 86, "rank_ptbv": 81, "rank_ps": 39, "rank_pcf": 48, "rank_ev_ebitda": 42, "rank_ev_ebit": 46, "rank_earnings_yield": 45, "rank_fcf_yield": 37, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 6, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 81, "rank_fcf_margin": 58, "rank_piotroski": 3, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 39, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 17, "value_composite": 69, "quality_composite": 6, "momentum_composite": 11, "growth_composite": 7, "yield_composite": 75, "svqf_composite": 23, "vc1_composite": 69, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 69, "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": 69.68, "os": 0.74, "value": 0.31, "quality": 0.94, "momentum": 0.89, "confidence": 1, "coverage": 1, "pe_ratio": 17.0564, "earnings_yield": 0.0586, "shareholder_yield": 0, "roe": 0.4464, "momentum_12_1": 0.751, "complete_fields": { "id": 485, "ticker_id": 5073, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-09-30", "financials_age_days": 250, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:31.401616+00:00", "batch_id": "", "os_score_delta": null, "price_close": 69.68, "market_cap": 2268658232.88, "market_cap_usd": 2268658232.88, "enterprise_value": 2080747232.88, "shares_outstanding": 32558241, "fx_rate_to_usd": null, "pe_ratio": 17.0564265, "pb_ratio": 7.6147869, "ptbv_ratio": 9.51806033, "ps_ratio": 1.51943328, "pcf_ratio": 10.99294598, "pfcf_ratio": 9.90901132, "ev_ebitda": 10.49223819, "ev_ebit": 11.4081058, "ev_sales": 1.39357993, "ev_fcf": 9.08825648, "earnings_yield": 0.05862893, "fcf_yield": 0.11003211, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.21044743, "operating_margin": 0.122157, "net_margin": 0.08908274, "ebitda_margin": 0.13282008, "fcf_margin": 0.15333854, "roe": 0.44644679, "roa": 0.19294451, "roic": 1.24346912, "roc_greenblatt": null, "asset_turnover": 2.16590219, "cash_conversion": 1.72130457, "accruals_ratio": -0.10642418, "sbc_to_revenue": 0.00594202, "debt_to_equity": 1.31386107, "net_debt_to_ebitda": -0.94754756, "debt_to_assets": 0.12762778, "interest_coverage": 27.69810175, "current_ratio": 1.83484085, "quick_ratio": 1.26553197, "net_debt": -187911000, "revenue_growth_1y": 0.10085733, "revenue_growth_3y_cagr": 0.22730274, "revenue_growth_5y_cagr": 0.10978421, "eps_growth_1y": 0.22994766, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": 0.5998773, "fcf_growth_1y": 0.71167864, "book_value_growth_1y": 0.62336848, "piotroski_f_score": 8, "altman_z_score": 7.14655085, "earnings_stability_5y": 0.144159, "revenue_stability_5y": 0.276957, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01886792, "price_return_3m": 0.27292656, "price_return_6m": 0.35907938, "price_return_9m": 0.18442971, "price_return_12m": 0.71794872, "price_return_12m_ex1m": 0.75098619, "distance_from_52w_high": -0.03047168, "distance_from_52w_low": 0.70784314, "relative_strength": 0.56000767, "local_beta": -0.001, "volatility_252d": 0.465164, "volatility_60d": 0.883804, "max_drawdown_12m": -0.21688159, "revenue_ttm": 1493095000, "gross_profit_ttm": 314218000, "ebit_ttm": 182392000, "ebitda_ttm": 198313000, "net_income_ttm": 133009000, "eps_diluted_ttm": 4.0852637, "operating_cash_flow_ttm": 206374000, "capital_expenditure_ttm": 22575000, "fcf_ttm": 228949000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 6585000, "cash_and_equivalents": 275893000, "total_current_assets": 466567000, "total_current_liabilities": 254282000, "net_ppe": null, "total_assets": 689364000, "total_debt": 87982000, "total_equity": 297928000, "net_working_capital": -58608000, "book_value_per_share": 9.1506172, "retained_earnings": 128301999, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 238353000, "tangible_book_per_share": 7.32081933, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 45, "rank_pb": 86, "rank_ptbv": 81, "rank_ps": 39, "rank_pcf": 48, "rank_ev_ebitda": 42, "rank_ev_ebit": 46, "rank_earnings_yield": 45, "rank_fcf_yield": 37, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 6, "rank_roc": 50, "rank_roic": 2, "rank_gross_margin": 81, "rank_fcf_margin": 58, "rank_piotroski": 3, "rank_accruals": 19, "rank_sue": 50, "rank_eps_growth_1y": 39, "rank_eps_growth_5y": 7, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 16, "rank_relative_strength": 17, "value_composite": 69, "quality_composite": 6, "momentum_composite": 11, "growth_composite": 7, "yield_composite": 75, "svqf_composite": 23, "vc1_composite": 69, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 26, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 69, "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": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 1480099000, "cost_of_revenue": 1176586000, "gross_profit": 303513000, "ebit": 176766000, "ebitda": 192352000, "pretax_income": 171646000, "tax_provision": 43926000, "net_income": 127720000, "net_income_to_common": 127720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229313000, "total_current_assets": 411628000, "total_assets": 625255000, "short_term_debt": 5000000, "long_term_debt": 85324000, "total_debt": 90324000, "total_liabilities": 369840000, "total_equity": 255415000, "shares_outstanding": 32883436, "goodwill_and_intangibles": 60510000 }, "cash_flow": { "operating_cash_flow": 176214000, "capital_expenditure": 22872000, "free_cash_flow": 199086000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29837, "ticker_id": 5073, "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176766000", "ebitda": "192352000", "netIncome": "127720000", "grossProfit": "303513000", "depreciation": "None", "totalRevenue": "1480099000", "costOfRevenue": "1176586000", "interestIncome": "6194000", "incomeBeforeTax": "171646000", "interestExpense": "7202000", "operatingIncome": "167166000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "43926000", "reportedCurrency": "USD", "netInterestIncome": "-1008000", "nonInterestIncome": "None", "operatingExpenses": "136347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1176586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15586000", "sellingGeneralAndAdministrative": "136347000", "netIncomeFromContinuingOperations": "127720000" }, "balance": { "goodwill": "18825000", "inventory": "139470000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "625255000", "longTermDebt": "85324000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "41685000", "reportedCurrency": "USD", "retainedEarnings": "88193000", "totalLiabilities": "369840000", "otherCurrentAssets": "22195000", "totalCurrentAssets": "411628000", "currentLongTermDebt": "5000000", "longTermInvestments": "35197000", "shortTermInvestments": "None", "currentNetReceivables": "20650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "213627000", "currentAccountsPayable": "151479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90324000", "totalShareholderEquity": "255415000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "68991000", "totalCurrentLiabilities": "236799000", "otherNonCurrentLiabilities": "19910000", "totalNonCurrentLiabilities": "133041000", "cashAndShortTermInvestments": "229313000", "commonStockSharesOutstanding": "32883436", "intangibleAssetsExcludingGoodwill": "41685000", "cashAndCashEquivalentsAtCarryingValue": "229313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127720000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11672000", "operatingCashflow": "176214000", "capitalExpenditures": "22872000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50716000", "cashflowFromInvestment": "-23872000", "stockBasedCompensation": "14785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1480099000, "cost_of_revenue": 1176586000, "gross_profit": 303513000, "research_and_development": 15200000, "selling_general_admin": 136347000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176766000, "depreciation_amortisation": 15586000, "ebitda": 192352000, "interest_expense": 7202000, "interest_income": null, "other_non_operating": null, "pretax_income": 171646000, "tax_provision": 43926000, "effective_tax_rate": null, "net_income": 127720000, "net_income_continuing_ops": 127720000, "net_income_to_common": 127720000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229313000, "short_term_investments": null, "net_receivables": 20650000, "inventory": 139470000, "other_current_assets": null, "total_current_assets": 411628000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 41685000, "goodwill_and_intangibles": 60510000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 213627000, "total_assets": 625255000, "short_term_debt": 5000000, "accounts_payable": 151479000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236799000, "long_term_debt": 85324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 133041000, "total_liabilities": 369840000, "total_debt": 90324000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 88193000, "total_equity": 255415000, "shares_outstanding": 32883436, "operating_cash_flow": 176214000, "stock_based_compensation": 14785000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22872000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50716000, "free_cash_flow": 199086000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176766000", "ebitda": "192352000", "netIncome": "127720000", "grossProfit": "303513000", "depreciation": "None", "totalRevenue": "1480099000", "costOfRevenue": "1176586000", "interestIncome": "6194000", "incomeBeforeTax": "171646000", "interestExpense": "7202000", "operatingIncome": "167166000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "43926000", "reportedCurrency": "USD", "netInterestIncome": "-1008000", "nonInterestIncome": "None", "operatingExpenses": "136347000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1176586000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15586000", "sellingGeneralAndAdministrative": "136347000", "netIncomeFromContinuingOperations": "127720000" }, "balance": { "goodwill": "18825000", "inventory": "139470000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "625255000", "longTermDebt": "85324000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "41685000", "reportedCurrency": "USD", "retainedEarnings": "88193000", "totalLiabilities": "369840000", "otherCurrentAssets": "22195000", "totalCurrentAssets": "411628000", "currentLongTermDebt": "5000000", "longTermInvestments": "35197000", "shortTermInvestments": "None", "currentNetReceivables": "20650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "213627000", "currentAccountsPayable": "151479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90324000", "totalShareholderEquity": "255415000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "68991000", "totalCurrentLiabilities": "236799000", "otherNonCurrentLiabilities": "19910000", "totalNonCurrentLiabilities": "133041000", "cashAndShortTermInvestments": "229313000", "commonStockSharesOutstanding": "32883436", "intangibleAssetsExcludingGoodwill": "41685000", "cashAndCashEquivalentsAtCarryingValue": "229313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127720000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11672000", "operatingCashflow": "176214000", "capitalExpenditures": "22872000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50716000", "cashflowFromInvestment": "-23872000", "stockBasedCompensation": "14785000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 1347154000, "cost_of_revenue": 1090998000, "gross_profit": 256156000, "ebit": 137515000, "ebitda": 152335000, "pretax_income": 138775000, "tax_provision": 33228000, "net_income": 105547000, "net_income_to_common": 105547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127687000, "total_current_assets": 323379000, "total_assets": 524894000, "short_term_debt": 5975000, "long_term_debt": 89994000, "total_debt": 95969000, "total_liabilities": 365330000, "total_equity": 159564000, "shares_outstanding": 33349000, "goodwill_and_intangibles": 62379000 }, "cash_flow": { "operating_cash_flow": 111112000, "capital_expenditure": 15263000, "free_cash_flow": 126375000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29842, "ticker_id": 5073, "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137515000", "ebitda": "152335000", "netIncome": "105547000", "grossProfit": "256156000", "depreciation": "None", "totalRevenue": "1347154000", "costOfRevenue": "1090998000", "interestIncome": "4136000", "incomeBeforeTax": "138775000", "interestExpense": "10579000", "operatingIncome": "139331000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33228000", "reportedCurrency": "USD", "netInterestIncome": "-6443000", "nonInterestIncome": "None", "operatingExpenses": "116825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1090998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14820000", "sellingGeneralAndAdministrative": "116825000", "netIncomeFromContinuingOperations": "105547000" }, "balance": { "goodwill": "18825000", "inventory": "127798000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "524894000", "longTermDebt": "89994000", "shortTermDebt": "5975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "43554000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "365330000", "otherCurrentAssets": "8795000", "totalCurrentAssets": "323379000", "currentLongTermDebt": "5000000", "longTermInvestments": "32089000", "shortTermInvestments": "None", "currentNetReceivables": "59099000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "201515000", "currentAccountsPayable": "143156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95975000", "totalShareholderEquity": "159564000", "capitalLeaseObligations": "981000", "otherCurrentLiabilities": "77421000", "totalCurrentLiabilities": "235973000", "otherNonCurrentLiabilities": "18033000", "totalNonCurrentLiabilities": "129357000", "cashAndShortTermInvestments": "127687000", "commonStockSharesOutstanding": "33349000", "intangibleAssetsExcludingGoodwill": "43554000", "cashAndCashEquivalentsAtCarryingValue": "127687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105547000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "7488000", "operatingCashflow": "111112000", "capitalExpenditures": "15263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46598000", "cashflowFromInvestment": "-15815000", "stockBasedCompensation": "8609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14820000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1347154000, "cost_of_revenue": 1090998000, "gross_profit": 256156000, "research_and_development": null, "selling_general_admin": 116825000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137515000, "depreciation_amortisation": 14820000, "ebitda": 152335000, "interest_expense": 10579000, "interest_income": null, "other_non_operating": null, "pretax_income": 138775000, "tax_provision": 33228000, "effective_tax_rate": null, "net_income": 105547000, "net_income_continuing_ops": 105547000, "net_income_to_common": 105547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127687000, "short_term_investments": null, "net_receivables": 59099000, "inventory": 127798000, "other_current_assets": null, "total_current_assets": 323379000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 43554000, "goodwill_and_intangibles": 62379000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 201515000, "total_assets": 524894000, "short_term_debt": 5975000, "accounts_payable": 143156000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 235973000, "long_term_debt": 89994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 129357000, "total_liabilities": 365330000, "total_debt": 95969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 159564000, "shares_outstanding": 33349000, "operating_cash_flow": 111112000, "stock_based_compensation": 8609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15263000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15815000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -46598000, "free_cash_flow": 126375000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137515000", "ebitda": "152335000", "netIncome": "105547000", "grossProfit": "256156000", "depreciation": "None", "totalRevenue": "1347154000", "costOfRevenue": "1090998000", "interestIncome": "4136000", "incomeBeforeTax": "138775000", "interestExpense": "10579000", "operatingIncome": "139331000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "33228000", "reportedCurrency": "USD", "netInterestIncome": "-6443000", "nonInterestIncome": "None", "operatingExpenses": "116825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1090998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14820000", "sellingGeneralAndAdministrative": "116825000", "netIncomeFromContinuingOperations": "105547000" }, "balance": { "goodwill": "18825000", "inventory": "127798000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "524894000", "longTermDebt": "89994000", "shortTermDebt": "5975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "43554000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "365330000", "otherCurrentAssets": "8795000", "totalCurrentAssets": "323379000", "currentLongTermDebt": "5000000", "longTermInvestments": "32089000", "shortTermInvestments": "None", "currentNetReceivables": "59099000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "201515000", "currentAccountsPayable": "143156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95975000", "totalShareholderEquity": "159564000", "capitalLeaseObligations": "981000", "otherCurrentLiabilities": "77421000", "totalCurrentLiabilities": "235973000", "otherNonCurrentLiabilities": "18033000", "totalNonCurrentLiabilities": "129357000", "cashAndShortTermInvestments": "127687000", "commonStockSharesOutstanding": "33349000", "intangibleAssetsExcludingGoodwill": "43554000", "cashAndCashEquivalentsAtCarryingValue": "127687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105547000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "7488000", "operatingCashflow": "111112000", "capitalExpenditures": "15263000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-46598000", "cashflowFromInvestment": "-15815000", "stockBasedCompensation": "8609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14820000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 