{ "ticker": { "uuid": "880dd986-74f3-4f7e-bba6-1b0631238f12", "symbol": "PMTS", "name": "CPI Card Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/880dd986-74f3-4f7e-bba6-1b0631238f12/", "api_url": "https://sharemaestro.com/factors/api/tickers/880dd986-74f3-4f7e-bba6-1b0631238f12/" }, "ticker_metadata": { "id": 7727, "uuid": "880dd986-74f3-4f7e-bba6-1b0631238f12", "symbol": "PMTS", "name": "CPI Card Group Inc", "asset_type": "equity", "market_cap": 202430000, "stock_exchange_id": 2, "industry": "Credit Services", "sector": "Financial Services", "description": "CPI Card Group Inc. is dedicated to the design, production, data personalization, packaging and fulfillment of financial payment cards. The company is headquartered in Littleton, Colorado.", "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": "880dd986-74f3-4f7e-bba6-1b0631238f12", "symbol": "PMTS", "name": "CPI Card Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/880dd986-74f3-4f7e-bba6-1b0631238f12/", "api_url": "https://sharemaestro.com/factors/api/tickers/880dd986-74f3-4f7e-bba6-1b0631238f12/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.6, "value": 0.89, "quality": 0.24, "momentum": 0.11, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 17.05, "market_cap": 202166453.5, "pe_ratio": 16.5277, "earnings_yield": 0.0605, "ebitda_to_ev": 0.1594, "shareholder_yield": 0, "roe": -0.8731, "piotroski_f_score": 4, "momentum_12_1": -0.2841, "volatility_252d": 0.6875 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:40.054518+00:00", "batch_id": "" }, "size": { "price_close": 17.05, "market_cap": 202166453.5, "market_cap_usd": 202166453.5, "enterprise_value": 472677453.5, "shares_outstanding": 11857270, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.5277, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.356, "pcf_ratio": 2.9924, "pfcf_ratio": 2.4083, "ev_ebitda": 6.2743, "ev_ebit": 9.1404, "ev_sales": 0.8324, "ev_fcf": 5.6307, "earnings_yield": 0.0605, "fcf_yield": 0.1776, "price_to_sales": 0.356, "price_to_book": null, "price_to_cashflow": 2.9924, "ebitda_to_ev": 0.1594, "sales_yield": 1.2014 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3056, "operating_margin": 0.0911, "net_margin": 0.0215, "ebitda_margin": 0.1327, "fcf_margin": 0.1478, "roe": -0.8731, "roa": 0.0317, "roic": 0.1347, "roc_greenblatt": null, "asset_turnover": 1.4695, "cash_conversion": 6.8629, "accruals_ratio": -0.1432, "sbc_to_revenue": 0.0118, "piotroski_f_score": 4, "altman_z_score": 2.8841, "earnings_stability_5y": 0.6846, "revenue_stability_5y": 0.233, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.449, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -28.5842, "net_debt_to_ebitda": 3.5907, "debt_to_assets": 0.7499, "interest_coverage": 1.5943, "current_ratio": 2.5412, "quick_ratio": 1.66, "net_debt": 270511000, "local_beta": -0.001, "volatility_252d": 0.6875, "volatility_60d": 1.4117, "max_drawdown_12m": -0.5468, "risk_adjusted_momentum": -0.4132 }, "growth": { "revenue_growth_1y": 0.1556, "revenue_growth_3y_cagr": 0.0454, "revenue_growth_5y_cagr": 0.1173, "eps_growth_1y": -0.3507, "eps_growth_3y_cagr": -0.2576, "eps_growth_5y_cagr": -0.0151, "fcf_growth_1y": 0.5811, "book_value_growth_1y": null, "revenue_growth": 0.1556, "earnings_growth": -0.3507 }, "momentum": { "price_return_1m": 0.0929, "price_return_3m": 0.0986, "price_return_6m": 0.0777, "price_return_9m": 0.1923, "price_return_12m": -0.2175, "price_return_12m_ex1m": -0.2841, "momentum_6m": 0.0777, "momentum_12m": -0.2175, "momentum_12_1": -0.2841, "distance_from_52w_high": -0.321, "distance_from_52w_low": 0.4982, "relative_strength": -0.3755 }, "raw_ttm": { "revenue_ttm": 567881000, "gross_profit_ttm": 173524000, "ebit_ttm": 51713000, "ebitda_ttm": 75336000, "net_income_ttm": 12232000, "eps_diluted_ttm": 1.0316, "operating_cash_flow_ttm": 67559000, "capital_expenditure_ttm": 16388000, "fcf_ttm": 83947000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32437000, "cash_and_equivalents": 19296000, "total_current_assets": 188888000, "total_current_liabilities": 74329000, "net_ppe": null, "total_assets": 386454000, "total_debt": 289807000, "total_equity": -14010000, "net_working_capital": 108167000, "book_value_per_share": -1.1816, "retained_earnings": 86803000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -80324000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 44, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 9, "rank_ev_ebitda": 17, "rank_ev_ebit": 38, "rank_earnings_yield": 44, "rank_fcf_yield": 20, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 95, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 70, "rank_fcf_margin": 59, "rank_piotroski": 70, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 83 }, "composites": { "value_composite": 11, "quality_composite": 76, "momentum_composite": 89, "growth_composite": 87, "yield_composite": 75, "svqf_composite": 22, "vc1_composite": 9, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 40, "quality_value_composite": 0.4622, "os_score": 0.6, "value_percentile": 0.89, "quality_percentile": 0.24, "momentum_percentile": 0.11, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 47, "all_cap_buyback_rank": 81, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 566, "ticker_id": 7727, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:40.054518+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.05, "market_cap": 202166453.5, "market_cap_usd": 202166453.5, "enterprise_value": 472677453.5, "shares_outstanding": 11857270, "fx_rate_to_usd": null, "pe_ratio": 16.52766951, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.35600144, "pcf_ratio": 2.99244295, "pfcf_ratio": 2.40826299, "ev_ebitda": 6.27425737, "ev_ebit": 9.140399, "ev_sales": 0.832353, "ev_fcf": 5.63066522, "earnings_yield": 0.0605046, "fcf_yield": 0.17759891, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30556402, "operating_margin": 0.09106309, "net_margin": 0.02153972, "ebitda_margin": 0.1326616, "fcf_margin": 0.14782498, "roe": -0.87309065, "roa": 0.03165189, "roic": 0.13471798, "roc_greenblatt": null, "asset_turnover": 1.46946596, "cash_conversion": 6.86290059, "accruals_ratio": -0.14316581, "sbc_to_revenue": 0.01178944, "debt_to_equity": -28.58415418, "net_debt_to_ebitda": 3.59072688, "debt_to_assets": 0.74991331, "interest_coverage": 1.59425964, "current_ratio": 2.54124231, "quick_ratio": 1.65997121, "net_debt": 270511000, "revenue_growth_1y": 0.15557785, "revenue_growth_3y_cagr": 0.04540401, "revenue_growth_5y_cagr": 0.11727948, "eps_growth_1y": -0.3507431, "eps_growth_3y_cagr": -0.2576235, "eps_growth_5y_cagr": -0.01506686, "fcf_growth_1y": 0.58113122, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 2.88413412, "earnings_stability_5y": 0.684632, "revenue_stability_5y": 0.233017, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09294872, "price_return_3m": 0.09858247, "price_return_6m": 0.07774968, "price_return_9m": 0.19230769, "price_return_12m": -0.21753098, "price_return_12m_ex1m": -0.28407526, "distance_from_52w_high": -0.32098765, "distance_from_52w_low": 0.49824253, "relative_strength": -0.37547203, "local_beta": -0.001, "volatility_252d": 0.68752, "volatility_60d": 1.411696, "max_drawdown_12m": -0.54679411, "revenue_ttm": 567881000, "gross_profit_ttm": 173524000, "ebit_ttm": 51713000, "ebitda_ttm": 75336000, "net_income_ttm": 12232000, "eps_diluted_ttm": 1.0316034, "operating_cash_flow_ttm": 67559000, "capital_expenditure_ttm": 16388000, "fcf_ttm": 83947000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32437000, "cash_and_equivalents": 19296000, "total_current_assets": 188888000, "total_current_liabilities": 74329000, "net_ppe": null, "total_assets": 386454000, "total_debt": 289807000, "total_equity": -14010000, "net_working_capital": 108167000, "book_value_per_share": -1.1815536, "retained_earnings": 86803000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -80324000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 44, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 9, "rank_ev_ebitda": 17, "rank_ev_ebit": 38, "rank_earnings_yield": 44, "rank_fcf_yield": 20, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 95, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 70, "rank_fcf_margin": 59, "rank_piotroski": 70, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 83, "value_composite": 11, "quality_composite": 76, "momentum_composite": 89, "growth_composite": 87, "yield_composite": 75, "svqf_composite": 22, "vc1_composite": 9, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 40, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 47, "all_cap_buyback_rank": 81, "small_cap_core_rank": 16, "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": 17.05, "os": 0.6, "value": 0.89, "quality": 0.24, "momentum": 0.11, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 16.5277, "earnings_yield": 0.0605, "shareholder_yield": 0, "roe": -0.8731, "momentum_12_1": -0.2841, "complete_fields": { "id": 566, "ticker_id": 7727, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:40.054518+00:00", "batch_id": "", "os_score_delta": null, "price_close": 17.05, "market_cap": 202166453.5, "market_cap_usd": 202166453.5, "enterprise_value": 472677453.5, "shares_outstanding": 11857270, "fx_rate_to_usd": null, "pe_ratio": 16.52766951, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.35600144, "pcf_ratio": 2.99244295, "pfcf_ratio": 2.40826299, "ev_ebitda": 6.27425737, "ev_ebit": 9.140399, "ev_sales": 0.832353, "ev_fcf": 5.63066522, "earnings_yield": 0.0605046, "fcf_yield": 0.17759891, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30556402, "operating_margin": 0.09106309, "net_margin": 0.02153972, "ebitda_margin": 0.1326616, "fcf_margin": 0.14782498, "roe": -0.87309065, "roa": 0.03165189, "roic": 0.13471798, "roc_greenblatt": null, "asset_turnover": 1.46946596, "cash_conversion": 6.86290059, "accruals_ratio": -0.14316581, "sbc_to_revenue": 0.01178944, "debt_to_equity": -28.58415418, "net_debt_to_ebitda": 3.59072688, "debt_to_assets": 0.74991331, "interest_coverage": 1.59425964, "current_ratio": 2.54124231, "quick_ratio": 1.65997121, "net_debt": 270511000, "revenue_growth_1y": 0.15557785, "revenue_growth_3y_cagr": 0.04540401, "revenue_growth_5y_cagr": 0.11727948, "eps_growth_1y": -0.3507431, "eps_growth_3y_cagr": -0.2576235, "eps_growth_5y_cagr": -0.01506686, "fcf_growth_1y": 