1132793000, "cost_of_revenue": 993943000, "gross_profit": 138850000, "ebit": 43817000, "ebitda": 59795000, "pretax_income": 32765000, "tax_provision": 8953000, "net_income": 23812000, "net_income_to_common": 23812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78988000, "total_current_assets": 236063000, "total_assets": 417766000, "short_term_debt": 20383000, "long_term_debt": 110544000, "total_debt": 130927000, "total_liabilities": 377768000, "total_equity": 39998000, "shares_outstanding": 32258651, "goodwill_and_intangibles": 64249000 }, "cash_flow": { "operating_cash_flow": 119928000, "capital_expenditure": 8520000, "free_cash_flow": 128448000, "dividends_paid": 1119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29847, "ticker_id": 5073, "period_end_date": "2023-09-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43817000", "ebitda": "59795000", "netIncome": "23812000", "grossProfit": "138850000", "depreciation": "None", "totalRevenue": "1132793000", "costOfRevenue": "993943000", "interestIncome": "1004000", "incomeBeforeTax": "32765000", "interestExpense": "18012000", "operatingIncome": "51657000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8953000", "reportedCurrency": "USD", "netInterestIncome": "-17008000", "nonInterestIncome": "None", "operatingExpenses": "87193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "993943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15978000", "sellingGeneralAndAdministrative": "87193000", "netIncomeFromContinuingOperations": "23812000" }, "balance": { "goodwill": "18825000", "inventory": "135286000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "417766000", "longTermDebt": "110544000", "shortTermDebt": "20383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "45424000", "reportedCurrency": "USD", "retainedEarnings": "-55700000", "totalLiabilities": "377768000", "otherCurrentAssets": "9215000", "totalCurrentAssets": "236063000", "currentLongTermDebt": "19800000", "longTermInvestments": "17619000", "shortTermInvestments": "None", "currentNetReceivables": "12574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181703000", "currentAccountsPayable": "137140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131914000", "totalShareholderEquity": "39998000", "capitalLeaseObligations": "1570000", "otherCurrentLiabilities": "63996000", "totalCurrentLiabilities": "229620000", "otherNonCurrentLiabilities": "7955000", "totalNonCurrentLiabilities": "148148000", "cashAndShortTermInvestments": "78988000", "commonStockSharesOutstanding": "32258651", "intangibleAssetsExcludingGoodwill": "45424000", "cashAndCashEquivalentsAtCarryingValue": "78988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23812000", "profitLoss": "None", "dividendPayout": "1119000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7691000", "operatingCashflow": "119928000", "capitalExpenditures": "8520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42899000", "cashflowFromInvestment": "-8520000", "stockBasedCompensation": "4173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1132793000, "cost_of_revenue": 993943000, "gross_profit": 138850000, "research_and_development": 6600000, "selling_general_admin": 87193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43817000, "depreciation_amortisation": 15978000, "ebitda": 59795000, "interest_expense": 18012000, "interest_income": null, "other_non_operating": null, "pretax_income": 32765000, "tax_provision": 8953000, "effective_tax_rate": null, "net_income": 23812000, "net_income_continuing_ops": 23812000, "net_income_to_common": 23812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78988000, "short_term_investments": null, "net_receivables": 12574000, "inventory": 135286000, "other_current_assets": null, "total_current_assets": 236063000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 45424000, "goodwill_and_intangibles": 64249000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 181703000, "total_assets": 417766000, "short_term_debt": 20383000, "accounts_payable": 137140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229620000, "long_term_debt": 110544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 148148000, "total_liabilities": 377768000, "total_debt": 130927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55700000, "total_equity": 39998000, "shares_outstanding": 32258651, "operating_cash_flow": 119928000, "stock_based_compensation": 4173000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8520000, "dividends_paid": 1119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42899000, "free_cash_flow": 128448000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43817000", "ebitda": "59795000", "netIncome": "23812000", "grossProfit": "138850000", "depreciation": "None", "totalRevenue": "1132793000", "costOfRevenue": "993943000", "interestIncome": "1004000", "incomeBeforeTax": "32765000", "interestExpense": "18012000", "operatingIncome": "51657000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8953000", "reportedCurrency": "USD", "netInterestIncome": "-17008000", "nonInterestIncome": "None", "operatingExpenses": "87193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "993943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15978000", "sellingGeneralAndAdministrative": "87193000", "netIncomeFromContinuingOperations": "23812000" }, "balance": { "goodwill": "18825000", "inventory": "135286000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "417766000", "longTermDebt": "110544000", "shortTermDebt": "20383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "45424000", "reportedCurrency": "USD", "retainedEarnings": "-55700000", "totalLiabilities": "377768000", "otherCurrentAssets": "9215000", "totalCurrentAssets": "236063000", "currentLongTermDebt": "19800000", "longTermInvestments": "17619000", "shortTermInvestments": "None", "currentNetReceivables": "12574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181703000", "currentAccountsPayable": "137140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131914000", "totalShareholderEquity": "39998000", "capitalLeaseObligations": "1570000", "otherCurrentLiabilities": "63996000", "totalCurrentLiabilities": "229620000", "otherNonCurrentLiabilities": "7955000", "totalNonCurrentLiabilities": "148148000", "cashAndShortTermInvestments": "78988000", "commonStockSharesOutstanding": "32258651", "intangibleAssetsExcludingGoodwill": "45424000", "cashAndCashEquivalentsAtCarryingValue": "78988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23812000", "profitLoss": "None", "dividendPayout": "1119000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7691000", "operatingCashflow": "119928000", "capitalExpenditures": "8520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42899000", "cashflowFromInvestment": "-8520000", "stockBasedCompensation": "4173000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-376000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 800637000, "cost_of_revenue": 764091000, "gross_profit": 36546000, "ebit": -38376000, "ebitda": -24326000, "pretax_income": -57210000, "tax_provision": -11451000, "net_income": -45759000, "net_income_to_common": -45759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10479000, "total_current_assets": 174476000, "total_assets": 366126000, "short_term_debt": 22516000, "long_term_debt": 150390000, "total_debt": 172906000, "total_liabilities": 364744000, "total_equity": 1382000, "shares_outstanding": 31020399, "goodwill_and_intangibles": 66258000 }, "cash_flow": { "operating_cash_flow": -24437000, "capital_expenditure": 6453000, "free_cash_flow": -17984000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29852, "ticker_id": 5073, "period_end_date": "2022-09-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-38376000", "ebitda": "-24326000", "netIncome": "-45759000", "grossProfit": "36546000", "depreciation": "None", "totalRevenue": "800637000", "costOfRevenue": "764091000", "interestIncome": "9000", "incomeBeforeTax": "-57210000", "interestExpense": "14675000", "operatingIncome": "-40700000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-11451000", "reportedCurrency": "USD", "netInterestIncome": "-14666000", "nonInterestIncome": "None", "operatingExpenses": "77246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6100000", "otherNonOperatingIncome": "-1835000", "costofGoodsAndServicesSold": "764091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14050000", "sellingGeneralAndAdministrative": "77246000", "netIncomeFromContinuingOperations": "-41600000" }, "balance": { "goodwill": "18825000", "inventory": "142977000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "366126000", "longTermDebt": "150390000", "shortTermDebt": "22516000", "treasuryStock": "-50282000", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "47433000", "reportedCurrency": "USD", "retainedEarnings": "-79512000", "totalLiabilities": "364744000", "otherCurrentAssets": "8486000", "totalCurrentAssets": "174476000", "currentLongTermDebt": "19800000", "longTermInvestments": "10659000", "shortTermInvestments": "None", "currentNetReceivables": "12534000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "191650000", "currentAccountsPayable": "107937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100608000", "shortLongTermDebtTotal": "174480000", "totalShareholderEquity": "1382000", "capitalLeaseObligations": "2140000", "otherCurrentLiabilities": "27116000", "totalCurrentLiabilities": "164774000", "otherNonCurrentLiabilities": "37990000", "totalNonCurrentLiabilities": "199970000", "cashAndShortTermInvestments": "10479000", "commonStockSharesOutstanding": "31020399", "intangibleAssetsExcludingGoodwill": "47433000", "cashAndCashEquivalentsAtCarryingValue": "10479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45759000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-26523000", "operatingCashflow": "-24437000", "capitalExpenditures": "6453000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29660000", "cashflowFromInvestment": "-6453000", "stockBasedCompensation": "3690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1230000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 800637000, "cost_of_revenue": 764091000, "gross_profit": 36546000, "research_and_development": 6100000, "selling_general_admin": 77246000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -38376000, "depreciation_amortisation": 14050000, "ebitda": -24326000, "interest_expense": 14675000, "interest_income": null, "other_non_operating": null, "pretax_income": -57210000, "tax_provision": -11451000, "effective_tax_rate": null, "net_income": -45759000, "net_income_continuing_ops": -41600000, "net_income_to_common": -45759000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10479000, "short_term_investments": null, "net_receivables": 12534000, "inventory": 142977000, "other_current_assets": null, "total_current_assets": 174476000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 47433000, "goodwill_and_intangibles": 66258000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 191650000, "total_assets": 366126000, "short_term_debt": 22516000, "accounts_payable": 107937000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164774000, "long_term_debt": 150390000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 199970000, "total_liabilities": 364744000, "total_debt": 172906000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -79512000, "total_equity": 1382000, "shares_outstanding": 31020399, "operating_cash_flow": -24437000, "stock_based_compensation": 3690000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6453000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29660000, "free_cash_flow": -17984000, "net_change_in_cash": -1230000 }, "raw_data": { "income": { "ebit": "-38376000", "ebitda": "-24326000", "netIncome": "-45759000", "grossProfit": "36546000", "depreciation": "None", "totalRevenue": "800637000", "costOfRevenue": "764091000", "interestIncome": "9000", "incomeBeforeTax": "-57210000", "interestExpense": "14675000", "operatingIncome": "-40700000", "fiscalDateEnding": "2022-09-30", "incomeTaxExpense": "-11451000", "reportedCurrency": "USD", "netInterestIncome": "-14666000", "nonInterestIncome": "None", "operatingExpenses": "77246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6100000", "otherNonOperatingIncome": "-1835000", "costofGoodsAndServicesSold": "764091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14050000", "sellingGeneralAndAdministrative": "77246000", "netIncomeFromContinuingOperations": "-41600000" }, "balance": { "goodwill": "18825000", "inventory": "142977000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "366126000", "longTermDebt": "150390000", "shortTermDebt": "22516000", "treasuryStock": "-50282000", "deferredRevenue": "None", "fiscalDateEnding": "2022-09-30", "intangibleAssets": "47433000", "reportedCurrency": "USD", "retainedEarnings": "-79512000", "totalLiabilities": "364744000", "otherCurrentAssets": "8486000", "totalCurrentAssets": "174476000", "currentLongTermDebt": "19800000", "longTermInvestments": "10659000", "shortTermInvestments": "None", "currentNetReceivables": "12534000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "191650000", "currentAccountsPayable": "107937000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100608000", "shortLongTermDebtTotal": "174480000", "totalShareholderEquity": "1382000", "capitalLeaseObligations": "2140000", "otherCurrentLiabilities": "27116000", "totalCurrentLiabilities": "164774000", "otherNonCurrentLiabilities": "37990000", "totalNonCurrentLiabilities": "199970000", "cashAndShortTermInvestments": "10479000", "commonStockSharesOutstanding": "31020399", "intangibleAssetsExcludingGoodwill": "47433000", "cashAndCashEquivalentsAtCarryingValue": "10479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45759000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-09-30", "reportedCurrency": "USD", "changeInInventory": "-26523000", "operatingCashflow": "-24437000", "capitalExpenditures": "6453000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "29660000", "cashflowFromInvestment": "-6453000", "stockBasedCompensation": "3690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1230000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 683995000, "cost_of_revenue": 611854000, "gross_profit": 72141000, "ebit": 7704000, "ebitda": 21150000, "pretax_income": -1480000, "tax_provision": -1191000, "net_income": -289000, "net_income_to_common": -289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11709000, "total_current_assets": 156073000, "total_assets": 356020000, "short_term_debt": 16177000, "long_term_debt": 194573000, "total_debt": 210750000, "total_liabilities": 388676000, "total_equity": -32656000, "shares_outstanding": 27139054, "goodwill_and_intangibles": 68268000 }, "cash_flow": { "operating_cash_flow": -54241000, "capital_expenditure": 12212000, "free_cash_flow": -42029000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29857, "ticker_id": 5073, "period_end_date": "2021-09-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "7704000", "ebitda": "21150000", "netIncome": "-289000", "grossProfit": "72141000", "depreciation": "None", "totalRevenue": "683995000", "costOfRevenue": "611854000", "interestIncome": "4000", "incomeBeforeTax": "-1480000", "interestExpense": "9682000", "operatingIncome": "6522000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-1191000", "reportedCurrency": "USD", "netInterestIncome": "-9678000", "nonInterestIncome": "None", "operatingExpenses": "65619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5200000", "otherNonOperatingIncome": "1680000", "costofGoodsAndServicesSold": "611854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13446000", "sellingGeneralAndAdministrative": "65619000", "netIncomeFromContinuingOperations": "-787000" }, "balance": { "goodwill": "18825000", "inventory": "125206000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "356020000", "longTermDebt": "194573000", "shortTermDebt": "16177000", "treasuryStock": "-50282000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "49443000", "reportedCurrency": "USD", "retainedEarnings": "-33753000", "totalLiabilities": "388676000", "otherCurrentAssets": "9191000", "totalCurrentAssets": "156073000", "currentLongTermDebt": "14850000", "longTermInvestments": "14817000", "shortTermInvestments": "None", "currentNetReceivables": "9967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199947000", "currentAccountsPayable": "72270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "105482000", "shortLongTermDebtTotal": "220817000", "totalShareholderEquity": "-32656000", "capitalLeaseObligations": "5865000", "otherCurrentLiabilities": "28503000", "totalCurrentLiabilities": "124782000", "otherNonCurrentLiabilities": "53336000", "totalNonCurrentLiabilities": "263894000", "cashAndShortTermInvestments": "11709000", "commonStockSharesOutstanding": "27139054", "intangibleAssetsExcludingGoodwill": "49443000", "cashAndCashEquivalentsAtCarryingValue": "11709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-289000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-68684000", "operatingCashflow": "-54241000", "capitalExpenditures": "12212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32752000", "cashflowFromInvestment": "-11309000", "stockBasedCompensation": "5938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32798000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-517000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 683995000, "cost_of_revenue": 611854000, "gross_profit": 72141000, "research_and_development": 5200000, "selling_general_admin": 65619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 7704000, "depreciation_amortisation": 13446000, "ebitda": 21150000, "interest_expense": 9682000, "interest_income": null, "other_non_operating": null, "pretax_income": -1480000, "tax_provision": -1191000, "effective_tax_rate": null, "net_income": -289000, "net_income_continuing_ops": -787000, "net_income_to_common": -289000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11709000, "short_term_investments": null, "net_receivables": 9967000, "inventory": 125206000, "other_current_assets": null, "total_current_assets": 156073000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 49443000, "goodwill_and_intangibles": 68268000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 199947000, "total_assets": 356020000, "short_term_debt": 16177000, "accounts_payable": 72270000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 124782000, "long_term_debt": 194573000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 263894000, "total_liabilities": 388676000, "total_debt": 210750000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33753000, "total_equity": -32656000, "shares_outstanding": 27139054, "operating_cash_flow": -54241000, "stock_based_compensation": 5938000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12212000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32752000, "free_cash_flow": -42029000, "net_change_in_cash": -32798000 }, "raw_data": { "income": { "ebit": "7704000", "ebitda": "21150000", "netIncome": "-289000", "grossProfit": "72141000", "depreciation": "None", "totalRevenue": "683995000", "costOfRevenue": "611854000", "interestIncome": "4000", "incomeBeforeTax": "-1480000", "interestExpense": "9682000", "operatingIncome": "6522000", "fiscalDateEnding": "2021-09-30", "incomeTaxExpense": "-1191000", "reportedCurrency": "USD", "netInterestIncome": "-9678000", "nonInterestIncome": "None", "operatingExpenses": "65619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5200000", "otherNonOperatingIncome": "1680000", "costofGoodsAndServicesSold": "611854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13446000", "sellingGeneralAndAdministrative": "65619000", "netIncomeFromContinuingOperations": "-787000" }, "balance": { "goodwill": "18825000", "inventory": "125206000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "356020000", "longTermDebt": "194573000", "shortTermDebt": "16177000", "treasuryStock": "-50282000", "deferredRevenue": "None", "fiscalDateEnding": "2021-09-30", "intangibleAssets": "49443000", "reportedCurrency": "USD", "retainedEarnings": "-33753000", "totalLiabilities": "388676000", "otherCurrentAssets": "9191000", "totalCurrentAssets": "156073000", "currentLongTermDebt": "14850000", "longTermInvestments": "14817000", "shortTermInvestments": "None", "currentNetReceivables": "9967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "199947000", "currentAccountsPayable": "72270000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "105482000", "shortLongTermDebtTotal": "220817000", "totalShareholderEquity": "-32656000", "capitalLeaseObligations": "5865000", "otherCurrentLiabilities": "28503000", "totalCurrentLiabilities": "124782000", "otherNonCurrentLiabilities": "53336000", "totalNonCurrentLiabilities": "263894000", "cashAndShortTermInvestments": "11709000", "commonStockSharesOutstanding": "27139054", "intangibleAssetsExcludingGoodwill": "49443000", "cashAndCashEquivalentsAtCarryingValue": "11709000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-289000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-09-30", "reportedCurrency": "USD", "changeInInventory": "-68684000", "operatingCashflow": "-54241000", "capitalExpenditures": "12212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32752000", "cashflowFromInvestment": "-11309000", "stockBasedCompensation": "5938000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-32798000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-517000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 879221000, "cost_of_revenue": 783021000, "gross_profit": 96200000, "ebit": 22743000, "ebitda": 37143000, "pretax_income": 13704000, "tax_provision": 1519000, "net_income": 12185000, "net_income_to_common": 12185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44507000, "total_current_assets": 116896000, "total_assets": 317415000, "short_term_debt": 12240000, "long_term_debt": 164204000, "total_debt": 176444000, "total_liabilities": 370645000, "total_equity": -53230000, "shares_outstanding": 27086555, "goodwill_and_intangibles": 70457000 }, "cash_flow": { "operating_cash_flow": 3459000, "capital_expenditure": 18968000, "free_cash_flow": 22427000, "dividends_paid": 672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29862, "ticker_id": 5073, "period_end_date": "2020-09-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22743000", "ebitda": "37143000", "netIncome": "12185000", "grossProfit": "96200000", "depreciation": "None", "totalRevenue": "879221000", "costOfRevenue": "783021000", "interestIncome": "11000", "incomeBeforeTax": "13704000", "interestExpense": "12252000", "operatingIncome": "21994000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "1519000", "reportedCurrency": "USD", "netInterestIncome": "-12241000", "nonInterestIncome": "None", "operatingExpenses": "74206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6400000", "otherNonOperatingIncome": "3962000", "costofGoodsAndServicesSold": "783021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14400000", "sellingGeneralAndAdministrative": "74206000", "netIncomeFromContinuingOperations": "8972000" }, "balance": { "goodwill": "18825000", "inventory": "56523000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "317415000", "longTermDebt": "164204000", "shortTermDebt": "12240000", "treasuryStock": "-50282000", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "51632000", "reportedCurrency": "USD", "retainedEarnings": "-33464000", "totalLiabilities": "370645000", "otherCurrentAssets": "8243000", "totalCurrentAssets": "116896000", "currentLongTermDebt": "9900000", "longTermInvestments": "14320000", "shortTermInvestments": "14320000", "currentNetReceivables": "7623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "200519000", "currentAccountsPayable": "57602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103372000", "shortLongTermDebtTotal": "182323000", "totalShareholderEquity": "-53230000", "capitalLeaseObligations": "7159000", "otherCurrentLiabilities": "33266000", "totalCurrentLiabilities": "111648000", "otherNonCurrentLiabilities": "80491000", "totalNonCurrentLiabilities": "258997000", "cashAndShortTermInvestments": "44507000", "commonStockSharesOutstanding": "27086555", "intangibleAssetsExcludingGoodwill": "51632000", "cashAndCashEquivalentsAtCarryingValue": "44507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12185000", "profitLoss": "None", "dividendPayout": "672000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "22308000", "operatingCashflow": "3459000", "capitalExpenditures": "18968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11108000", "cashflowFromInvestment": "-18803000", "stockBasedCompensation": "4141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26452000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 879221000, "cost_of_revenue": 783021000, "gross_profit": 96200000, "research_and_development": 6400000, "selling_general_admin": 74206000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22743000, "depreciation_amortisation": 14400000, "ebitda": 37143000, "interest_expense": 12252000, "interest_income": null, "other_non_operating": null, "pretax_income": 13704000, "tax_provision": 1519000, "effective_tax_rate": null, "net_income": 12185000, "net_income_continuing_ops": 8972000, "net_income_to_common": 12185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44507000, "short_term_investments": 14320000, "net_receivables": 7623000, "inventory": 56523000, "other_current_assets": null, "total_current_assets": 116896000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 51632000, "goodwill_and_intangibles": 70457000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 200519000, "total_assets": 317415000, "short_term_debt": 12240000, "accounts_payable": 57602000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111648000, "long_term_debt": 164204000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 258997000, "total_liabilities": 370645000, "total_debt": 176444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -33464000, "total_equity": -53230000, "shares_outstanding": 27086555, "operating_cash_flow": 3459000, "stock_based_compensation": 4141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18968000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18803000, "dividends_paid": 672000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11108000, "free_cash_flow": 22427000, "net_change_in_cash": -26452000 }, "raw_data": { "income": { "ebit": "22743000", "ebitda": "37143000", "netIncome": "12185000", "grossProfit": "96200000", "depreciation": "None", "totalRevenue": "879221000", "costOfRevenue": "783021000", "interestIncome": "11000", "incomeBeforeTax": "13704000", "interestExpense": "12252000", "operatingIncome": "21994000", "fiscalDateEnding": "2020-09-30", "incomeTaxExpense": "1519000", "reportedCurrency": "USD", "netInterestIncome": "-12241000", "nonInterestIncome": "None", "operatingExpenses": "74206000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6400000", "otherNonOperatingIncome": "3962000", "costofGoodsAndServicesSold": "783021000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14400000", "sellingGeneralAndAdministrative": "74206000", "netIncomeFromContinuingOperations": "8972000" }, "balance": { "goodwill": "18825000", "inventory": "56523000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "317415000", "longTermDebt": "164204000", "shortTermDebt": "12240000", "treasuryStock": "-50282000", "deferredRevenue": "None", "fiscalDateEnding": "2020-09-30", "intangibleAssets": "51632000", "reportedCurrency": "USD", "retainedEarnings": "-33464000", "totalLiabilities": "370645000", "otherCurrentAssets": "8243000", "totalCurrentAssets": "116896000", "currentLongTermDebt": "9900000", "longTermInvestments": "14320000", "shortTermInvestments": "14320000", "currentNetReceivables": "7623000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "200519000", "currentAccountsPayable": "57602000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "103372000", "shortLongTermDebtTotal": "182323000", "totalShareholderEquity": "-53230000", "capitalLeaseObligations": "7159000", "otherCurrentLiabilities": "33266000", "totalCurrentLiabilities": "111648000", "otherNonCurrentLiabilities": "80491000", "totalNonCurrentLiabilities": "258997000", "cashAndShortTermInvestments": "44507000", "commonStockSharesOutstanding": "27086555", "intangibleAssetsExcludingGoodwill": "51632000", "cashAndCashEquivalentsAtCarryingValue": "44507000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12185000", "profitLoss": "None", "dividendPayout": "672000", "fiscalDateEnding": "2020-09-30", "reportedCurrency": "USD", "changeInInventory": "22308000", "operatingCashflow": "3459000", "capitalExpenditures": "18968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11108000", "cashflowFromInvestment": "-18803000", "stockBasedCompensation": "4141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "672000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-26452000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 1018874000, "cost_of_revenue": 885400000, "gross_profit": 133474000, "ebit": 42510000, "ebitda": 52893000, "pretax_income": 31873000, "tax_provision": 7573000, "net_income": 24300000, "net_income_to_common": 24300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70959000, "total_current_assets": 172091000, "total_assets": 365413000, "short_term_debt": 11803000, "long_term_debt": 173226000, "total_debt": 185029000, "total_liabilities": 433224000, "total_equity": -67811000, "shares_outstanding": 27043814, "goodwill_and_intangibles": 73545000 }, "cash_flow": { "operating_cash_flow": 55706000, "capital_expenditure": 35514000, "free_cash_flow": 91220000, "dividends_paid": 1499000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29867, "ticker_id": 5073, "period_end_date": "2019-09-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42510000", "ebitda": "52893000", "netIncome": "24300000", "grossProfit": "133474000", "depreciation": "None", "totalRevenue": "1018874000", "costOfRevenue": "885400000", "interestIncome": "9000", "incomeBeforeTax": "31873000", "interestExpense": "12879000", "operatingIncome": "43832000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "7573000", "reportedCurrency": "USD", "netInterestIncome": "-12870000", "nonInterestIncome": "None", "operatingExpenses": "89642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11500000", "otherNonOperatingIncome": "920000", "costofGoodsAndServicesSold": "885400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10383000", "sellingGeneralAndAdministrative": "78142000", "netIncomeFromContinuingOperations": "22058000" }, "balance": { "goodwill": "18825000", "inventory": "78830000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "365413000", "longTermDebt": "173226000", "shortTermDebt": "11803000", "treasuryStock": "-50282000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "54720000", "reportedCurrency": "USD", "retainedEarnings": "-45649000", "totalLiabilities": "433224000", "otherCurrentAssets": "11765000", "totalCurrentAssets": "172091000", "currentLongTermDebt": "9900000", "longTermInvestments": "11106000", "shortTermInvestments": "11106000", "currentNetReceivables": "10537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "193322000", "currentAccountsPayable": "102266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100058000", "shortLongTermDebtTotal": "188950000", "totalShareholderEquity": "-67811000", "capitalLeaseObligations": "4637000", "otherCurrentLiabilities": "46981000", "totalCurrentLiabilities": "169682000", "otherNonCurrentLiabilities": "74735000", "totalNonCurrentLiabilities": "263542000", "cashAndShortTermInvestments": "70959000", "commonStockSharesOutstanding": "27043814", "intangibleAssetsExcludingGoodwill": "54720000", "cashAndCashEquivalentsAtCarryingValue": "70959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24300000", "profitLoss": "None", "dividendPayout": "1499000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-21497000", "operatingCashflow": "55706000", "capitalExpenditures": "35514000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9540000", "cashflowFromInvestment": "-35467000", "stockBasedCompensation": "4273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1499000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10699000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10383000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1018874000, "cost_of_revenue": 885400000, "gross_profit": 133474000, "research_and_development": 11500000, "selling_general_admin": 78142000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42510000, "depreciation_amortisation": 10383000, "ebitda": 52893000, "interest_expense": 12879000, "interest_income": null, "other_non_operating": null, "pretax_income": 31873000, "tax_provision": 7573000, "effective_tax_rate": null, "net_income": 24300000, "net_income_continuing_ops": 22058000, "net_income_to_common": 24300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70959000, "short_term_investments": 11106000, "net_receivables": 10537000, "inventory": 78830000, "other_current_assets": null, "total_current_assets": 172091000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 54720000, "goodwill_and_intangibles": 73545000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 193322000, "total_assets": 365413000, "short_term_debt": 11803000, "accounts_payable": 102266000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 169682000, "long_term_debt": 173226000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 263542000, "total_liabilities": 433224000, "total_debt": 185029000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -45649000, "total_equity": -67811000, "shares_outstanding": 27043814, "operating_cash_flow": 55706000, "stock_based_compensation": 4273000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35514000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35467000, "dividends_paid": 1499000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9540000, "free_cash_flow": 91220000, "net_change_in_cash": 10699000 }, "raw_data": { "income": { "ebit": "42510000", "ebitda": "52893000", "netIncome": "24300000", "grossProfit": "133474000", "depreciation": "None", "totalRevenue": "1018874000", "costOfRevenue": "885400000", "interestIncome": "9000", "incomeBeforeTax": "31873000", "interestExpense": "12879000", "operatingIncome": "43832000", "fiscalDateEnding": "2019-09-30", "incomeTaxExpense": "7573000", "reportedCurrency": "USD", "netInterestIncome": "-12870000", "nonInterestIncome": "None", "operatingExpenses": "89642000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11500000", "otherNonOperatingIncome": "920000", "costofGoodsAndServicesSold": "885400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10383000", "sellingGeneralAndAdministrative": "78142000", "netIncomeFromContinuingOperations": "22058000" }, "balance": { "goodwill": "18825000", "inventory": "78830000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "365413000", "longTermDebt": "173226000", "shortTermDebt": "11803000", "treasuryStock": "-50282000", "deferredRevenue": "None", "fiscalDateEnding": "2019-09-30", "intangibleAssets": "54720000", "reportedCurrency": "USD", "retainedEarnings": "-45649000", "totalLiabilities": "433224000", "otherCurrentAssets": "11765000", "totalCurrentAssets": "172091000", "currentLongTermDebt": "9900000", "longTermInvestments": "11106000", "shortTermInvestments": "11106000", "currentNetReceivables": "10537000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "193322000", "currentAccountsPayable": "102266000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "100058000", "shortLongTermDebtTotal": "188950000", "totalShareholderEquity": "-67811000", "capitalLeaseObligations": "4637000", "otherCurrentLiabilities": "46981000", "totalCurrentLiabilities": "169682000", "otherNonCurrentLiabilities": "74735000", "totalNonCurrentLiabilities": "263542000", "cashAndShortTermInvestments": "70959000", "commonStockSharesOutstanding": "27043814", "intangibleAssetsExcludingGoodwill": "54720000", "cashAndCashEquivalentsAtCarryingValue": "70959000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24300000", "profitLoss": "None", "dividendPayout": "1499000", "fiscalDateEnding": "2019-09-30", "reportedCurrency": "USD", "changeInInventory": "-21497000", "operatingCashflow": "55706000", "capitalExpenditures": "35514000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9540000", "cashflowFromInvestment": "-35467000", "stockBasedCompensation": "4273000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1499000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "10699000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10383000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 