0.58113122, "book_value_growth_1y": null, "piotroski_f_score": 4, "altman_z_score": 2.88413412, "earnings_stability_5y": 0.684632, "revenue_stability_5y": 0.233017, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09294872, "price_return_3m": 0.09858247, "price_return_6m": 0.07774968, "price_return_9m": 0.19230769, "price_return_12m": -0.21753098, "price_return_12m_ex1m": -0.28407526, "distance_from_52w_high": -0.32098765, "distance_from_52w_low": 0.49824253, "relative_strength": -0.37547203, "local_beta": -0.001, "volatility_252d": 0.68752, "volatility_60d": 1.411696, "max_drawdown_12m": -0.54679411, "revenue_ttm": 567881000, "gross_profit_ttm": 173524000, "ebit_ttm": 51713000, "ebitda_ttm": 75336000, "net_income_ttm": 12232000, "eps_diluted_ttm": 1.0316034, "operating_cash_flow_ttm": 67559000, "capital_expenditure_ttm": 16388000, "fcf_ttm": 83947000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32437000, "cash_and_equivalents": 19296000, "total_current_assets": 188888000, "total_current_liabilities": 74329000, "net_ppe": null, "total_assets": 386454000, "total_debt": 289807000, "total_equity": -14010000, "net_working_capital": 108167000, "book_value_per_share": -1.1815536, "retained_earnings": 86803000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -80324000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 44, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 10, "rank_pcf": 9, "rank_ev_ebitda": 17, "rank_ev_ebit": 38, "rank_earnings_yield": 44, "rank_fcf_yield": 20, "rank_dividend_yield": 63, "rank_shareholder_yield": 63, "rank_total_yield": 63, "rank_roe": 95, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 70, "rank_fcf_margin": 59, "rank_piotroski": 70, "rank_accruals": 12, "rank_sue": 50, "rank_eps_growth_1y": 86, "rank_eps_growth_5y": 78, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 81, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 83, "value_composite": 11, "quality_composite": 76, "momentum_composite": 89, "growth_composite": 87, "yield_composite": 75, "svqf_composite": 22, "vc1_composite": 9, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 40, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": 47, "all_cap_buyback_rank": 81, "small_cap_core_rank": 16, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 543534000, "cost_of_revenue": 373438000, "gross_profit": 170096000, "ebit": 54841000, "ebitda": 77302000, "pretax_income": 21606000, "tax_provision": 6656000, "net_income": 14950000, "net_income_to_common": 14950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21700000, "total_current_assets": 204944000, "total_assets": 403191000, "short_term_debt": 12457000, "long_term_debt": 286668000, "total_debt": 299125000, "total_liabilities": 420524000, "total_equity": -17333000, "shares_outstanding": 11921875, "goodwill_and_intangibles": 67308000 }, "cash_flow": { "operating_cash_flow": 59504000, "capital_expenditure": 18176000, "free_cash_flow": 77680000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148634, "ticker_id": 7727, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54841000", "ebitda": "77302000", "netIncome": "14950000", "grossProfit": "170096000", "depreciation": "None", "totalRevenue": "543534000", "costOfRevenue": "373438000", "interestIncome": "None", "incomeBeforeTax": "21606000", "interestExpense": "32466000", "operatingIncome": "54841000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6656000", "reportedCurrency": "USD", "netInterestIncome": "-32466000", "nonInterestIncome": "None", "operatingExpenses": "115255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22461000", "sellingGeneralAndAdministrative": "115255000", "netIncomeFromContinuingOperations": "14950000" }, "balance": { "goodwill": "48764000", "inventory": "72243000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "403191000", "longTermDebt": "286668000", "shortTermDebt": "12457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "18544000", "reportedCurrency": "USD", "retainedEarnings": "84747000", "totalLiabilities": "420524000", "otherCurrentAssets": "15565000", "totalCurrentAssets": "204944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95436000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198247000", "currentAccountsPayable": "27802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "337466000", "totalShareholderEquity": "-17333000", "capitalLeaseObligations": "12457000", "otherCurrentLiabilities": "39922000", "totalCurrentLiabilities": "84097000", "otherNonCurrentLiabilities": "47508000", "totalNonCurrentLiabilities": "336427000", "cashAndShortTermInvestments": "21700000", "commonStockSharesOutstanding": "11921875", "intangibleAssetsExcludingGoodwill": "18544000", "cashAndCashEquivalentsAtCarryingValue": "21700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14950000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3608000", "operatingCashflow": "59504000", "capitalExpenditures": "18176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6219000", "cashflowFromInvestment": "-65129000", "stockBasedCompensation": "6963000", "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": "18113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 543534000, "cost_of_revenue": 373438000, "gross_profit": 170096000, "research_and_development": null, "selling_general_admin": 115255000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54841000, "depreciation_amortisation": 22461000, "ebitda": 77302000, "interest_expense": 32466000, "interest_income": null, "other_non_operating": null, "pretax_income": 21606000, "tax_provision": 6656000, "effective_tax_rate": null, "net_income": 14950000, "net_income_continuing_ops": 14950000, "net_income_to_common": 14950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21700000, "short_term_investments": null, "net_receivables": 95436000, "inventory": 72243000, "other_current_assets": null, "total_current_assets": 204944000, "net_ppe": null, "goodwill": 48764000, "intangible_assets": 18544000, "goodwill_and_intangibles": 67308000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 198247000, "total_assets": 403191000, "short_term_debt": 12457000, "accounts_payable": 27802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84097000, "long_term_debt": 286668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336427000, "total_liabilities": 420524000, "total_debt": 299125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 84747000, "total_equity": -17333000, "shares_outstanding": 11921875, "operating_cash_flow": 59504000, "stock_based_compensation": 6963000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18176000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -65129000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6219000, "free_cash_flow": 77680000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54841000", "ebitda": "77302000", "netIncome": "14950000", "grossProfit": "170096000", "depreciation": "None", "totalRevenue": "543534000", "costOfRevenue": "373438000", "interestIncome": "None", "incomeBeforeTax": "21606000", "interestExpense": "32466000", "operatingIncome": "54841000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6656000", "reportedCurrency": "USD", "netInterestIncome": "-32466000", "nonInterestIncome": "None", "operatingExpenses": "115255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "373438000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22461000", "sellingGeneralAndAdministrative": "115255000", "netIncomeFromContinuingOperations": "14950000" }, "balance": { "goodwill": "48764000", "inventory": "72243000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "403191000", "longTermDebt": "286668000", "shortTermDebt": "12457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "18544000", "reportedCurrency": "USD", "retainedEarnings": "84747000", "totalLiabilities": "420524000", "otherCurrentAssets": "15565000", "totalCurrentAssets": "204944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95436000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198247000", "currentAccountsPayable": "27802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "337466000", "totalShareholderEquity": "-17333000", "capitalLeaseObligations": "12457000", "otherCurrentLiabilities": "39922000", "totalCurrentLiabilities": "84097000", "otherNonCurrentLiabilities": "47508000", "totalNonCurrentLiabilities": "336427000", "cashAndShortTermInvestments": "21700000", "commonStockSharesOutstanding": "11921875", "intangibleAssetsExcludingGoodwill": "18544000", "cashAndCashEquivalentsAtCarryingValue": "21700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14950000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3608000", "operatingCashflow": "59504000", "capitalExpenditures": "18176000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6219000", "cashflowFromInvestment": "-65129000", "stockBasedCompensation": "6963000", "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": "18113000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 480601000, "cost_of_revenue": 309382000, "gross_profit": 171219000, "ebit": 62792000, "ebitda": 79212000, "pretax_income": 25027000, "tax_provision": 5506000, "net_income": 19521000, "net_income_to_common": 19521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33544000, "total_current_assets": 203042000, "total_assets": 349657000, "short_term_debt": 9065000, "long_term_debt": 280405000, "total_debt": 289470000, "total_liabilities": 385278000, "total_equity": -35621000, "shares_outstanding": 11878076, "goodwill_and_intangibles": 57642000 }, "cash_flow": { "operating_cash_flow": 43313000, "capital_expenditure": 9257000, "free_cash_flow": 52570000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148639, "ticker_id": 