1024976000, "cost_of_revenue": 902988000, "gross_profit": 121988000, "ebit": 33534000, "ebitda": 42576000, "pretax_income": 28200000, "tax_provision": -2620000, "net_income": 30820000, "net_income_to_common": 30820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60260000, "total_current_assets": 149843000, "total_assets": 307430000, "short_term_debt": 9900000, "long_term_debt": 132239000, "total_debt": 142139000, "total_liabilities": 335766000, "total_equity": -28336000, "shares_outstanding": 28616862, "goodwill_and_intangibles": 74297000 }, "cash_flow": { "operating_cash_flow": 48353000, "capital_expenditure": 32118000, "free_cash_flow": 80471000, "dividends_paid": 1896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29872, "ticker_id": 5073, "period_end_date": "2018-09-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33534000", "ebitda": "42576000", "netIncome": "30820000", "grossProfit": "121988000", "depreciation": "None", "totalRevenue": "1024976000", "costOfRevenue": "902988000", "interestIncome": "70000", "incomeBeforeTax": "28200000", "interestExpense": "6661000", "operatingIncome": "35077000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-2620000", "reportedCurrency": "USD", "netInterestIncome": "-6591000", "nonInterestIncome": "None", "operatingExpenses": "86911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8500000", "otherNonOperatingIncome": "301000", "costofGoodsAndServicesSold": "902988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9042000", "sellingGeneralAndAdministrative": "78411000", "netIncomeFromContinuingOperations": "24253000" }, "balance": { "goodwill": "18825000", "inventory": "57333000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "307430000", "longTermDebt": "132239000", "shortTermDebt": "9900000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "55472000", "reportedCurrency": "USD", "retainedEarnings": "-69235000", "totalLiabilities": "335766000", "otherCurrentAssets": "8183000", "totalCurrentAssets": "149843000", "currentLongTermDebt": "9900000", "longTermInvestments": "11123000", "shortTermInvestments": "11123000", "currentNetReceivables": "24067000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157587000", "currentAccountsPayable": "95780000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "66054000", "shortLongTermDebtTotal": "142139000", "totalShareholderEquity": "-28336000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35018000", "totalCurrentLiabilities": "148857000", "otherNonCurrentLiabilities": "39441000", "totalNonCurrentLiabilities": "186909000", "cashAndShortTermInvestments": "60260000", "commonStockSharesOutstanding": "28616862", "intangibleAssetsExcludingGoodwill": "55472000", "cashAndCashEquivalentsAtCarryingValue": "60260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30820000", "profitLoss": "None", "dividendPayout": "1896000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "17786000", "operatingCashflow": "48353000", "capitalExpenditures": "32118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18605000", "cashflowFromInvestment": "-32104000", "stockBasedCompensation": "2628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2356000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9042000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1024976000, "cost_of_revenue": 902988000, "gross_profit": 121988000, "research_and_development": 8500000, "selling_general_admin": 78411000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33534000, "depreciation_amortisation": 9042000, "ebitda": 42576000, "interest_expense": 6661000, "interest_income": null, "other_non_operating": null, "pretax_income": 28200000, "tax_provision": -2620000, "effective_tax_rate": null, "net_income": 30820000, "net_income_continuing_ops": 24253000, "net_income_to_common": 30820000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60260000, "short_term_investments": 11123000, "net_receivables": 24067000, "inventory": 57333000, "other_current_assets": null, "total_current_assets": 149843000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 55472000, "goodwill_and_intangibles": 74297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 157587000, "total_assets": 307430000, "short_term_debt": 9900000, "accounts_payable": 95780000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 148857000, "long_term_debt": 132239000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 186909000, "total_liabilities": 335766000, "total_debt": 142139000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -69235000, "total_equity": -28336000, "shares_outstanding": 28616862, "operating_cash_flow": 48353000, "stock_based_compensation": 2628000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32118000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32104000, "dividends_paid": 1896000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18605000, "free_cash_flow": 80471000, "net_change_in_cash": -2356000 }, "raw_data": { "income": { "ebit": "33534000", "ebitda": "42576000", "netIncome": "30820000", "grossProfit": "121988000", "depreciation": "None", "totalRevenue": "1024976000", "costOfRevenue": "902988000", "interestIncome": "70000", "incomeBeforeTax": "28200000", "interestExpense": "6661000", "operatingIncome": "35077000", "fiscalDateEnding": "2018-09-30", "incomeTaxExpense": "-2620000", "reportedCurrency": "USD", "netInterestIncome": "-6591000", "nonInterestIncome": "None", "operatingExpenses": "86911000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8500000", "otherNonOperatingIncome": "301000", "costofGoodsAndServicesSold": "902988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9042000", "sellingGeneralAndAdministrative": "78411000", "netIncomeFromContinuingOperations": "24253000" }, "balance": { "goodwill": "18825000", "inventory": "57333000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "307430000", "longTermDebt": "132239000", "shortTermDebt": "9900000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-09-30", "intangibleAssets": "55472000", "reportedCurrency": "USD", "retainedEarnings": "-69235000", "totalLiabilities": "335766000", "otherCurrentAssets": "8183000", "totalCurrentAssets": "149843000", "currentLongTermDebt": "9900000", "longTermInvestments": "11123000", "shortTermInvestments": "11123000", "currentNetReceivables": "24067000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "157587000", "currentAccountsPayable": "95780000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "66054000", "shortLongTermDebtTotal": "142139000", "totalShareholderEquity": "-28336000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "35018000", "totalCurrentLiabilities": "148857000", "otherNonCurrentLiabilities": "39441000", "totalNonCurrentLiabilities": "186909000", "cashAndShortTermInvestments": "60260000", "commonStockSharesOutstanding": "28616862", "intangibleAssetsExcludingGoodwill": "55472000", "cashAndCashEquivalentsAtCarryingValue": "60260000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30820000", "profitLoss": "None", "dividendPayout": "1896000", "fiscalDateEnding": "2018-09-30", "reportedCurrency": "USD", "changeInInventory": "17786000", "operatingCashflow": "48353000", "capitalExpenditures": "32118000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18605000", "cashflowFromInvestment": "-32104000", "stockBasedCompensation": "2628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1896000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2356000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-26586000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9042000", "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": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 352635000, "cost_of_revenue": 281988000, "gross_profit": 70647000, "ebit": 39118000, "ebitda": 43185000, "pretax_income": 38403000, "tax_provision": 9102000, "net_income": 29301000, "net_income_to_common": 29301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 275893000, "total_current_assets": 466567000, "total_assets": 689364000, "short_term_debt": 5000000, "long_term_debt": 82982000, "total_debt": 87982000, "total_liabilities": 391436000, "total_equity": 297928000, "shares_outstanding": 32558241, "goodwill_and_intangibles": 59575000 }, "cash_flow": { "operating_cash_flow": 47761000, "capital_expenditure": 7854000, "free_cash_flow": 55615000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29834, "ticker_id": 5073, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39118000", "ebitda": "43185000", "netIncome": "29301000", "grossProfit": "70647000", "depreciation": "None", "totalRevenue": "352635000", "costOfRevenue": "281988000", "interestIncome": "1929000", "incomeBeforeTax": "38403000", "interestExpense": "1545000", "operatingIncome": "39118000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9102000", "reportedCurrency": "USD", "netInterestIncome": "384000", "nonInterestIncome": "None", "operatingExpenses": "31529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4067000", "sellingGeneralAndAdministrative": "31529000", "netIncomeFromContinuingOperations": "29301000" }, "balance": { "goodwill": "18825000", "inventory": "144765000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "689364000", "longTermDebt": "82982000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "40750000", "reportedCurrency": "USD", "retainedEarnings": "128301999", "totalLiabilities": "391436000", "otherCurrentAssets": "32969000", "totalCurrentAssets": "466567000", "currentLongTermDebt": "5000000", "longTermInvestments": "39204000", "shortTermInvestments": "None", "currentNetReceivables": "12940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222797000", "currentAccountsPayable": "127124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "87982000", "totalShareholderEquity": "297928000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110143000", "totalCurrentLiabilities": "254282000", "otherNonCurrentLiabilities": "22691000", "totalNonCurrentLiabilities": "137153999", "cashAndShortTermInvestments": "275893000", "commonStockSharesOutstanding": "32558241", "intangibleAssetsExcludingGoodwill": "40750000", "cashAndCashEquivalentsAtCarryingValue": "275893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3840000", "operatingCashflow": "47761000", "capitalExpenditures": "7854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5753000", "cashflowFromInvestment": "-7854000", "stockBasedCompensation": "1671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 352635000, "cost_of_revenue": 281988000, "gross_profit": 70647000, "research_and_development": null, "selling_general_admin": 31529000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39118000, "depreciation_amortisation": 4067000, "ebitda": 43185000, "interest_expense": 1545000, "interest_income": null, "other_non_operating": null, "pretax_income": 38403000, "tax_provision": 9102000, "effective_tax_rate": null, "net_income": 29301000, "net_income_continuing_ops": 29301000, "net_income_to_common": 29301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 275893000, "short_term_investments": null, "net_receivables": 12940000, "inventory": 144765000, "other_current_assets": null, "total_current_assets": 466567000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 40750000, "goodwill_and_intangibles": 59575000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 222797000, "total_assets": 689364000, "short_term_debt": 5000000, "accounts_payable": 127124000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 254282000, "long_term_debt": 82982000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 137153999, "total_liabilities": 391436000, "total_debt": 87982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 128301999, "total_equity": 297928000, "shares_outstanding": 32558241, "operating_cash_flow": 47761000, "stock_based_compensation": 1671000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7854000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7854000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5753000, "free_cash_flow": 55615000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39118000", "ebitda": "43185000", "netIncome": "29301000", "grossProfit": "70647000", "depreciation": "None", "totalRevenue": "352635000", "costOfRevenue": "281988000", "interestIncome": "1929000", "incomeBeforeTax": "38403000", "interestExpense": "1545000", "operatingIncome": "39118000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "9102000", "reportedCurrency": "USD", "netInterestIncome": "384000", "nonInterestIncome": "None", "operatingExpenses": "31529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281988000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4067000", "sellingGeneralAndAdministrative": "31529000", "netIncomeFromContinuingOperations": "29301000" }, "balance": { "goodwill": "18825000", "inventory": "144765000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "689364000", "longTermDebt": "82982000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "40750000", "reportedCurrency": "USD", "retainedEarnings": "128301999", "totalLiabilities": "391436000", "otherCurrentAssets": "32969000", "totalCurrentAssets": "466567000", "currentLongTermDebt": "5000000", "longTermInvestments": "39204000", "shortTermInvestments": "None", "currentNetReceivables": "12940000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "222797000", "currentAccountsPayable": "127124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "87982000", "totalShareholderEquity": "297928000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "110143000", "totalCurrentLiabilities": "254282000", "otherNonCurrentLiabilities": "22691000", "totalNonCurrentLiabilities": "137153999", "cashAndShortTermInvestments": "275893000", "commonStockSharesOutstanding": "32558241", "intangibleAssetsExcludingGoodwill": "40750000", "cashAndCashEquivalentsAtCarryingValue": "275893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-3840000", "operatingCashflow": "47761000", "capitalExpenditures": "7854000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5753000", "cashflowFromInvestment": "-7854000", "stockBasedCompensation": "1671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5187000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4067000", "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": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 333084000, "cost_of_revenue": 261855000, "gross_profit": 71229000, "ebit": 39447000, "ebitda": 43425000, "pretax_income": 39875000, "tax_provision": 9119000, "net_income": 30756000, "net_income_to_common": 30756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 241739000, "total_current_assets": 425776000, "total_assets": 642342000, "short_term_debt": 5000000, "long_term_debt": 84154000, "total_debt": 89154000, "total_liabilities": 370974000, "total_equity": 271368000, "shares_outstanding": 32624339, "goodwill_and_intangibles": 60043000 }, "cash_flow": { "operating_cash_flow": 36579000, "capital_expenditure": 5465000, "free_cash_flow": 42044000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29835, "ticker_id": 5073, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39447000", "ebitda": "43425000", "netIncome": "30756000", "grossProfit": "71229000", "depreciation": "None", "totalRevenue": "333084000", "costOfRevenue": "261855000", "interestIncome": "1981000", "incomeBeforeTax": "39875000", "interestExpense": "1566000", "operatingIncome": "37677000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9119000", "reportedCurrency": "USD", "netInterestIncome": "415000", "nonInterestIncome": "None", "operatingExpenses": "33552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3978000", "sellingGeneralAndAdministrative": "33552000", "netIncomeFromContinuingOperations": "30756000" }, "balance": { "goodwill": "18825000", "inventory": "140925000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "642342000", "longTermDebt": "84154000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41218000", "reportedCurrency": "USD", "retainedEarnings": "103990000", "totalLiabilities": "370974000", "otherCurrentAssets": "32344000", "totalCurrentAssets": "425776000", "currentLongTermDebt": "5000000", "longTermInvestments": "37381000", "shortTermInvestments": "None", "currentNetReceivables": "10768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216566000", "currentAccountsPayable": "121668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "89154000", "totalShareholderEquity": "271368000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96797000", "totalCurrentLiabilities": "235114000", "otherNonCurrentLiabilities": "23287000", "totalNonCurrentLiabilities": "135860000", "cashAndShortTermInvestments": "241739000", "commonStockSharesOutstanding": "32624339", "intangibleAssetsExcludingGoodwill": "41218000", "cashAndCashEquivalentsAtCarryingValue": "241739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30756000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1455000", "operatingCashflow": "36579000", "capitalExpenditures": "5465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18498000", "cashflowFromInvestment": "-5655000", "stockBasedCompensation": "2356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17335000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3978000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 333084000, "cost_of_revenue": 261855000, "gross_profit": 71229000, "research_and_development": null, "selling_general_admin": 