7727, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62792000", "ebitda": "79212000", "netIncome": "19521000", "grossProfit": "171219000", "depreciation": "None", "totalRevenue": "480601000", "costOfRevenue": "309382000", "interestIncome": "None", "incomeBeforeTax": "25027000", "interestExpense": "34087000", "operatingIncome": "62792000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5506000", "reportedCurrency": "USD", "netInterestIncome": "-34087000", "nonInterestIncome": "None", "operatingExpenses": "108427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16420000", "sellingGeneralAndAdministrative": "103401000", "netIncomeFromContinuingOperations": "19521000" }, "balance": { "goodwill": "47150000", "inventory": "72660000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "349657000", "longTermDebt": "280405000", "shortTermDebt": "9065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10492000", "reportedCurrency": "USD", "retainedEarnings": "69797000", "totalLiabilities": "385278000", "otherCurrentAssets": "11347000", "totalCurrentAssets": "203042000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146615000", "currentAccountsPayable": "16123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "289470000", "totalShareholderEquity": "-35621000", "capitalLeaseObligations": "9065000", "otherCurrentLiabilities": "48046000", "totalCurrentLiabilities": "75587000", "otherNonCurrentLiabilities": "25968000", "totalNonCurrentLiabilities": "309691000", "cashAndShortTermInvestments": "33544000", "commonStockSharesOutstanding": "11878076", "intangibleAssetsExcludingGoodwill": "10492000", "cashAndCashEquivalentsAtCarryingValue": "33544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1990000", "operatingCashflow": "43313000", "capitalExpenditures": "9257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12961000", "cashflowFromInvestment": "-9221000", "stockBasedCompensation": "8545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8678000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16420000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 480601000, "cost_of_revenue": 309382000, "gross_profit": 171219000, "research_and_development": null, "selling_general_admin": 103401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62792000, "depreciation_amortisation": 16420000, "ebitda": 79212000, "interest_expense": 34087000, "interest_income": null, "other_non_operating": null, "pretax_income": 25027000, "tax_provision": 5506000, "effective_tax_rate": null, "net_income": 19521000, "net_income_continuing_ops": 19521000, "net_income_to_common": 19521000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33544000, "short_term_investments": null, "net_receivables": 85491000, "inventory": 72660000, "other_current_assets": null, "total_current_assets": 203042000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 10492000, "goodwill_and_intangibles": 57642000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 146615000, "total_assets": 349657000, "short_term_debt": 9065000, "accounts_payable": 16123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75587000, "long_term_debt": 280405000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 309691000, "total_liabilities": 385278000, "total_debt": 289470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 69797000, "total_equity": -35621000, "shares_outstanding": 11878076, "operating_cash_flow": 43313000, "stock_based_compensation": 8545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12961000, "free_cash_flow": 52570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62792000", "ebitda": "79212000", "netIncome": "19521000", "grossProfit": "171219000", "depreciation": "None", "totalRevenue": "480601000", "costOfRevenue": "309382000", "interestIncome": "None", "incomeBeforeTax": "25027000", "interestExpense": "34087000", "operatingIncome": "62792000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5506000", "reportedCurrency": "USD", "netInterestIncome": "-34087000", "nonInterestIncome": "None", "operatingExpenses": "108427000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "309382000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16420000", "sellingGeneralAndAdministrative": "103401000", "netIncomeFromContinuingOperations": "19521000" }, "balance": { "goodwill": "47150000", "inventory": "72660000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "349657000", "longTermDebt": "280405000", "shortTermDebt": "9065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10492000", "reportedCurrency": "USD", "retainedEarnings": "69797000", "totalLiabilities": "385278000", "otherCurrentAssets": "11347000", "totalCurrentAssets": "203042000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146615000", "currentAccountsPayable": "16123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "289470000", "totalShareholderEquity": "-35621000", "capitalLeaseObligations": "9065000", "otherCurrentLiabilities": "48046000", "totalCurrentLiabilities": "75587000", "otherNonCurrentLiabilities": "25968000", "totalNonCurrentLiabilities": "309691000", "cashAndShortTermInvestments": "33544000", "commonStockSharesOutstanding": "11878076", "intangibleAssetsExcludingGoodwill": "10492000", "cashAndCashEquivalentsAtCarryingValue": "33544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19521000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1990000", "operatingCashflow": "43313000", "capitalExpenditures": "9257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12961000", "cashflowFromInvestment": "-9221000", "stockBasedCompensation": "8545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8678000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16420000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 444547000, "cost_of_revenue": 289058000, "gross_profit": 155489000, "ebit": 61375000, "ebitda": 77306000, "pretax_income": 34462000, "tax_provision": 10477000, "net_income": 23985000, "net_income_to_common": 23985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12413000, "total_current_assets": 165378000, "total_assets": 293683000, "short_term_debt": 7318000, "long_term_debt": 264997000, "total_debt": 272315000, "total_liabilities": 345619000, "total_equity": -51936000, "shares_outstanding": 11917556, "goodwill_and_intangibles": 61272000 }, "cash_flow": { "operating_cash_flow": 34041000, "capital_expenditure": 6405000, "free_cash_flow": 40446000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148644, "ticker_id": 7727, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61375000", "ebitda": "77306000", "netIncome": "23985000", "grossProfit": "155489000", "depreciation": "None", "totalRevenue": "444547000", "costOfRevenue": "289058000", "interestIncome": "None", "incomeBeforeTax": "34462000", "interestExpense": "26913000", "operatingIncome": "61590000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10477000", "reportedCurrency": "USD", "netInterestIncome": "-27517000", "nonInterestIncome": "None", "operatingExpenses": "93899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15931000", "sellingGeneralAndAdministrative": "88181000", "netIncomeFromContinuingOperations": "33730000" }, "balance": { "goodwill": "47150000", "inventory": "70594000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "293683000", "longTermDebt": "264997000", "shortTermDebt": "7318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14122000", "reportedCurrency": "USD", "retainedEarnings": "50276000", "totalLiabilities": "345619000", "otherCurrentAssets": "8647000", "totalCurrentAssets": "165378000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128305000", "currentAccountsPayable": "12802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "272315000", "totalShareholderEquity": "-51936000", "capitalLeaseObligations": "7318000", "otherCurrentLiabilities": "28187000", "totalCurrentLiabilities": "49445000", "otherNonCurrentLiabilities": "24038000", "totalNonCurrentLiabilities": "296174000", "cashAndShortTermInvestments": "12413000", "commonStockSharesOutstanding": "11917556", "intangibleAssetsExcludingGoodwill": "14122000", "cashAndCashEquivalentsAtCarryingValue": "12413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23985000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1638000", "operatingCashflow": "34041000", "capitalExpenditures": "6405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26443000", "cashflowFromInvestment": "-6222000", "stockBasedCompensation": "7507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 444547000, "cost_of_revenue": 289058000, "gross_profit": 155489000, "research_and_development": null, "selling_general_admin": 88181000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61375000, "depreciation_amortisation": 15931000, "ebitda": 77306000, "interest_expense": 26913000, "interest_income": null, "other_non_operating": null, "pretax_income": 34462000, "tax_provision": 10477000, "effective_tax_rate": null, "net_income": 23985000, "net_income_continuing_ops": 33730000, "net_income_to_common": 23985000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12413000, "short_term_investments": null, "net_receivables": 73724000, "inventory": 70594000, "other_current_assets": null, "total_current_assets": 165378000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 14122000, "goodwill_and_intangibles": 61272000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 128305000, "total_assets": 293683000, "short_term_debt": 7318000, "accounts_payable": 12802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49445000, "long_term_debt": 264997000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 296174000, "total_liabilities": 345619000, "total_debt": 272315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 50276000, "total_equity": -51936000, "shares_outstanding": 11917556, "operating_cash_flow": 34041000, "stock_based_compensation": 7507000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6405000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6222000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26443000, "free_cash_flow": 40446000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61375000", "ebitda": "77306000", "netIncome": "23985000", "grossProfit": "155489000", "depreciation": "None", "totalRevenue": "444547000", "costOfRevenue": "289058000", "interestIncome": "None", "incomeBeforeTax": "34462000", "interestExpense": "26913000", "operatingIncome": "61590000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10477000", "reportedCurrency": "USD", "netInterestIncome": "-27517000", "nonInterestIncome": "None", "operatingExpenses": "93899000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "289058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15931000", "sellingGeneralAndAdministrative": "88181000", "netIncomeFromContinuingOperations": "33730000" }, "balance": { "goodwill": "47150000", "inventory": "70594000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "293683000", "longTermDebt": "264997000", "shortTermDebt": "7318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14122000", "reportedCurrency": "USD", "retainedEarnings": "50276000", "totalLiabilities": "345619000", "otherCurrentAssets": "8647000", "totalCurrentAssets": "165378000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128305000", "currentAccountsPayable": "12802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "272315000", "totalShareholderEquity": "-51936000", "capitalLeaseObligations": "7318000", "otherCurrentLiabilities": "28187000", "totalCurrentLiabilities": "49445000", "otherNonCurrentLiabilities": "24038000", "totalNonCurrentLiabilities": "296174000", "cashAndShortTermInvestments": "12413000", "commonStockSharesOutstanding": "11917556", "intangibleAssetsExcludingGoodwill": "14122000", "cashAndCashEquivalentsAtCarryingValue": "12413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23985000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1638000", "operatingCashflow": "34041000", "capitalExpenditures": "6405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26443000", "cashflowFromInvestment": "-6222000", "stockBasedCompensation": "7507000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15931000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 475745000, "cost_of_revenue": 299978000, "gross_profit": 175767000, "ebit": 78763000, "ebitda": 93649000, "pretax_income": 49147000, "tax_provision": 12607000, "net_income": 36540000, "net_income_to_common": 36540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11037000, "total_current_assets": 167570000, "total_assets": 296666000, "short_term_debt": 5697000, "long_term_debt": 285522000, "total_debt": 291219000, "total_liabilities": 378743000, "total_equity": -82077000, "shares_outstanding": 11749105, "goodwill_and_intangibles": 65138000 }, "cash_flow": { "operating_cash_flow": 31336000, "capital_expenditure": 17867000, "free_cash_flow": 49203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148649, "ticker_id": 7727, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78763000", "ebitda": "93649000", "netIncome": "36540000", "grossProfit": "175767000", "depreciation": "None", "totalRevenue": "475745000", "costOfRevenue": "299978000", "interestIncome": "None", "incomeBeforeTax": "49147000", "interestExpense": "29616000", "operatingIncome": "79130000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12607000", "reportedCurrency": "USD", "netInterestIncome": "-29616000", "nonInterestIncome": "None", "operatingExpenses": "96637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-367000", "costofGoodsAndServicesSold": "299978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14886000", "sellingGeneralAndAdministrative": "90782000", "netIncomeFromContinuingOperations": "36540000" }, "balance": { "goodwill": "47150000", "inventory": "68399000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "296666000", "longTermDebt": "285522000", "shortTermDebt": "5697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17988000", "reportedCurrency": "USD", "retainedEarnings": "26291000", "totalLiabilities": "378743000", "otherCurrentAssets": "7551000", "totalCurrentAssets": "167570000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80583000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "129096000", "currentAccountsPayable": "24371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57178000", "shortLongTermDebtTotal": "291219000", "totalShareholderEquity": "-82077000", "capitalLeaseObligations": "5697000", "otherCurrentLiabilities": "32659000", "totalCurrentLiabilities": "68012000", "otherNonCurrentLiabilities": "18401000", "totalNonCurrentLiabilities": "310731000", "cashAndShortTermInvestments": "11037000", "commonStockSharesOutstanding": "11749105", "intangibleAssetsExcludingGoodwill": "17988000", "cashAndCashEquivalentsAtCarryingValue": "11037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10702000", "operatingCashflow": "31336000", "capitalExpenditures": "17867000", "changeInReceivables": "-19745000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23163000", "cashflowFromInvestment": "-17772000", "stockBasedCompensation": "3479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9599000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 475745000, "cost_of_revenue": 299978000, "gross_profit": 175767000, "research_and_development": null, "selling_general_admin": 90782000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78763000, "depreciation_amortisation": 14886000, "ebitda": 93649000, "interest_expense": 29616000, "interest_income": null, "other_non_operating": null, "pretax_income": 49147000, "tax_provision": 12607000, "effective_tax_rate": null, "net_income": 36540000, "net_income_continuing_ops": 36540000, "net_income_to_common": 36540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11037000, "short_term_investments": null, "net_receivables": 80583000, "inventory": 68399000, "other_current_assets": null, "total_current_assets": 167570000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 17988000, "goodwill_and_intangibles": 65138000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 129096000, "total_assets": 296666000, "short_term_debt": 5697000, "accounts_payable": 24371000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68012000, "long_term_debt": 285522000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 310731000, "total_liabilities": 378743000, "total_debt": 291219000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 26291000, "total_equity": -82077000, "shares_outstanding": 11749105, "operating_cash_flow": 31336000, "stock_based_compensation": 3479000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17867000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17772000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23163000, "free_cash_flow": 49203000, "net_change_in_cash": -9599000 }, "raw_data": { "income": { "ebit": "78763000", "ebitda": "93649000", "netIncome": "36540000", "grossProfit": "175767000", "depreciation": "None", "totalRevenue": "475745000", "costOfRevenue": "299978000", "interestIncome": "None", "incomeBeforeTax": "49147000", "interestExpense": "29616000", "operatingIncome": "79130000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "12607000", "reportedCurrency": "USD", "netInterestIncome": "-29616000", "nonInterestIncome": "None", "operatingExpenses": "96637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-367000", "costofGoodsAndServicesSold": "299978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14886000", "sellingGeneralAndAdministrative": "90782000", "netIncomeFromContinuingOperations": "36540000" }, "balance": { "goodwill": "47150000", "inventory": "68399000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "296666000", "longTermDebt": "285522000", "shortTermDebt": "5697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "17988000", "reportedCurrency": "USD", "retainedEarnings": "26291000", "totalLiabilities": "378743000", "otherCurrentAssets": "7551000", "totalCurrentAssets": "167570000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "80583000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "129096000", "currentAccountsPayable": "24371000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "57178000", "shortLongTermDebtTotal": "291219000", "totalShareholderEquity": "-82077000", "capitalLeaseObligations": "5697000", "otherCurrentLiabilities": "32659000", "totalCurrentLiabilities": "68012000", "otherNonCurrentLiabilities": "18401000", "totalNonCurrentLiabilities": "310731000", "cashAndShortTermInvestments": "11037000", "commonStockSharesOutstanding": "11749105", "intangibleAssetsExcludingGoodwill": "17988000", "cashAndCashEquivalentsAtCarryingValue": "11037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-10702000", "operatingCashflow": "31336000", "capitalExpenditures": "17867000", "changeInReceivables": "-19745000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23163000", "cashflowFromInvestment": "-17772000", "stockBasedCompensation": "3479000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9599000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 375119000, "cost_of_revenue": 233693000, "gross_profit": 141426000, "ebit": 59464000, "ebitda": 74562000, "pretax_income": 23822000, "tax_provision": 7881000, "net_income": 15941000, "net_income_to_common": 15941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20683000, "total_current_assets": 145701000, "total_assets": 268140000, "short_term_debt": 4114000, "long_term_debt": 303626000, "total_debt": 307740000, "total_liabilities": 389160000, "total_equity": -121020000, "shares_outstanding": 11763963, "goodwill_and_intangibles": 69004000 }, "cash_flow": { "operating_cash_flow": 20229000, "capital_expenditure": 10074000, "free_cash_flow": 30303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148654, "ticker_id": 7727, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59464000", "ebitda": "74562000", "netIncome": "15941000", "grossProfit": "141426000", "depreciation": "None", "totalRevenue": "375119000", "costOfRevenue": "233693000", "interestIncome": "None", "incomeBeforeTax": "23822000", "interestExpense": "30608000", "operatingIncome": "59464000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "7881000", "reportedCurrency": "USD", "netInterestIncome": "-30608000", "nonInterestIncome": "None", "operatingExpenses": "81962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5034000", "costofGoodsAndServicesSold": "233693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15098000", "sellingGeneralAndAdministrative": "75701000", "netIncomeFromContinuingOperations": "15941000" }, "balance": { "goodwill": "47150000", "inventory": "58009000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "268140000", "longTermDebt": "303626000", "shortTermDebt": "4114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "21854000", "reportedCurrency": "USD", "retainedEarnings": "-10249000", "totalLiabilities": "389160000", "otherCurrentAssets": "5522000", "totalCurrentAssets": "145701000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122439000", "currentAccountsPayable": "26443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47251000", "shortLongTermDebtTotal": "307740000", "totalShareholderEquity": "-121020000", "capitalLeaseObligations": "4114000", "otherCurrentLiabilities": "33036000", "totalCurrentLiabilities": "64775000", "otherNonCurrentLiabilities": "15506000", "totalNonCurrentLiabilities": "324385000", "cashAndShortTermInvestments": "20683000", "commonStockSharesOutstanding": "11763963", "intangibleAssetsExcludingGoodwill": "21854000", "cashAndCashEquivalentsAtCarryingValue": "20683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15941000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-33388000", "operatingCashflow": "20229000", "capitalExpenditures": "10074000", "changeInReceivables": "-6361000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47232000", "cashflowFromInvestment": "-9918000", "stockBasedCompensation": "1250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36921000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15098000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 