33552000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39447000, "depreciation_amortisation": 3978000, "ebitda": 43425000, "interest_expense": 1566000, "interest_income": null, "other_non_operating": null, "pretax_income": 39875000, "tax_provision": 9119000, "effective_tax_rate": null, "net_income": 30756000, "net_income_continuing_ops": 30756000, "net_income_to_common": 30756000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 241739000, "short_term_investments": null, "net_receivables": 10768000, "inventory": 140925000, "other_current_assets": null, "total_current_assets": 425776000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 41218000, "goodwill_and_intangibles": 60043000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 216566000, "total_assets": 642342000, "short_term_debt": 5000000, "accounts_payable": 121668000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 235114000, "long_term_debt": 84154000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 135860000, "total_liabilities": 370974000, "total_debt": 89154000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 103990000, "total_equity": 271368000, "shares_outstanding": 32624339, "operating_cash_flow": 36579000, "stock_based_compensation": 2356000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18498000, "free_cash_flow": 42044000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39447000", "ebitda": "43425000", "netIncome": "30756000", "grossProfit": "71229000", "depreciation": "None", "totalRevenue": "333084000", "costOfRevenue": "261855000", "interestIncome": "1981000", "incomeBeforeTax": "39875000", "interestExpense": "1566000", "operatingIncome": "37677000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9119000", "reportedCurrency": "USD", "netInterestIncome": "415000", "nonInterestIncome": "None", "operatingExpenses": "33552000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "261855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3978000", "sellingGeneralAndAdministrative": "33552000", "netIncomeFromContinuingOperations": "30756000" }, "balance": { "goodwill": "18825000", "inventory": "140925000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "642342000", "longTermDebt": "84154000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "41218000", "reportedCurrency": "USD", "retainedEarnings": "103990000", "totalLiabilities": "370974000", "otherCurrentAssets": "32344000", "totalCurrentAssets": "425776000", "currentLongTermDebt": "5000000", "longTermInvestments": "37381000", "shortTermInvestments": "None", "currentNetReceivables": "10768000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "216566000", "currentAccountsPayable": "121668000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "89154000", "totalShareholderEquity": "271368000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "96797000", "totalCurrentLiabilities": "235114000", "otherNonCurrentLiabilities": "23287000", "totalNonCurrentLiabilities": "135860000", "cashAndShortTermInvestments": "241739000", "commonStockSharesOutstanding": "32624339", "intangibleAssetsExcludingGoodwill": "41218000", "cashAndCashEquivalentsAtCarryingValue": "241739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30756000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1455000", "operatingCashflow": "36579000", "capitalExpenditures": "5465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18498000", "cashflowFromInvestment": "-5655000", "stockBasedCompensation": "2356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17335000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3978000", "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": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 409365000, "cost_of_revenue": 322951000, "gross_profit": 86414000, "ebit": 52855000, "ebitda": 56770000, "pretax_income": 50226000, "tax_provision": 13729000, "net_income": 36497000, "net_income_to_common": 36497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229313000, "total_current_assets": 411628000, "total_assets": 625255000, "short_term_debt": 5000000, "long_term_debt": 85324000, "total_debt": 90324000, "total_liabilities": 369840000, "total_equity": 255415000, "shares_outstanding": 32841527, "goodwill_and_intangibles": 60510000 }, "cash_flow": { "operating_cash_flow": 65118000, "capital_expenditure": 4657000, "free_cash_flow": 69775000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29836, "ticker_id": 5073, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52855000", "ebitda": "56770000", "netIncome": "36497000", "grossProfit": "86414000", "depreciation": "None", "totalRevenue": "409365000", "costOfRevenue": "322951000", "interestIncome": "1885000", "incomeBeforeTax": "50226000", "interestExpense": "1736000", "operatingIncome": "50344000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "13729000", "reportedCurrency": "USD", "netInterestIncome": "149000", "nonInterestIncome": "None", "operatingExpenses": "36070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3915000", "sellingGeneralAndAdministrative": "36070000", "netIncomeFromContinuingOperations": "36497000" }, "balance": { "goodwill": "18825000", "inventory": "139470000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "625255000", "longTermDebt": "85324000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "41685000", "reportedCurrency": "USD", "retainedEarnings": "88193000", "totalLiabilities": "369840000", "otherCurrentAssets": "22195000", "totalCurrentAssets": "411628000", "currentLongTermDebt": "5000000", "longTermInvestments": "35197000", "shortTermInvestments": "None", "currentNetReceivables": "20650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "213627000", "currentAccountsPayable": "151479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90324000", "totalShareholderEquity": "255415000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "68991000", "totalCurrentLiabilities": "236799000", "otherNonCurrentLiabilities": "19910000", "totalNonCurrentLiabilities": "133041000", "cashAndShortTermInvestments": "229313000", "commonStockSharesOutstanding": "32841527", "intangibleAssetsExcludingGoodwill": "41685000", "cashAndCashEquivalentsAtCarryingValue": "229313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "11572000", "operatingCashflow": "65118000", "capitalExpenditures": "4657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4064000", "cashflowFromInvestment": "-4807000", "stockBasedCompensation": "1875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 409365000, "cost_of_revenue": 322951000, "gross_profit": 86414000, "research_and_development": null, "selling_general_admin": 36070000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52855000, "depreciation_amortisation": 3915000, "ebitda": 56770000, "interest_expense": 1736000, "interest_income": null, "other_non_operating": null, "pretax_income": 50226000, "tax_provision": 13729000, "effective_tax_rate": null, "net_income": 36497000, "net_income_continuing_ops": 36497000, "net_income_to_common": 36497000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229313000, "short_term_investments": null, "net_receivables": 20650000, "inventory": 139470000, "other_current_assets": null, "total_current_assets": 411628000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 41685000, "goodwill_and_intangibles": 60510000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 213627000, "total_assets": 625255000, "short_term_debt": 5000000, "accounts_payable": 151479000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236799000, "long_term_debt": 85324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 133041000, "total_liabilities": 369840000, "total_debt": 90324000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 88193000, "total_equity": 255415000, "shares_outstanding": 32841527, "operating_cash_flow": 65118000, "stock_based_compensation": 1875000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4657000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4807000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4064000, "free_cash_flow": 69775000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52855000", "ebitda": "56770000", "netIncome": "36497000", "grossProfit": "86414000", "depreciation": "None", "totalRevenue": "409365000", "costOfRevenue": "322951000", "interestIncome": "1885000", "incomeBeforeTax": "50226000", "interestExpense": "1736000", "operatingIncome": "50344000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "13729000", "reportedCurrency": "USD", "netInterestIncome": "149000", "nonInterestIncome": "None", "operatingExpenses": "36070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "322951000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3915000", "sellingGeneralAndAdministrative": "36070000", "netIncomeFromContinuingOperations": "36497000" }, "balance": { "goodwill": "18825000", "inventory": "139470000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "625255000", "longTermDebt": "85324000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "41685000", "reportedCurrency": "USD", "retainedEarnings": "88193000", "totalLiabilities": "369840000", "otherCurrentAssets": "22195000", "totalCurrentAssets": "411628000", "currentLongTermDebt": "5000000", "longTermInvestments": "35197000", "shortTermInvestments": "None", "currentNetReceivables": "20650000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "213627000", "currentAccountsPayable": "151479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "90324000", "totalShareholderEquity": "255415000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "68991000", "totalCurrentLiabilities": "236799000", "otherNonCurrentLiabilities": "19910000", "totalNonCurrentLiabilities": "133041000", "cashAndShortTermInvestments": "229313000", "commonStockSharesOutstanding": "32841527", "intangibleAssetsExcludingGoodwill": "41685000", "cashAndCashEquivalentsAtCarryingValue": "229313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36497000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "11572000", "operatingCashflow": "65118000", "capitalExpenditures": "4657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4064000", "cashflowFromInvestment": "-4807000", "stockBasedCompensation": "1875000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3915000", "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": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 398011000, "cost_of_revenue": 312083000, "gross_profit": 85928000, "ebit": 50972000, "ebitda": 54933000, "pretax_income": 48830000, "tax_provision": 12375000, "net_income": 36455000, "net_income_to_common": 36455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 173066000, "total_current_assets": 360673000, "total_assets": 575450000, "short_term_debt": 5000000, "long_term_debt": 86493000, "total_debt": 91493000, "total_liabilities": 353603000, "total_equity": 221847000, "shares_outstanding": 32581820, "goodwill_and_intangibles": 60977000 }, "cash_flow": { "operating_cash_flow": 56916000, "capital_expenditure": 4599000, "free_cash_flow": 61515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29838, "ticker_id": 5073, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50972000", "ebitda": "54933000", "netIncome": "36455000", "grossProfit": "85928000", "depreciation": "None", "totalRevenue": "398011000", "costOfRevenue": "312083000", "interestIncome": "1483000", "incomeBeforeTax": "48830000", "interestExpense": "1738000", "operatingIncome": "50069000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12375000", "reportedCurrency": "USD", "netInterestIncome": "-255000", "nonInterestIncome": "None", "operatingExpenses": "35859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3961000", "sellingGeneralAndAdministrative": "35859000", "netIncomeFromContinuingOperations": "36455000" }, "balance": { "goodwill": "18825000", "inventory": "151042000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "575450000", "longTermDebt": "86493000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "42152000", "reportedCurrency": "USD", "retainedEarnings": "52230000", "totalLiabilities": "353603000", "otherCurrentAssets": "15457000", "totalCurrentAssets": "360673000", "currentLongTermDebt": "5000000", "longTermInvestments": "35913000", "shortTermInvestments": "None", "currentNetReceivables": "21108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214777000", "currentAccountsPayable": "150158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "91493000", "totalShareholderEquity": "221847000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "62620000", "totalCurrentLiabilities": "228579000", "otherNonCurrentLiabilities": "17543000", "totalNonCurrentLiabilities": "125024000", "cashAndShortTermInvestments": "173066000", "commonStockSharesOutstanding": "32581820", "intangibleAssetsExcludingGoodwill": "42152000", "cashAndCashEquivalentsAtCarryingValue": "173066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36455000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "12790000", "operatingCashflow": "56916000", "capitalExpenditures": "4599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9650000", "cashflowFromInvestment": "-4949000", "stockBasedCompensation": "2970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8940000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3961000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 398011000, "cost_of_revenue": 312083000, "gross_profit": 85928000, "research_and_development": null, "selling_general_admin": 35859000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50972000, "depreciation_amortisation": 3961000, "ebitda": 54933000, "interest_expense": 1738000, "interest_income": null, "other_non_operating": null, "pretax_income": 48830000, "tax_provision": 12375000, "effective_tax_rate": null, "net_income": 36455000, "net_income_continuing_ops": 36455000, "net_income_to_common": 36455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 173066000, "short_term_investments": null, "net_receivables": 21108000, "inventory": 151042000, "other_current_assets": null, "total_current_assets": 360673000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 42152000, "goodwill_and_intangibles": 60977000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 214777000, "total_assets": 575450000, "short_term_debt": 5000000, "accounts_payable": 150158000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 228579000, "long_term_debt": 86493000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 125024000, "total_liabilities": 353603000, "total_debt": 91493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 52230000, "total_equity": 221847000, "shares_outstanding": 32581820, "operating_cash_flow": 56916000, "stock_based_compensation": 2970000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4599000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4949000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9650000, "free_cash_flow": 61515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50972000", "ebitda": "54933000", "netIncome": "36455000", "grossProfit": "85928000", "depreciation": "None", "totalRevenue": "398011000", "costOfRevenue": "312083000", "interestIncome": "1483000", "incomeBeforeTax": "48830000", "interestExpense": "1738000", "operatingIncome": "50069000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "12375000", "reportedCurrency": "USD", "netInterestIncome": "-255000", "nonInterestIncome": "None", "operatingExpenses": "35859000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "312083000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3961000", "sellingGeneralAndAdministrative": "35859000", "netIncomeFromContinuingOperations": "36455000" }, "balance": { "goodwill": "18825000", "inventory": "151042000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "575450000", "longTermDebt": "86493000", "shortTermDebt": "5000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "42152000", "reportedCurrency": "USD", "retainedEarnings": "52230000", "totalLiabilities": "353603000", "otherCurrentAssets": "15457000", "totalCurrentAssets": "360673000", "currentLongTermDebt": "5000000", "longTermInvestments": "35913000", "shortTermInvestments": "None", "currentNetReceivables": "21108000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "214777000", "currentAccountsPayable": "150158000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "91493000", "totalShareholderEquity": "221847000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "62620000", "totalCurrentLiabilities": "228579000", "otherNonCurrentLiabilities": "17543000", "totalNonCurrentLiabilities": "125024000", "cashAndShortTermInvestments": "173066000", "commonStockSharesOutstanding": "32581820", "intangibleAssetsExcludingGoodwill": "42152000", "cashAndCashEquivalentsAtCarryingValue": "173066000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36455000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "12790000", "operatingCashflow": "56916000", "capitalExpenditures": "4599000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9650000", "cashflowFromInvestment": "-4949000", "stockBasedCompensation": "2970000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8940000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3961000", "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": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 358851000, "cost_of_revenue": 287997000, "gross_profit": 70854000, "ebit": 35413000, "ebitda": 39267000, "pretax_income": 35175000, "tax_provision": 9129000, "net_income": 26046000, "net_income_to_common": 26046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130749000, "total_current_assets": 328419000, "total_assets": 543698000, "short_term_debt": 5377000, "long_term_debt": 87661000, "total_debt": 93038000, "total_liabilities": 353306000, "total_equity": 190392000, "shares_outstanding": 32886000, "goodwill_and_intangibles": 61445000 }, "cash_flow": { "operating_cash_flow": 27770000, "capital_expenditure": 9022000, "free_cash_flow": 36792000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29839, "ticker_id": 