375119000, "cost_of_revenue": 233693000, "gross_profit": 141426000, "research_and_development": null, "selling_general_admin": 75701000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59464000, "depreciation_amortisation": 15098000, "ebitda": 74562000, "interest_expense": 30608000, "interest_income": null, "other_non_operating": null, "pretax_income": 23822000, "tax_provision": 7881000, "effective_tax_rate": null, "net_income": 15941000, "net_income_continuing_ops": 15941000, "net_income_to_common": 15941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20683000, "short_term_investments": null, "net_receivables": 61487000, "inventory": 58009000, "other_current_assets": null, "total_current_assets": 145701000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 21854000, "goodwill_and_intangibles": 69004000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 122439000, "total_assets": 268140000, "short_term_debt": 4114000, "accounts_payable": 26443000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 64775000, "long_term_debt": 303626000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 324385000, "total_liabilities": 389160000, "total_debt": 307740000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -10249000, "total_equity": -121020000, "shares_outstanding": 11763963, "operating_cash_flow": 20229000, "stock_based_compensation": 1250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10074000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9918000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47232000, "free_cash_flow": 30303000, "net_change_in_cash": -36921000 }, "raw_data": { "income": { "ebit": "59464000", "ebitda": "74562000", "netIncome": "15941000", "grossProfit": "141426000", "depreciation": "None", "totalRevenue": "375119000", "costOfRevenue": "233693000", "interestIncome": "None", "incomeBeforeTax": "23822000", "interestExpense": "30608000", "operatingIncome": "59464000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "7881000", "reportedCurrency": "USD", "netInterestIncome": "-30608000", "nonInterestIncome": "None", "operatingExpenses": "81962000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5034000", "costofGoodsAndServicesSold": "233693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15098000", "sellingGeneralAndAdministrative": "75701000", "netIncomeFromContinuingOperations": "15941000" }, "balance": { "goodwill": "47150000", "inventory": "58009000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "268140000", "longTermDebt": "303626000", "shortTermDebt": "4114000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "21854000", "reportedCurrency": "USD", "retainedEarnings": "-10249000", "totalLiabilities": "389160000", "otherCurrentAssets": "5522000", "totalCurrentAssets": "145701000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "61487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122439000", "currentAccountsPayable": "26443000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47251000", "shortLongTermDebtTotal": "307740000", "totalShareholderEquity": "-121020000", "capitalLeaseObligations": "4114000", "otherCurrentLiabilities": "33036000", "totalCurrentLiabilities": "64775000", "otherNonCurrentLiabilities": "15506000", "totalNonCurrentLiabilities": "324385000", "cashAndShortTermInvestments": "20683000", "commonStockSharesOutstanding": "11763963", "intangibleAssetsExcludingGoodwill": "21854000", "cashAndCashEquivalentsAtCarryingValue": "20683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15941000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-33388000", "operatingCashflow": "20229000", "capitalExpenditures": "10074000", "changeInReceivables": "-6361000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47232000", "cashflowFromInvestment": "-9918000", "stockBasedCompensation": "1250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-36921000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15098000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 312189000, "cost_of_revenue": 201881000, "gross_profit": 110308000, "ebit": 38282000, "ebitda": 55109000, "pretax_income": 12885000, "tax_provision": -3305000, "net_income": 16129000, "net_income_to_common": 16129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57603000, "total_current_assets": 152534000, "total_assets": 266151000, "short_term_debt": 12434000, "long_term_debt": 328681000, "total_debt": 341115000, "total_liabilities": 404188000, "total_equity": -138037000, "shares_outstanding": 11232004, "goodwill_and_intangibles": 73357000 }, "cash_flow": { "operating_cash_flow": 22014000, "capital_expenditure": 7093000, "free_cash_flow": 29107000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148659, "ticker_id": 7727, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38282000", "ebitda": "55109000", "netIncome": "16129000", "grossProfit": "110308000", "depreciation": "None", "totalRevenue": "312189000", "costOfRevenue": "201881000", "interestIncome": "None", "incomeBeforeTax": "12885000", "interestExpense": "25397000", "operatingIncome": "38391000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3305000", "reportedCurrency": "USD", "netInterestIncome": "-25397000", "nonInterestIncome": "None", "operatingExpenses": "71917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-109000", "costofGoodsAndServicesSold": "201881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16827000", "sellingGeneralAndAdministrative": "65791000", "netIncomeFromContinuingOperations": "16190000" }, "balance": { "goodwill": "47150000", "inventory": "24796000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "266151000", "longTermDebt": "328681000", "shortTermDebt": "12434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "26207000", "reportedCurrency": "USD", "retainedEarnings": "-26190000", "totalLiabilities": "404188000", "otherCurrentAssets": "5032000", "totalCurrentAssets": "152534000", "currentLongTermDebt": "8027000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "113617000", "currentAccountsPayable": "18883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39403000", "shortLongTermDebtTotal": "341115000", "totalShareholderEquity": "-138037000", "capitalLeaseObligations": "4407000", "otherCurrentLiabilities": "19012000", "totalCurrentLiabilities": "56927000", "otherNonCurrentLiabilities": "11171000", "totalNonCurrentLiabilities": "347261000", "cashAndShortTermInvestments": "57603000", "commonStockSharesOutstanding": "11232004", "intangibleAssetsExcludingGoodwill": "26207000", "cashAndCashEquivalentsAtCarryingValue": "57603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16129000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6105000", "operatingCashflow": "22014000", "capitalExpenditures": "7093000", "changeInReceivables": "-11662000", "changeInExchangeRate": "None", "cashflowFromFinancing": "23977000", "cashflowFromInvestment": "-7093000", "stockBasedCompensation": "136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38959000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 312189000, "cost_of_revenue": 201881000, "gross_profit": 110308000, "research_and_development": null, "selling_general_admin": 65791000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38282000, "depreciation_amortisation": 16827000, "ebitda": 55109000, "interest_expense": 25397000, "interest_income": null, "other_non_operating": null, "pretax_income": 12885000, "tax_provision": -3305000, "effective_tax_rate": null, "net_income": 16129000, "net_income_continuing_ops": 16190000, "net_income_to_common": 16129000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57603000, "short_term_investments": null, "net_receivables": 65103000, "inventory": 24796000, "other_current_assets": null, "total_current_assets": 152534000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 26207000, "goodwill_and_intangibles": 73357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 113617000, "total_assets": 266151000, "short_term_debt": 12434000, "accounts_payable": 18883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 56927000, "long_term_debt": 328681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 347261000, "total_liabilities": 404188000, "total_debt": 341115000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -26190000, "total_equity": -138037000, "shares_outstanding": 11232004, "operating_cash_flow": 22014000, "stock_based_compensation": 136000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7093000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23977000, "free_cash_flow": 29107000, "net_change_in_cash": 38959000 }, "raw_data": { "income": { "ebit": "38282000", "ebitda": "55109000", "netIncome": "16129000", "grossProfit": "110308000", "depreciation": "None", "totalRevenue": "312189000", "costOfRevenue": "201881000", "interestIncome": "None", "incomeBeforeTax": "12885000", "interestExpense": "25397000", "operatingIncome": "38391000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-3305000", "reportedCurrency": "USD", "netInterestIncome": "-25397000", "nonInterestIncome": "None", "operatingExpenses": "71917000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-109000", "costofGoodsAndServicesSold": "201881000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16827000", "sellingGeneralAndAdministrative": "65791000", "netIncomeFromContinuingOperations": "16190000" }, "balance": { "goodwill": "47150000", "inventory": "24796000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "266151000", "longTermDebt": "328681000", "shortTermDebt": "12434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "26207000", "reportedCurrency": "USD", "retainedEarnings": "-26190000", "totalLiabilities": "404188000", "otherCurrentAssets": "5032000", "totalCurrentAssets": "152534000", "currentLongTermDebt": "8027000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "65103000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "113617000", "currentAccountsPayable": "18883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39403000", "shortLongTermDebtTotal": "341115000", "totalShareholderEquity": "-138037000", "capitalLeaseObligations": "4407000", "otherCurrentLiabilities": "19012000", "totalCurrentLiabilities": "56927000", "otherNonCurrentLiabilities": "11171000", "totalNonCurrentLiabilities": "347261000", "cashAndShortTermInvestments": "57603000", "commonStockSharesOutstanding": "11232004", "intangibleAssetsExcludingGoodwill": "26207000", "cashAndCashEquivalentsAtCarryingValue": "57603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16129000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-6105000", "operatingCashflow": "22014000", "capitalExpenditures": "7093000", "changeInReceivables": "-11662000", "changeInExchangeRate": "None", "cashflowFromFinancing": "23977000", "cashflowFromInvestment": "-7093000", "stockBasedCompensation": "136000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "38959000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 278073000, "cost_of_revenue": 187003000, "gross_profit": 91070000, "ebit": 23372000, "ebitda": 40623000, "pretax_income": -1519000, "tax_provision": 3474000, "net_income": -5117000, "net_income_to_common": -5117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18682000, "total_current_assets": 92215000, "total_assets": 213487000, "short_term_debt": 4494000, "long_term_debt": 307778000, "total_debt": 312272000, "total_liabilities": 365922000, "total_equity": -152435000, "shares_outstanding": 11196710, "goodwill_and_intangibles": 77952000 }, "cash_flow": { "operating_cash_flow": 2841000, "capital_expenditure": 4175000, "free_cash_flow": 7016000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148664, "ticker_id": 7727, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23372000", "ebitda": "40623000", "netIncome": "-5117000", "grossProfit": "91070000", "depreciation": "None", "totalRevenue": "278073000", "costOfRevenue": "187003000", "interestIncome": "None", "incomeBeforeTax": "-1519000", "interestExpense": "24891000", "operatingIncome": "24711000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3474000", "reportedCurrency": "USD", "netInterestIncome": "-24891000", "nonInterestIncome": "None", "operatingExpenses": "66359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1331000", "costofGoodsAndServicesSold": "187003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17251000", "sellingGeneralAndAdministrative": "65744000", "netIncomeFromContinuingOperations": "-4330000" }, "balance": { "goodwill": "47150000", "inventory": "20192000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "213487000", "longTermDebt": "307778000", "shortTermDebt": "4494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "30802000", "reportedCurrency": "USD", "retainedEarnings": "-40458000", "totalLiabilities": "365922000", "otherCurrentAssets": "6345000", "totalCurrentAssets": "92215000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121272000", "currentAccountsPayable": "16482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41612000", "shortLongTermDebtTotal": "312272000", "totalShareholderEquity": "-152435000", "capitalLeaseObligations": "4494000", "otherCurrentLiabilities": "18326000", "totalCurrentLiabilities": "39770000", "otherNonCurrentLiabilities": "11478000", "totalNonCurrentLiabilities": "326152000", "cashAndShortTermInvestments": "18682000", "commonStockSharesOutstanding": "11196710", "intangibleAssetsExcludingGoodwill": "30802000", "cashAndCashEquivalentsAtCarryingValue": "18682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10410000", "operatingCashflow": "2841000", "capitalExpenditures": "4175000", "changeInReceivables": "-688000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1926000", "cashflowFromInvestment": "-2574000", "stockBasedCompensation": "250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1535000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17002000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 278073000, "cost_of_revenue": 187003000, "gross_profit": 91070000, "research_and_development": null, "selling_general_admin": 65744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23372000, "depreciation_amortisation": 17251000, "ebitda": 40623000, "interest_expense": 24891000, "interest_income": null, "other_non_operating": null, "pretax_income": -1519000, "tax_provision": 3474000, "effective_tax_rate": null, "net_income": -5117000, "net_income_continuing_ops": -4330000, "net_income_to_common": -5117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 18682000, "short_term_investments": null, "net_receivables": 46996000, "inventory": 20192000, "other_current_assets": null, "total_current_assets": 92215000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 30802000, "goodwill_and_intangibles": 77952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 121272000, "total_assets": 213487000, "short_term_debt": 4494000, "accounts_payable": 16482000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39770000, "long_term_debt": 307778000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 326152000, "total_liabilities": 365922000, "total_debt": 312272000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -40458000, "total_equity": -152435000, "shares_outstanding": 11196710, "operating_cash_flow": 2841000, "stock_based_compensation": 250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2574000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1926000, "free_cash_flow": 7016000, "net_change_in_cash": -1535000 }, "raw_data": { "income": { "ebit": "23372000", "ebitda": "40623000", "netIncome": "-5117000", "grossProfit": "91070000", "depreciation": "None", "totalRevenue": "278073000", "costOfRevenue": "187003000", "interestIncome": "None", "incomeBeforeTax": "-1519000", "interestExpense": "24891000", "operatingIncome": "24711000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "3474000", "reportedCurrency": "USD", "netInterestIncome": "-24891000", "nonInterestIncome": "None", "operatingExpenses": "66359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1331000", "costofGoodsAndServicesSold": "187003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17251000", "sellingGeneralAndAdministrative": "65744000", "netIncomeFromContinuingOperations": "-4330000" }, "balance": { "goodwill": "47150000", "inventory": "20192000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "213487000", "longTermDebt": "307778000", "shortTermDebt": "4494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "30802000", "reportedCurrency": "USD", "retainedEarnings": "-40458000", "totalLiabilities": "365922000", "otherCurrentAssets": "6345000", "totalCurrentAssets": "92215000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "46996000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "121272000", "currentAccountsPayable": "16482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41612000", "shortLongTermDebtTotal": "312272000", "totalShareholderEquity": "-152435000", "capitalLeaseObligations": "4494000", "otherCurrentLiabilities": "18326000", "totalCurrentLiabilities": "39770000", "otherNonCurrentLiabilities": "11478000", "totalNonCurrentLiabilities": "326152000", "cashAndShortTermInvestments": "18682000", "commonStockSharesOutstanding": "11196710", "intangibleAssetsExcludingGoodwill": "30802000", "cashAndCashEquivalentsAtCarryingValue": "18682000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10410000", "operatingCashflow": "2841000", "capitalExpenditures": "4175000", "changeInReceivables": "-688000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1926000", "cashflowFromInvestment": "-2574000", "stockBasedCompensation": "250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1535000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17002000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 255814000, "cost_of_revenue": 177224000, "gross_profit": 78590000, "ebit": 4293000, "ebitda": 22698000, "pretax_income": -19138000, "tax_provision": -4339000, "net_income": -37462000, "net_income_to_common": -37462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20291000, "total_current_assets": 84473000, "total_assets": 207204000, "short_term_debt": 521000, "long_term_debt": 305818000, "total_debt": 306339000, "total_liabilities": 356780000, "total_equity": -149576000, "shares_outstanding": 11149554, "goodwill_and_intangibles": 82587000 }, "cash_flow": { "operating_cash_flow": 3520000, "capital_expenditure": 5634000, "free_cash_flow": 9154000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148669, "ticker_id": 