5073, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35413000", "ebitda": "39267000", "netIncome": "26046000", "grossProfit": "70854000", "depreciation": "None", "totalRevenue": "358851000", "costOfRevenue": "287997000", "interestIncome": "1258000", "incomeBeforeTax": "35175000", "interestExpense": "1813000", "operatingIncome": "33711000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9129000", "reportedCurrency": "USD", "netInterestIncome": "-555000", "nonInterestIncome": "None", "operatingExpenses": "37143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3854000", "sellingGeneralAndAdministrative": "37143000", "netIncomeFromContinuingOperations": "26046000" }, "balance": { "goodwill": "18825000", "inventory": "163832000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "543698000", "longTermDebt": "87661000", "shortTermDebt": "5377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "42620000", "reportedCurrency": "USD", "retainedEarnings": "24715000", "totalLiabilities": "353306000", "otherCurrentAssets": "18052000", "totalCurrentAssets": "328419000", "currentLongTermDebt": "5000000", "longTermInvestments": "35967000", "shortTermInvestments": "None", "currentNetReceivables": "15786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "215279000", "currentAccountsPayable": "153730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93038000", "totalShareholderEquity": "190392000", "capitalLeaseObligations": "377000", "otherCurrentLiabilities": "57258000", "totalCurrentLiabilities": "226646000", "otherNonCurrentLiabilities": "17302000", "totalNonCurrentLiabilities": "126660000", "cashAndShortTermInvestments": "130749000", "commonStockSharesOutstanding": "32886000", "intangibleAssetsExcludingGoodwill": "42620000", "cashAndCashEquivalentsAtCarryingValue": "130749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26046000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-712000", "operatingCashflow": "27770000", "capitalExpenditures": "9022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24118000", "cashflowFromInvestment": "-9022000", "stockBasedCompensation": "7434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 358851000, "cost_of_revenue": 287997000, "gross_profit": 70854000, "research_and_development": null, "selling_general_admin": 37143000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35413000, "depreciation_amortisation": 3854000, "ebitda": 39267000, "interest_expense": 1813000, "interest_income": null, "other_non_operating": null, "pretax_income": 35175000, "tax_provision": 9129000, "effective_tax_rate": null, "net_income": 26046000, "net_income_continuing_ops": 26046000, "net_income_to_common": 26046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130749000, "short_term_investments": null, "net_receivables": 15786000, "inventory": 163832000, "other_current_assets": null, "total_current_assets": 328419000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 42620000, "goodwill_and_intangibles": 61445000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 215279000, "total_assets": 543698000, "short_term_debt": 5377000, "accounts_payable": 153730000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 226646000, "long_term_debt": 87661000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 126660000, "total_liabilities": 353306000, "total_debt": 93038000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 24715000, "total_equity": 190392000, "shares_outstanding": 32886000, "operating_cash_flow": 27770000, "stock_based_compensation": 7434000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9022000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9022000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24118000, "free_cash_flow": 36792000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35413000", "ebitda": "39267000", "netIncome": "26046000", "grossProfit": "70854000", "depreciation": "None", "totalRevenue": "358851000", "costOfRevenue": "287997000", "interestIncome": "1258000", "incomeBeforeTax": "35175000", "interestExpense": "1813000", "operatingIncome": "33711000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "9129000", "reportedCurrency": "USD", "netInterestIncome": "-555000", "nonInterestIncome": "None", "operatingExpenses": "37143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "287997000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3854000", "sellingGeneralAndAdministrative": "37143000", "netIncomeFromContinuingOperations": "26046000" }, "balance": { "goodwill": "18825000", "inventory": "163832000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "543698000", "longTermDebt": "87661000", "shortTermDebt": "5377000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "42620000", "reportedCurrency": "USD", "retainedEarnings": "24715000", "totalLiabilities": "353306000", "otherCurrentAssets": "18052000", "totalCurrentAssets": "328419000", "currentLongTermDebt": "5000000", "longTermInvestments": "35967000", "shortTermInvestments": "None", "currentNetReceivables": "15786000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "215279000", "currentAccountsPayable": "153730000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "93038000", "totalShareholderEquity": "190392000", "capitalLeaseObligations": "377000", "otherCurrentLiabilities": "57258000", "totalCurrentLiabilities": "226646000", "otherNonCurrentLiabilities": "17302000", "totalNonCurrentLiabilities": "126660000", "cashAndShortTermInvestments": "130749000", "commonStockSharesOutstanding": "32886000", "intangibleAssetsExcludingGoodwill": "42620000", "cashAndCashEquivalentsAtCarryingValue": "130749000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26046000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-712000", "operatingCashflow": "27770000", "capitalExpenditures": "9022000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24118000", "cashflowFromInvestment": "-9022000", "stockBasedCompensation": "7434000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22984000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3854000", "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": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 313872000, "cost_of_revenue": 253555000, "gross_profit": 60317000, "ebit": 37526000, "ebitda": 41382000, "pretax_income": 37415000, "tax_provision": 8693000, "net_income": 28722000, "net_income_to_common": 28722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136119000, "total_current_assets": 330858000, "total_assets": 535222000, "short_term_debt": 5436000, "long_term_debt": 88828000, "total_debt": 94264000, "total_liabilities": 355517000, "total_equity": 179705000, "shares_outstanding": 33360940, "goodwill_and_intangibles": 61912000 }, "cash_flow": { "operating_cash_flow": 26410000, "capital_expenditure": 4594000, "free_cash_flow": 31004000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29840, "ticker_id": 5073, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37526000", "ebitda": "41382000", "netIncome": "28722000", "grossProfit": "60317000", "depreciation": "None", "totalRevenue": "313872000", "costOfRevenue": "253555000", "interestIncome": "1568000", "incomeBeforeTax": "37415000", "interestExpense": "1915000", "operatingIncome": "33042000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8693000", "reportedCurrency": "USD", "netInterestIncome": "-347000", "nonInterestIncome": "None", "operatingExpenses": "27275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3856000", "sellingGeneralAndAdministrative": "27275000", "netIncomeFromContinuingOperations": "28722000" }, "balance": { "goodwill": "18825000", "inventory": "163120000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "535222000", "longTermDebt": "88828000", "shortTermDebt": "5436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43087000", "reportedCurrency": "USD", "retainedEarnings": "18686000", "totalLiabilities": "355517000", "otherCurrentAssets": "17623000", "totalCurrentAssets": "330858000", "currentLongTermDebt": "5000000", "longTermInvestments": "34393000", "shortTermInvestments": "None", "currentNetReceivables": "13996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "204364000", "currentAccountsPayable": "137757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94270000", "totalShareholderEquity": "179705000", "capitalLeaseObligations": "442000", "otherCurrentLiabilities": "76327000", "totalCurrentLiabilities": "229427000", "otherNonCurrentLiabilities": "17236000", "totalNonCurrentLiabilities": "126090000", "cashAndShortTermInvestments": "136119000", "commonStockSharesOutstanding": "33360940", "intangibleAssetsExcludingGoodwill": "43087000", "cashAndCashEquivalentsAtCarryingValue": "136119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-35322000", "operatingCashflow": "26410000", "capitalExpenditures": "4594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12884000", "cashflowFromInvestment": "-5094000", "stockBasedCompensation": "2506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11481000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 313872000, "cost_of_revenue": 253555000, "gross_profit": 60317000, "research_and_development": null, "selling_general_admin": 27275000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37526000, "depreciation_amortisation": 3856000, "ebitda": 41382000, "interest_expense": 1915000, "interest_income": null, "other_non_operating": null, "pretax_income": 37415000, "tax_provision": 8693000, "effective_tax_rate": null, "net_income": 28722000, "net_income_continuing_ops": 28722000, "net_income_to_common": 28722000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136119000, "short_term_investments": null, "net_receivables": 13996000, "inventory": 163120000, "other_current_assets": null, "total_current_assets": 330858000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 43087000, "goodwill_and_intangibles": 61912000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 204364000, "total_assets": 535222000, "short_term_debt": 5436000, "accounts_payable": 137757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229427000, "long_term_debt": 88828000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 126090000, "total_liabilities": 355517000, "total_debt": 94264000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 18686000, "total_equity": 179705000, "shares_outstanding": 33360940, "operating_cash_flow": 26410000, "stock_based_compensation": 2506000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5094000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12884000, "free_cash_flow": 31004000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37526000", "ebitda": "41382000", "netIncome": "28722000", "grossProfit": "60317000", "depreciation": "None", "totalRevenue": "313872000", "costOfRevenue": "253555000", "interestIncome": "1568000", "incomeBeforeTax": "37415000", "interestExpense": "1915000", "operatingIncome": "33042000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8693000", "reportedCurrency": "USD", "netInterestIncome": "-347000", "nonInterestIncome": "None", "operatingExpenses": "27275000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253555000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3856000", "sellingGeneralAndAdministrative": "27275000", "netIncomeFromContinuingOperations": "28722000" }, "balance": { "goodwill": "18825000", "inventory": "163120000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "535222000", "longTermDebt": "88828000", "shortTermDebt": "5436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "43087000", "reportedCurrency": "USD", "retainedEarnings": "18686000", "totalLiabilities": "355517000", "otherCurrentAssets": "17623000", "totalCurrentAssets": "330858000", "currentLongTermDebt": "5000000", "longTermInvestments": "34393000", "shortTermInvestments": "None", "currentNetReceivables": "13996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "204364000", "currentAccountsPayable": "137757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "94270000", "totalShareholderEquity": "179705000", "capitalLeaseObligations": "442000", "otherCurrentLiabilities": "76327000", "totalCurrentLiabilities": "229427000", "otherNonCurrentLiabilities": "17236000", "totalNonCurrentLiabilities": "126090000", "cashAndShortTermInvestments": "136119000", "commonStockSharesOutstanding": "33360940", "intangibleAssetsExcludingGoodwill": "43087000", "cashAndCashEquivalentsAtCarryingValue": "136119000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28722000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-35322000", "operatingCashflow": "26410000", "capitalExpenditures": "4594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12884000", "cashflowFromInvestment": "-5094000", "stockBasedCompensation": "2506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11481000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3856000", "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": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 350212000, "cost_of_revenue": 290606000, "gross_profit": 59606000, "ebit": 28107000, "ebitda": 32014000, "pretax_income": 31246000, "tax_provision": 6583000, "net_income": 24663000, "net_income_to_common": 24663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127687000, "total_current_assets": 323379000, "total_assets": 524894000, "short_term_debt": 5975000, "long_term_debt": 89994000, "total_debt": 95969000, "total_liabilities": 365330000, "total_equity": 159564000, "shares_outstanding": 33728000, "goodwill_and_intangibles": 62379000 }, "cash_flow": { "operating_cash_flow": 55352000, "capital_expenditure": 5126000, "free_cash_flow": 60478000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29841, "ticker_id": 5073, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28107000", "ebitda": "32014000", "netIncome": "24663000", "grossProfit": "59606000", "depreciation": "None", "totalRevenue": "350212000", "costOfRevenue": "290606000", "interestIncome": "1004000", "incomeBeforeTax": "31246000", "interestExpense": "2029000", "operatingIncome": "25579000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6583000", "reportedCurrency": "USD", "netInterestIncome": "-1025000", "nonInterestIncome": "None", "operatingExpenses": "34027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3907000", "sellingGeneralAndAdministrative": "34027000", "netIncomeFromContinuingOperations": "24663000" }, "balance": { "goodwill": "18825000", "inventory": "127798000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "524894000", "longTermDebt": "89994000", "shortTermDebt": "5975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "43554000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "365330000", "otherCurrentAssets": "8795000", "totalCurrentAssets": "323379000", "currentLongTermDebt": "5000000", "longTermInvestments": "32089000", "shortTermInvestments": "None", "currentNetReceivables": "59099000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "201515000", "currentAccountsPayable": "143156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95975000", "totalShareholderEquity": "159564000", "capitalLeaseObligations": "981000", "otherCurrentLiabilities": "77421000", "totalCurrentLiabilities": "235973000", "otherNonCurrentLiabilities": "18033000", "totalNonCurrentLiabilities": "129357000", "cashAndShortTermInvestments": "127687000", "commonStockSharesOutstanding": "33728000", "intangibleAssetsExcludingGoodwill": "43554000", "cashAndCashEquivalentsAtCarryingValue": "127687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "16739000", "operatingCashflow": "55352000", "capitalExpenditures": "5126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10403000", "cashflowFromInvestment": "-5678000", "stockBasedCompensation": "1592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3907000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 350212000, "cost_of_revenue": 290606000, "gross_profit": 59606000, "research_and_development": null, "selling_general_admin": 34027000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28107000, "depreciation_amortisation": 3907000, "ebitda": 32014000, "interest_expense": 2029000, "interest_income": null, "other_non_operating": null, "pretax_income": 31246000, "tax_provision": 6583000, "effective_tax_rate": null, "net_income": 24663000, "net_income_continuing_ops": 24663000, "net_income_to_common": 24663000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127687000, "short_term_investments": null, "net_receivables": 59099000, "inventory": 127798000, "other_current_assets": null, "total_current_assets": 323379000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 43554000, "goodwill_and_intangibles": 62379000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 201515000, "total_assets": 524894000, "short_term_debt": 5975000, "accounts_payable": 143156000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 235973000, "long_term_debt": 89994000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 129357000, "total_liabilities": 365330000, "total_debt": 95969000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 159564000, "shares_outstanding": 33728000, "operating_cash_flow": 55352000, "stock_based_compensation": 1592000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5126000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5678000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10403000, "free_cash_flow": 