7727, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4293000", "ebitda": "22698000", "netIncome": "-37462000", "grossProfit": "78590000", "depreciation": "None", "totalRevenue": "255814000", "costOfRevenue": "177224000", "interestIncome": "None", "incomeBeforeTax": "-19138000", "interestExpense": "23431000", "operatingIncome": "4588000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4339000", "reportedCurrency": "USD", "netInterestIncome": "-23431000", "nonInterestIncome": "None", "operatingExpenses": "74002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-295000", "costofGoodsAndServicesSold": "177224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18405000", "sellingGeneralAndAdministrative": "68014000", "netIncomeFromContinuingOperations": "-14799000" }, "balance": { "goodwill": "47150000", "inventory": "9827000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "207204000", "longTermDebt": "305818000", "shortTermDebt": "521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "35437000", "reportedCurrency": "USD", "retainedEarnings": "-36004000", "totalLiabilities": "356780000", "otherCurrentAssets": "4997000", "totalCurrentAssets": "84473000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122731000", "currentAccountsPayable": "16511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39110000", "shortLongTermDebtTotal": "306339000", "totalShareholderEquity": "-149576000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23332000", "totalCurrentLiabilities": "41276000", "otherNonCurrentLiabilities": "3937000", "totalNonCurrentLiabilities": "315504000", "cashAndShortTermInvestments": "20291000", "commonStockSharesOutstanding": "11149554", "intangibleAssetsExcludingGoodwill": "35437000", "cashAndCashEquivalentsAtCarryingValue": "20291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37462000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1998000", "operatingCashflow": "3520000", "capitalExpenditures": "5634000", "changeInReceivables": "-5523000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-519000", "cashflowFromInvestment": "-5854000", "stockBasedCompensation": "961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "917000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 255814000, "cost_of_revenue": 177224000, "gross_profit": 78590000, "research_and_development": 0, "selling_general_admin": 68014000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4293000, "depreciation_amortisation": 18405000, "ebitda": 22698000, "interest_expense": 23431000, "interest_income": null, "other_non_operating": null, "pretax_income": -19138000, "tax_provision": -4339000, "effective_tax_rate": null, "net_income": -37462000, "net_income_continuing_ops": -14799000, "net_income_to_common": -37462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20291000, "short_term_investments": null, "net_receivables": 49358000, "inventory": 9827000, "other_current_assets": null, "total_current_assets": 84473000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 35437000, "goodwill_and_intangibles": 82587000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 122731000, "total_assets": 207204000, "short_term_debt": 521000, "accounts_payable": 16511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41276000, "long_term_debt": 305818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 315504000, "total_liabilities": 356780000, "total_debt": 306339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -36004000, "total_equity": -149576000, "shares_outstanding": 11149554, "operating_cash_flow": 3520000, "stock_based_compensation": 961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5634000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5854000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -519000, "free_cash_flow": 9154000, "net_change_in_cash": 917000 }, "raw_data": { "income": { "ebit": "4293000", "ebitda": "22698000", "netIncome": "-37462000", "grossProfit": "78590000", "depreciation": "None", "totalRevenue": "255814000", "costOfRevenue": "177224000", "interestIncome": "None", "incomeBeforeTax": "-19138000", "interestExpense": "23431000", "operatingIncome": "4588000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-4339000", "reportedCurrency": "USD", "netInterestIncome": "-23431000", "nonInterestIncome": "None", "operatingExpenses": "74002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-295000", "costofGoodsAndServicesSold": "177224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18405000", "sellingGeneralAndAdministrative": "68014000", "netIncomeFromContinuingOperations": "-14799000" }, "balance": { "goodwill": "47150000", "inventory": "9827000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "207204000", "longTermDebt": "305818000", "shortTermDebt": "521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "35437000", "reportedCurrency": "USD", "retainedEarnings": "-36004000", "totalLiabilities": "356780000", "otherCurrentAssets": "4997000", "totalCurrentAssets": "84473000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "49358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "122731000", "currentAccountsPayable": "16511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39110000", "shortLongTermDebtTotal": "306339000", "totalShareholderEquity": "-149576000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23332000", "totalCurrentLiabilities": "41276000", "otherNonCurrentLiabilities": "3937000", "totalNonCurrentLiabilities": "315504000", "cashAndShortTermInvestments": "20291000", "commonStockSharesOutstanding": "11149554", "intangibleAssetsExcludingGoodwill": "35437000", "cashAndCashEquivalentsAtCarryingValue": "20291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-37462000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1998000", "operatingCashflow": "3520000", "capitalExpenditures": "5634000", "changeInReceivables": "-5523000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-519000", "cashflowFromInvestment": "-5854000", "stockBasedCompensation": "961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "917000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18405000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 147108000, "cost_of_revenue": 102984000, "gross_profit": 44124000, "ebit": 10994000, "ebitda": 16403000, "pretax_income": 3370000, "tax_provision": 1158000, "net_income": 2056000, "net_income_to_common": 2056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19296000, "total_current_assets": 188888000, "total_assets": 386454000, "short_term_debt": 12904000, "long_term_debt": 276903000, "total_debt": 289807000, "total_liabilities": 400464000, "total_equity": -14010000, "shares_outstanding": 11857270, "goodwill_and_intangibles": 66314000 }, "cash_flow": { "operating_cash_flow": 13648000, "capital_expenditure": 3513000, "free_cash_flow": 17161000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148632, "ticker_id": 7727, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10994000", "ebitda": "16403000", "netIncome": "2056000", "grossProfit": "44124000", "depreciation": "None", "totalRevenue": "147108000", "costOfRevenue": "102984000", "interestIncome": "None", "incomeBeforeTax": "3370000", "interestExpense": "7656000", "operatingIncome": "10994000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1158000", "reportedCurrency": "USD", "netInterestIncome": "-7656000", "nonInterestIncome": "None", "operatingExpenses": "33130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5409000", "sellingGeneralAndAdministrative": "33130000", "netIncomeFromContinuingOperations": "2056000" }, "balance": { "goodwill": "48764000", "inventory": "65504000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "386454000", "longTermDebt": "276903000", "shortTermDebt": "12904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "17550000", "reportedCurrency": "USD", "retainedEarnings": "86803000", "totalLiabilities": "400464000", "otherCurrentAssets": "15407000", "totalCurrentAssets": "188888000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "197566000", "currentAccountsPayable": "22469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "289807000", "totalShareholderEquity": "-14010000", "capitalLeaseObligations": "12904000", "otherCurrentLiabilities": "38956000", "totalCurrentLiabilities": "74329000", "otherNonCurrentLiabilities": "46667000", "totalNonCurrentLiabilities": "326135000", "cashAndShortTermInvestments": "19296000", "commonStockSharesOutstanding": "11857270", "intangibleAssetsExcludingGoodwill": "17550000", "cashAndCashEquivalentsAtCarryingValue": "19296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2056000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "7055000", "operatingCashflow": "13648000", "capitalExpenditures": "3513000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12539000", "cashflowFromInvestment": "-3513000", "stockBasedCompensation": "1403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6403000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 147108000, "cost_of_revenue": 102984000, "gross_profit": 44124000, "research_and_development": null, "selling_general_admin": 33130000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10994000, "depreciation_amortisation": 5409000, "ebitda": 16403000, "interest_expense": 7656000, "interest_income": null, "other_non_operating": null, "pretax_income": 3370000, "tax_provision": 1158000, "effective_tax_rate": null, "net_income": 2056000, "net_income_continuing_ops": 2056000, "net_income_to_common": 2056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19296000, "short_term_investments": null, "net_receivables": 88681000, "inventory": 65504000, "other_current_assets": null, "total_current_assets": 188888000, "net_ppe": null, "goodwill": 48764000, "intangible_assets": 17550000, "goodwill_and_intangibles": 66314000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 197566000, "total_assets": 386454000, "short_term_debt": 12904000, "accounts_payable": 22469000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74329000, "long_term_debt": 276903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 326135000, "total_liabilities": 400464000, "total_debt": 289807000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 86803000, "total_equity": -14010000, "shares_outstanding": 11857270, "operating_cash_flow": 13648000, "stock_based_compensation": 1403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3513000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3513000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12539000, "free_cash_flow": 