60478000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28107000", "ebitda": "32014000", "netIncome": "24663000", "grossProfit": "59606000", "depreciation": "None", "totalRevenue": "350212000", "costOfRevenue": "290606000", "interestIncome": "1004000", "incomeBeforeTax": "31246000", "interestExpense": "2029000", "operatingIncome": "25579000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6583000", "reportedCurrency": "USD", "netInterestIncome": "-1025000", "nonInterestIncome": "None", "operatingExpenses": "34027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "290606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3907000", "sellingGeneralAndAdministrative": "34027000", "netIncomeFromContinuingOperations": "24663000" }, "balance": { "goodwill": "18825000", "inventory": "127798000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "524894000", "longTermDebt": "89994000", "shortTermDebt": "5975000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "43554000", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "365330000", "otherCurrentAssets": "8795000", "totalCurrentAssets": "323379000", "currentLongTermDebt": "5000000", "longTermInvestments": "32089000", "shortTermInvestments": "None", "currentNetReceivables": "59099000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "201515000", "currentAccountsPayable": "143156000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "95975000", "totalShareholderEquity": "159564000", "capitalLeaseObligations": "981000", "otherCurrentLiabilities": "77421000", "totalCurrentLiabilities": "235973000", "otherNonCurrentLiabilities": "18033000", "totalNonCurrentLiabilities": "129357000", "cashAndShortTermInvestments": "127687000", "commonStockSharesOutstanding": "33728000", "intangibleAssetsExcludingGoodwill": "43554000", "cashAndCashEquivalentsAtCarryingValue": "127687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24663000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "16739000", "operatingCashflow": "55352000", "capitalExpenditures": "5126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10403000", "cashflowFromInvestment": "-5678000", "stockBasedCompensation": "1592000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3907000", "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": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 333367000, "cost_of_revenue": 264014000, "gross_profit": 69353000, "ebit": 37989000, "ebitda": 41647000, "pretax_income": 38649000, "tax_provision": 9938000, "net_income": 28711000, "net_income_to_common": 28711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 88416000, "total_current_assets": 275697000, "total_assets": 468070000, "short_term_debt": 6124000, "long_term_debt": 91158000, "total_debt": 97282000, "total_liabilities": 330787000, "total_equity": 137283000, "shares_outstanding": 33653447, "goodwill_and_intangibles": 62847000 }, "cash_flow": { "operating_cash_flow": 989000, "capital_expenditure": 4494000, "free_cash_flow": 5483000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29843, "ticker_id": 5073, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37989000", "ebitda": "41647000", "netIncome": "28711000", "grossProfit": "69353000", "depreciation": "None", "totalRevenue": "333367000", "costOfRevenue": "264014000", "interestIncome": "990000", "incomeBeforeTax": "38649000", "interestExpense": "2107000", "operatingIncome": "39728000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9938000", "reportedCurrency": "USD", "netInterestIncome": "-1117000", "nonInterestIncome": "None", "operatingExpenses": "29625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3658000", "sellingGeneralAndAdministrative": "29625000", "netIncomeFromContinuingOperations": "28711000" }, "balance": { "goodwill": "18825000", "inventory": "144537000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "468070000", "longTermDebt": "91158000", "shortTermDebt": "6124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "44022000", "reportedCurrency": "USD", "retainedEarnings": "25184000", "totalLiabilities": "330787000", "otherCurrentAssets": "8738000", "totalCurrentAssets": "275697000", "currentLongTermDebt": "5000000", "longTermInvestments": "28715000", "shortTermInvestments": "None", "currentNetReceivables": "34006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "192373000", "currentAccountsPayable": "128144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97288000", "totalShareholderEquity": "137283000", "capitalLeaseObligations": "1130000", "otherCurrentLiabilities": "54231000", "totalCurrentLiabilities": "197574000", "otherNonCurrentLiabilities": "17457000", "totalNonCurrentLiabilities": "133213000", "cashAndShortTermInvestments": "88416000", "commonStockSharesOutstanding": "33653447", "intangibleAssetsExcludingGoodwill": "44022000", "cashAndCashEquivalentsAtCarryingValue": "88416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "864000", "operatingCashflow": "989000", "capitalExpenditures": "4494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1175000", "cashflowFromInvestment": "-4494000", "stockBasedCompensation": "2474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3658000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 333367000, "cost_of_revenue": 264014000, "gross_profit": 69353000, "research_and_development": null, "selling_general_admin": 29625000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37989000, "depreciation_amortisation": 3658000, "ebitda": 41647000, "interest_expense": 2107000, "interest_income": null, "other_non_operating": null, "pretax_income": 38649000, "tax_provision": 9938000, "effective_tax_rate": null, "net_income": 28711000, "net_income_continuing_ops": 28711000, "net_income_to_common": 28711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 88416000, "short_term_investments": null, "net_receivables": 34006000, "inventory": 144537000, "other_current_assets": null, "total_current_assets": 275697000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 44022000, "goodwill_and_intangibles": 62847000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 192373000, "total_assets": 468070000, "short_term_debt": 6124000, "accounts_payable": 128144000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 197574000, "long_term_debt": 91158000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 133213000, "total_liabilities": 330787000, "total_debt": 97282000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 25184000, "total_equity": 137283000, "shares_outstanding": 33653447, "operating_cash_flow": 989000, "stock_based_compensation": 2474000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4494000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4494000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1175000, "free_cash_flow": 5483000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37989000", "ebitda": "41647000", "netIncome": "28711000", "grossProfit": "69353000", "depreciation": "None", "totalRevenue": "333367000", "costOfRevenue": "264014000", "interestIncome": "990000", "incomeBeforeTax": "38649000", "interestExpense": "2107000", "operatingIncome": "39728000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9938000", "reportedCurrency": "USD", "netInterestIncome": "-1117000", "nonInterestIncome": "None", "operatingExpenses": "29625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "264014000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3658000", "sellingGeneralAndAdministrative": "29625000", "netIncomeFromContinuingOperations": "28711000" }, "balance": { "goodwill": "18825000", "inventory": "144537000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "468070000", "longTermDebt": "91158000", "shortTermDebt": "6124000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "44022000", "reportedCurrency": "USD", "retainedEarnings": "25184000", "totalLiabilities": "330787000", "otherCurrentAssets": "8738000", "totalCurrentAssets": "275697000", "currentLongTermDebt": "5000000", "longTermInvestments": "28715000", "shortTermInvestments": "None", "currentNetReceivables": "34006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "192373000", "currentAccountsPayable": "128144000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "97288000", "totalShareholderEquity": "137283000", "capitalLeaseObligations": "1130000", "otherCurrentLiabilities": "54231000", "totalCurrentLiabilities": "197574000", "otherNonCurrentLiabilities": "17457000", "totalNonCurrentLiabilities": "133213000", "cashAndShortTermInvestments": "88416000", "commonStockSharesOutstanding": "33653447", "intangibleAssetsExcludingGoodwill": "44022000", "cashAndCashEquivalentsAtCarryingValue": "88416000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28711000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "864000", "operatingCashflow": "989000", "capitalExpenditures": "4494000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1175000", "cashflowFromInvestment": "-4494000", "stockBasedCompensation": "2474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3658000", "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": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 345915000, "cost_of_revenue": 282276000, "gross_profit": 63639000, "ebit": 35154000, "ebitda": 38791000, "pretax_income": 34284000, "tax_provision": 8261000, "net_income": 26023000, "net_income_to_common": 26023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93096000, "total_current_assets": 269417000, "total_assets": 456482000, "short_term_debt": 5898000, "long_term_debt": 92322000, "total_debt": 98220000, "total_liabilities": 350694000, "total_equity": 105788000, "shares_outstanding": 33074592, "goodwill_and_intangibles": 63314000 }, "cash_flow": { "operating_cash_flow": 54554000, "capital_expenditure": 2739000, "free_cash_flow": 57293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29844, "ticker_id": 5073, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35154000", "ebitda": "38791000", "netIncome": "26023000", "grossProfit": "63639000", "depreciation": "None", "totalRevenue": "345915000", "costOfRevenue": "282276000", "interestIncome": "1054000", "incomeBeforeTax": "34284000", "interestExpense": "2812000", "operatingIncome": "36068000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8261000", "reportedCurrency": "USD", "netInterestIncome": "-1758000", "nonInterestIncome": "None", "operatingExpenses": "27571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "282276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3637000", "sellingGeneralAndAdministrative": "27571000", "netIncomeFromContinuingOperations": "26023000" }, "balance": { "goodwill": "18825000", "inventory": "145401000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "456482000", "longTermDebt": "92322000", "shortTermDebt": "5898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "44489000", "reportedCurrency": "USD", "retainedEarnings": "-3527000", "totalLiabilities": "350694000", "otherCurrentAssets": "19495000", "totalCurrentAssets": "269417000", "currentLongTermDebt": "5000000", "longTermInvestments": "25948000", "shortTermInvestments": "None", "currentNetReceivables": "11425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187065000", "currentAccountsPayable": "138847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98600000", "totalShareholderEquity": "105788000", "capitalLeaseObligations": "1278000", "otherCurrentLiabilities": "66301000", "totalCurrentLiabilities": "219767000", "otherNonCurrentLiabilities": "8317000", "totalNonCurrentLiabilities": "130927000", "cashAndShortTermInvestments": "93096000", "commonStockSharesOutstanding": "33074592", "intangibleAssetsExcludingGoodwill": "44489000", "cashAndCashEquivalentsAtCarryingValue": "93096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26023000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2944000", "operatingCashflow": "54554000", "capitalExpenditures": "2739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36015000", "cashflowFromInvestment": "-2739000", "stockBasedCompensation": "2492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3637000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 345915000, "cost_of_revenue": 282276000, "gross_profit": 63639000, "research_and_development": null, "selling_general_admin": 27571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35154000, "depreciation_amortisation": 3637000, "ebitda": 38791000, "interest_expense": 2812000, "interest_income": null, "other_non_operating": null, "pretax_income": 34284000, "tax_provision": 8261000, "effective_tax_rate": null, "net_income": 26023000, "net_income_continuing_ops": 26023000, "net_income_to_common": 26023000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93096000, "short_term_investments": null, "net_receivables": 11425000, "inventory": 145401000, "other_current_assets": null, "total_current_assets": 269417000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 44489000, "goodwill_and_intangibles": 63314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 187065000, "total_assets": 456482000, "short_term_debt": 5898000, "accounts_payable": 138847000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219767000, "long_term_debt": 92322000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 130927000, "total_liabilities": 350694000, "total_debt": 98220000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -3527000, "total_equity": 105788000, "shares_outstanding": 33074592, "operating_cash_flow": 54554000, "stock_based_compensation": 2492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2739000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2739000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36015000, "free_cash_flow": 57293000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35154000", "ebitda": "38791000", "netIncome": "26023000", "grossProfit": "63639000", "depreciation": "None", "totalRevenue": "345915000", "costOfRevenue": "282276000", "interestIncome": "1054000", "incomeBeforeTax": "34284000", "interestExpense": "2812000", "operatingIncome": "36068000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8261000", "reportedCurrency": "USD", "netInterestIncome": "-1758000", "nonInterestIncome": "None", "operatingExpenses": "27571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "282276000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3637000", "sellingGeneralAndAdministrative": "27571000", "netIncomeFromContinuingOperations": "26023000" }, "balance": { "goodwill": "18825000", "inventory": "145401000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "456482000", "longTermDebt": "92322000", "shortTermDebt": "5898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "44489000", "reportedCurrency": "USD", "retainedEarnings": "-3527000", "totalLiabilities": "350694000", "otherCurrentAssets": "19495000", "totalCurrentAssets": "269417000", "currentLongTermDebt": "5000000", "longTermInvestments": "25948000", "shortTermInvestments": "None", "currentNetReceivables": "11425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187065000", "currentAccountsPayable": "138847000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "98600000", "totalShareholderEquity": "105788000", "capitalLeaseObligations": "1278000", "otherCurrentLiabilities": "66301000", "totalCurrentLiabilities": "219767000", "otherNonCurrentLiabilities": "8317000", "totalNonCurrentLiabilities": "130927000", "cashAndShortTermInvestments": "93096000", "commonStockSharesOutstanding": "33074592", "intangibleAssetsExcludingGoodwill": "44489000", "cashAndCashEquivalentsAtCarryingValue": "93096000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26023000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-2944000", "operatingCashflow": "54554000", "capitalExpenditures": "2739000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36015000", "cashflowFromInvestment": "-2739000", "stockBasedCompensation": "2492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3637000", "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": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 317660000, "cost_of_revenue": 254102000, "gross_profit": 63558000, "ebit": 36265000, "ebitda": 39883000, "pretax_income": 34596000, "tax_provision": 8446000, "net_income": 26150000, "net_income_to_common": 26150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77296000, "total_current_assets": 243345000, "total_assets": 431278000, "short_term_debt": 5980000, "long_term_debt": 129706000, "total_debt": 135686000, "total_liabilities": 355701000, "total_equity": 75577000, "shares_outstanding": 32429127, "goodwill_and_intangibles": 63781000 }, "cash_flow": { "operating_cash_flow": 217000, "capital_expenditure": 2904000, "free_cash_flow": 3121000, "dividends_paid": 152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29845, "ticker_id": 5073, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "36265000", "ebitda": "39883000", "netIncome": "26150000", "grossProfit": "63558000", "depreciation": "None", "totalRevenue": "317660000", "costOfRevenue": "254102000", "interestIncome": "1088000", "incomeBeforeTax": "34596000", "interestExpense": "3631000", "operatingIncome": "37956000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8446000", "reportedCurrency": "USD", "netInterestIncome": "-2543000", "nonInterestIncome": "None", "operatingExpenses": "25602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3618000", "sellingGeneralAndAdministrative": "25602000", "netIncomeFromContinuingOperations": "26150000" }, "balance": { "goodwill": "18825000", "inventory": "142457000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "431278000", "longTermDebt": "129706000", "shortTermDebt": "5980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "44956000", "reportedCurrency": "USD", "retainedEarnings": "-29550000", "totalLiabilities": "355701000", "otherCurrentAssets": "12485000", "totalCurrentAssets": "243345000", "currentLongTermDebt": "5000000", "longTermInvestments": "24007000", "shortTermInvestments": "None", "currentNetReceivables": "11107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187933000", "currentAccountsPayable": "113911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136131000", "totalShareholderEquity": "75577000", "capitalLeaseObligations": "1425000", "otherCurrentLiabilities": "59555000", "totalCurrentLiabilities": "187797000", "otherNonCurrentLiabilities": "8522000", "totalNonCurrentLiabilities": "167904000", "cashAndShortTermInvestments": "77296000", "commonStockSharesOutstanding": "32429127", "intangibleAssetsExcludingGoodwill": "44956000", "cashAndCashEquivalentsAtCarryingValue": "77296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26150000", "profitLoss": "None", "dividendPayout": "152000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7171000", "operatingCashflow": "217000", "capitalExpenditures": "2904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "995000", "cashflowFromInvestment": "-2904000", "stockBasedCompensation": "2051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317660000, "cost_of_revenue": 254102000, "gross_profit": 63558000, "research_and_development": null, "selling_general_admin": 25602000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 36265000, "depreciation_amortisation": 3618000, "ebitda": 39883000, "interest_expense": 3631000, "interest_income": null, "other_non_operating": null, "pretax_income": 34596000, "tax_provision": 8446000, "effective_tax_rate": null, "net_income": 26150000, "net_income_continuing_ops": 26150000, "net_income_to_common": 26150000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77296000, "short_term_investments": null, "net_receivables": 11107000, "inventory": 142457000, "other_current_assets": null, "total_current_assets": 243345000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 44956000, "goodwill_and_intangibles": 63781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 187933000, "total_assets": 431278000, "short_term_debt": 5980000, "accounts_payable": 113911000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 187797000, "long_term_debt": 129706000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 167904000, "total_liabilities": 355701000, "total_debt": 135686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -29550000, "total_equity": 75577000, "shares_outstanding": 32429127, "operating_cash_flow": 217000, "stock_based_compensation": 2051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2904000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2904000, "dividends_paid": 152000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 995000, "free_cash_flow": 3121000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "36265000", "ebitda": "39883000", "netIncome": "26150000", "grossProfit": "63558000", "depreciation": "None", "totalRevenue": "317660000", "costOfRevenue": "254102000", "interestIncome": "1088000", "incomeBeforeTax": "34596000", "interestExpense": "3631000", "operatingIncome": "37956000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8446000", "reportedCurrency": "USD", "netInterestIncome": "-2543000", "nonInterestIncome": "None", "operatingExpenses": "25602000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254102000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3618000", "sellingGeneralAndAdministrative": "25602000", "netIncomeFromContinuingOperations": "26150000" }, "balance": { "goodwill": "18825000", "inventory": "142457000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "431278000", "longTermDebt": "129706000", "shortTermDebt": "5980000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "44956000", "reportedCurrency": "USD", "retainedEarnings": "-29550000", "totalLiabilities": "355701000", "otherCurrentAssets": "12485000", "totalCurrentAssets": "243345000", "currentLongTermDebt": "5000000", "longTermInvestments": "24007000", "shortTermInvestments": "None", "currentNetReceivables": "11107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "187933000", "currentAccountsPayable": "113911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "136131000", "totalShareholderEquity": "75577000", "capitalLeaseObligations": "1425000", "otherCurrentLiabilities": "59555000", "totalCurrentLiabilities": "187797000", "otherNonCurrentLiabilities": "8522000", "totalNonCurrentLiabilities": "167904000", "cashAndShortTermInvestments": "77296000", "commonStockSharesOutstanding": "32429127", "intangibleAssetsExcludingGoodwill": "44956000", "cashAndCashEquivalentsAtCarryingValue": "77296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26150000", "profitLoss": "None", "dividendPayout": "152000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-7171000", "operatingCashflow": "217000", "capitalExpenditures": "2904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "995000", "cashflowFromInvestment": "-2904000", "stockBasedCompensation": "2051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3618000", "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": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 302963000, "cost_of_revenue": 252969000, "gross_profit": 49994000, "ebit": 28604000, "ebitda": 32505000, "pretax_income": 27279000, "tax_provision": 8661000, "net_income": 18618000, "net_income_to_common": 18618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78988000, "total_current_assets": 236063000, "total_assets": 417766000, "short_term_debt": 20383000, "long_term_debt": 110544000, "total_debt": 130927000, "total_liabilities": 377768000, "total_equity": 39998000, "shares_outstanding": 32364765, "goodwill_and_intangibles": 64249000 }, "cash_flow": { "operating_cash_flow": 35797000, "capital_expenditure": 2130000, "free_cash_flow": 37927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29846, "ticker_id": 5073, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28604000", "ebitda": "32505000", "netIncome": "18618000", "grossProfit": "49994000", "depreciation": "None", "totalRevenue": "302963000", "costOfRevenue": "252969000", "interestIncome": "746000", "incomeBeforeTax": "27279000", "interestExpense": "4117000", "operatingIncome": "29166000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8661000", "reportedCurrency": "USD", "netInterestIncome": "-3371000", "nonInterestIncome": "None", "operatingExpenses": "20828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3901000", "sellingGeneralAndAdministrative": "20828000", "netIncomeFromContinuingOperations": "18618000" }, "balance": { "goodwill": "18825000", "inventory": "135286000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "417766000", "longTermDebt": "110544000", "shortTermDebt": "20383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "45424000", "reportedCurrency": "USD", "retainedEarnings": "-55700000", "totalLiabilities": "377768000", "otherCurrentAssets": "9215000", "totalCurrentAssets": "236063000", "currentLongTermDebt": "19800000", "longTermInvestments": "17619000", "shortTermInvestments": "None", "currentNetReceivables": "12574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181703000", "currentAccountsPayable": "137140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131914000", "totalShareholderEquity": "39998000", "capitalLeaseObligations": "1570000", "otherCurrentLiabilities": "63996000", "totalCurrentLiabilities": "229620000", "otherNonCurrentLiabilities": "7955000", "totalNonCurrentLiabilities": "148148000", "cashAndShortTermInvestments": "78988000", "commonStockSharesOutstanding": "32364765", "intangibleAssetsExcludingGoodwill": "45424000", "cashAndCashEquivalentsAtCarryingValue": "78988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6117000", "operatingCashflow": "35797000", "capitalExpenditures": "2130000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5414000", "cashflowFromInvestment": "-2130000", "stockBasedCompensation": "1944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-319000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 302963000, "cost_of_revenue": 252969000, "gross_profit": 49994000, "research_and_development": 6600000, "selling_general_admin": 20828000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28604000, "depreciation_amortisation": 3901000, "ebitda": 32505000, "interest_expense": 4117000, "interest_income": null, "other_non_operating": null, "pretax_income": 27279000, "tax_provision": 8661000, "effective_tax_rate": null, "net_income": 18618000, "net_income_continuing_ops": 18618000, "net_income_to_common": 18618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78988000, "short_term_investments": null, "net_receivables": 12574000, "inventory": 135286000, "other_current_assets": null, "total_current_assets": 236063000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 45424000, "goodwill_and_intangibles": 64249000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 181703000, "total_assets": 417766000, "short_term_debt": 20383000, "accounts_payable": 137140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 229620000, "long_term_debt": 110544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 148148000, "total_liabilities": 377768000, "total_debt": 130927000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55700000, "total_equity": 39998000, "shares_outstanding": 32364765, "operating_cash_flow": 35797000, "stock_based_compensation": 1944000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2130000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2130000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5414000, "free_cash_flow": 37927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28604000", "ebitda": "32505000", "netIncome": "18618000", "grossProfit": "49994000", "depreciation": "None", "totalRevenue": "302963000", "costOfRevenue": "252969000", "interestIncome": "746000", "incomeBeforeTax": "27279000", "interestExpense": "4117000", "operatingIncome": "29166000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8661000", "reportedCurrency": "USD", "netInterestIncome": "-3371000", "nonInterestIncome": "None", "operatingExpenses": "20828000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252969000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3901000", "sellingGeneralAndAdministrative": "20828000", "netIncomeFromContinuingOperations": "18618000" }, "balance": { "goodwill": "18825000", "inventory": "135286000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "417766000", "longTermDebt": "110544000", "shortTermDebt": "20383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "45424000", "reportedCurrency": "USD", "retainedEarnings": "-55700000", "totalLiabilities": "377768000", "otherCurrentAssets": "9215000", "totalCurrentAssets": "236063000", "currentLongTermDebt": "19800000", "longTermInvestments": "17619000", "shortTermInvestments": "None", "currentNetReceivables": "12574000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "181703000", "currentAccountsPayable": "137140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131914000", "totalShareholderEquity": "39998000", "capitalLeaseObligations": "1570000", "otherCurrentLiabilities": "63996000", "totalCurrentLiabilities": "229620000", "otherNonCurrentLiabilities": "7955000", "totalNonCurrentLiabilities": "148148000", "cashAndShortTermInvestments": "78988000", "commonStockSharesOutstanding": "32364765", "intangibleAssetsExcludingGoodwill": "45424000", "cashAndCashEquivalentsAtCarryingValue": "78988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18618000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-6117000", "operatingCashflow": "35797000", "capitalExpenditures": "2130000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5414000", "cashflowFromInvestment": "-2130000", "stockBasedCompensation": "1944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-319000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3901000", "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": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "income_statement": { "revenue": 294284000, "cost_of_revenue": 248534000, "gross_profit": 45750000, "ebit": 13247000, "ebitda": 18256000, "pretax_income": 11242000, "tax_provision": 1884000, "net_income": 9358000, "net_income_to_common": 9358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50497000, "total_current_assets": 200709000, "total_assets": 390011000, "short_term_debt": 20960000, "long_term_debt": 115149000, "total_debt": 136109000, "total_liabilities": 379567000, "total_equity": 10444000, "shares_outstanding": 32598937, "goodwill_and_intangibles": 64751000 }, "cash_flow": { "operating_cash_flow": 39415000, "capital_expenditure": 2650000, "free_cash_flow": 42065000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 29848, "ticker_id": 5073, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:48:16.805475+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13247000", "ebitda": "18256000", "netIncome": "9358000", "grossProfit": "45750000", "depreciation": "None", "totalRevenue": "294284000", "costOfRevenue": "248534000", "interestIncome": "246000", "incomeBeforeTax": "11242000", "interestExpense": "4507000", "operatingIncome": "19422000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1884000", "reportedCurrency": "USD", "netInterestIncome": "-4261000", "nonInterestIncome": "None", "operatingExpenses": "26328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3673000", "costofGoodsAndServicesSold": "248534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5009000", "sellingGeneralAndAdministrative": "26328000", "netIncomeFromContinuingOperations": "6856000" }, "balance": { "goodwill": "18825000", "inventory": "129169000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "390011000", "longTermDebt": "115149000", "shortTermDebt": "20960000", "treasuryStock": "-50282000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "45926000", "reportedCurrency": "USD", "retainedEarnings": "-74318000", "totalLiabilities": "379567000", "otherCurrentAssets": "9614000", "totalCurrentAssets": "200709000", "currentLongTermDebt": "19800000", "longTermInvestments": "14826000", "shortTermInvestments": "None", "currentNetReceivables": "11429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "189302000", "currentAccountsPayable": "136185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "96091000", "shortLongTermDebtTotal": "136664000", "totalShareholderEquity": "10444000", "capitalLeaseObligations": "1715000", "otherCurrentLiabilities": "52775000", "totalCurrentLiabilities": "217689000", "otherNonCurrentLiabilities": "32648000", "totalNonCurrentLiabilities": "161878000", "cashAndShortTermInvestments": "50497000", "commonStockSharesOutstanding": "32598937", "intangibleAssetsExcludingGoodwill": "45926000", "cashAndCashEquivalentsAtCarryingValue": "50497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8000", "operatingCashflow": "39415000", "capitalExpenditures": "2650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4041000", "cashflowFromInvestment": "-2650000", "stockBasedCompensation": "941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32724000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5009000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 294284000, "cost_of_revenue": 248534000, "gross_profit": 45750000, "research_and_development": null, "selling_general_admin": 26328000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13247000, "depreciation_amortisation": 5009000, "ebitda": 18256000, "interest_expense": 4507000, "interest_income": null, "other_non_operating": null, "pretax_income": 11242000, "tax_provision": 1884000, "effective_tax_rate": null, "net_income": 9358000, "net_income_continuing_ops": 6856000, "net_income_to_common": 9358000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50497000, "short_term_investments": null, "net_receivables": 11429000, "inventory": 129169000, "other_current_assets": null, "total_current_assets": 200709000, "net_ppe": null, "goodwill": 18825000, "intangible_assets": 45926000, "goodwill_and_intangibles": 64751000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 189302000, "total_assets": 390011000, "short_term_debt": 20960000, "accounts_payable": 136185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217689000, "long_term_debt": 115149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 161878000, "total_liabilities": 379567000, "total_debt": 136109000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74318000, "total_equity": 10444000, "shares_outstanding": 32598937, "operating_cash_flow": 39415000, "stock_based_compensation": 941000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2650000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2650000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4041000, "free_cash_flow": 42065000, "net_change_in_cash": 32724000 }, "raw_data": { "income": { "ebit": "13247000", "ebitda": "18256000", "netIncome": "9358000", "grossProfit": "45750000", "depreciation": "None", "totalRevenue": "294284000", "costOfRevenue": "248534000", "interestIncome": "246000", "incomeBeforeTax": "11242000", "interestExpense": "4507000", "operatingIncome": "19422000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "1884000", "reportedCurrency": "USD", "netInterestIncome": "-4261000", "nonInterestIncome": "None", "operatingExpenses": "26328000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-3673000", "costofGoodsAndServicesSold": "248534000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5009000", "sellingGeneralAndAdministrative": "26328000", "netIncomeFromContinuingOperations": "6856000" }, "balance": { "goodwill": "18825000", "inventory": "129169000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "390011000", "longTermDebt": "115149000", "shortTermDebt": "20960000", "treasuryStock": "-50282000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "45926000", "reportedCurrency": "USD", "retainedEarnings": "-74318000", "totalLiabilities": "379567000", "otherCurrentAssets": "9614000", "totalCurrentAssets": "200709000", "currentLongTermDebt": "19800000", "longTermInvestments": "14826000", "shortTermInvestments": "None", "currentNetReceivables": "11429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "189302000", "currentAccountsPayable": "136185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "96091000", "shortLongTermDebtTotal": "136664000", "totalShareholderEquity": "10444000", "capitalLeaseObligations": "1715000", "otherCurrentLiabilities": "52775000", "totalCurrentLiabilities": "217689000", "otherNonCurrentLiabilities": "32648000", "totalNonCurrentLiabilities": "161878000", "cashAndShortTermInvestments": "50497000", "commonStockSharesOutstanding": "32598937", "intangibleAssetsExcludingGoodwill": "45926000", "cashAndCashEquivalentsAtCarryingValue": "50497000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9358000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8000", "operatingCashflow": "39415000", "capitalExpenditures": "2650000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4041000", "cashflowFromInvestment": "-2650000", "stockBasedCompensation": "941000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "32724000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5009000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-09-30" }, "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" ] } } }