17161000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10994000", "ebitda": "16403000", "netIncome": "2056000", "grossProfit": "44124000", "depreciation": "None", "totalRevenue": "147108000", "costOfRevenue": "102984000", "interestIncome": "None", "incomeBeforeTax": "3370000", "interestExpense": "7656000", "operatingIncome": "10994000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "1158000", "reportedCurrency": "USD", "netInterestIncome": "-7656000", "nonInterestIncome": "None", "operatingExpenses": "33130000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "102984000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5409000", "sellingGeneralAndAdministrative": "33130000", "netIncomeFromContinuingOperations": "2056000" }, "balance": { "goodwill": "48764000", "inventory": "65504000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "386454000", "longTermDebt": "276903000", "shortTermDebt": "12904000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "17550000", "reportedCurrency": "USD", "retainedEarnings": "86803000", "totalLiabilities": "400464000", "otherCurrentAssets": "15407000", "totalCurrentAssets": "188888000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "88681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "197566000", "currentAccountsPayable": "22469000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "289807000", "totalShareholderEquity": "-14010000", "capitalLeaseObligations": "12904000", "otherCurrentLiabilities": "38956000", "totalCurrentLiabilities": "74329000", "otherNonCurrentLiabilities": "46667000", "totalNonCurrentLiabilities": "326135000", "cashAndShortTermInvestments": "19296000", "commonStockSharesOutstanding": "11857270", "intangibleAssetsExcludingGoodwill": "17550000", "cashAndCashEquivalentsAtCarryingValue": "19296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2056000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "7055000", "operatingCashflow": "13648000", "capitalExpenditures": "3513000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12539000", "cashflowFromInvestment": "-3513000", "stockBasedCompensation": "1403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6403000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 153054000, "cost_of_revenue": 104767000, "gross_profit": 48287000, "ebit": 18820000, "ebitda": 25404000, "pretax_income": 10085000, "tax_provision": 2735000, "net_income": 7350000, "net_income_to_common": 7350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21700000, "total_current_assets": 204944000, "total_assets": 403191000, "short_term_debt": 12457000, "long_term_debt": 286668000, "total_debt": 299125000, "total_liabilities": 420524000, "total_equity": -17333000, "shares_outstanding": 11829422, "goodwill_and_intangibles": 67308000 }, "cash_flow": { "operating_cash_flow": 39593000, "capital_expenditure": 4399000, "free_cash_flow": 43992000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148633, "ticker_id": 7727, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18820000", "ebitda": "25404000", "netIncome": "7350000", "grossProfit": "48287000", "depreciation": "None", "totalRevenue": "153054000", "costOfRevenue": "104767000", "interestIncome": "None", "incomeBeforeTax": "10085000", "interestExpense": "7966000", "operatingIncome": "18296000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2735000", "reportedCurrency": "USD", "netInterestIncome": "-7966000", "nonInterestIncome": "None", "operatingExpenses": "29991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6584000", "sellingGeneralAndAdministrative": "33998000", "netIncomeFromContinuingOperations": "7350000" }, "balance": { "goodwill": "48764000", "inventory": "72243000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "403191000", "longTermDebt": "286668000", "shortTermDebt": "12457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "18544000", "reportedCurrency": "USD", "retainedEarnings": "84747000", "totalLiabilities": "420524000", "otherCurrentAssets": "15565000", "totalCurrentAssets": "204944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95436000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198247000", "currentAccountsPayable": "27802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "337466000", "totalShareholderEquity": "-17333000", "capitalLeaseObligations": "12457000", "otherCurrentLiabilities": "39922000", "totalCurrentLiabilities": "84097000", "otherNonCurrentLiabilities": "47508000", "totalNonCurrentLiabilities": "336427000", "cashAndShortTermInvestments": "21700000", "commonStockSharesOutstanding": "11829422", "intangibleAssetsExcludingGoodwill": "18544000", "cashAndCashEquivalentsAtCarryingValue": "21700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7350000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12734000", "operatingCashflow": "39593000", "capitalExpenditures": "4399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24888000", "cashflowFromInvestment": "-8960000", "stockBasedCompensation": "2426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153054000, "cost_of_revenue": 104767000, "gross_profit": 48287000, "research_and_development": null, "selling_general_admin": 33998000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18820000, "depreciation_amortisation": 6584000, "ebitda": 25404000, "interest_expense": 7966000, "interest_income": null, "other_non_operating": null, "pretax_income": 10085000, "tax_provision": 2735000, "effective_tax_rate": null, "net_income": 7350000, "net_income_continuing_ops": 7350000, "net_income_to_common": 7350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21700000, "short_term_investments": null, "net_receivables": 95436000, "inventory": 72243000, "other_current_assets": null, "total_current_assets": 204944000, "net_ppe": null, "goodwill": 48764000, "intangible_assets": 18544000, "goodwill_and_intangibles": 67308000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 198247000, "total_assets": 403191000, "short_term_debt": 12457000, "accounts_payable": 27802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 84097000, "long_term_debt": 286668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336427000, "total_liabilities": 420524000, "total_debt": 299125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 84747000, "total_equity": -17333000, "shares_outstanding": 11829422, "operating_cash_flow": 39593000, "stock_based_compensation": 2426000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4399000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8960000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24888000, "free_cash_flow": 43992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18820000", "ebitda": "25404000", "netIncome": "7350000", "grossProfit": "48287000", "depreciation": "None", "totalRevenue": "153054000", "costOfRevenue": "104767000", "interestIncome": "None", "incomeBeforeTax": "10085000", "interestExpense": "7966000", "operatingIncome": "18296000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2735000", "reportedCurrency": "USD", "netInterestIncome": "-7966000", "nonInterestIncome": "None", "operatingExpenses": "29991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6584000", "sellingGeneralAndAdministrative": "33998000", "netIncomeFromContinuingOperations": "7350000" }, "balance": { "goodwill": "48764000", "inventory": "72243000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "403191000", "longTermDebt": "286668000", "shortTermDebt": "12457000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "18544000", "reportedCurrency": "USD", "retainedEarnings": "84747000", "totalLiabilities": "420524000", "otherCurrentAssets": "15565000", "totalCurrentAssets": "204944000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "95436000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "198247000", "currentAccountsPayable": "27802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "337466000", "totalShareholderEquity": "-17333000", "capitalLeaseObligations": "12457000", "otherCurrentLiabilities": "39922000", "totalCurrentLiabilities": "84097000", "otherNonCurrentLiabilities": "47508000", "totalNonCurrentLiabilities": "336427000", "cashAndShortTermInvestments": "21700000", "commonStockSharesOutstanding": "11829422", "intangibleAssetsExcludingGoodwill": "18544000", "cashAndCashEquivalentsAtCarryingValue": "21700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7350000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12734000", "operatingCashflow": "39593000", "capitalExpenditures": "4399000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24888000", "cashflowFromInvestment": "-8960000", "stockBasedCompensation": "2426000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6584000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 137966000, "cost_of_revenue": 96973000, "gross_profit": 40993000, "ebit": 12489000, "ebitda": 18604000, "pretax_income": 3743000, "tax_provision": 1435000, "net_income": 2308000, "net_income_to_common": 2308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15955000, "total_current_assets": 211343000, "total_assets": 407060000, "short_term_debt": 12304000, "long_term_debt": 308433000, "total_debt": 320737000, "total_liabilities": 432719000, "total_equity": -25659000, "shares_outstanding": 11853630, "goodwill_and_intangibles": 70392000 }, "cash_flow": { "operating_cash_flow": 9974000, "capital_expenditure": 4665000, "free_cash_flow": 14639000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148635, "ticker_id": 7727, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12489000", "ebitda": "18604000", "netIncome": "2308000", "grossProfit": "40993000", "depreciation": "None", "totalRevenue": "137966000", "costOfRevenue": "96973000", "interestIncome": "None", "incomeBeforeTax": "3743000", "interestExpense": "8746000", "operatingIncome": "13018000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1435000", "reportedCurrency": "USD", "netInterestIncome": "-8746000", "nonInterestIncome": "None", "operatingExpenses": "27975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6115000", "sellingGeneralAndAdministrative": "26471000", "netIncomeFromContinuingOperations": "2308000" }, "balance": { "goodwill": "50648000", "inventory": "85128000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "407060000", "longTermDebt": "308433000", "shortTermDebt": "12304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "19744000", "reportedCurrency": "USD", "retainedEarnings": "77397000", "totalLiabilities": "432719000", "otherCurrentAssets": "19487000", "totalCurrentAssets": "211343000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195717000", "currentAccountsPayable": "29387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "320737000", "totalShareholderEquity": "-25659000", "capitalLeaseObligations": "12304000", "otherCurrentLiabilities": "37161000", "totalCurrentLiabilities": "82454000", "otherNonCurrentLiabilities": "38608000", "totalNonCurrentLiabilities": "350265000", "cashAndShortTermInvestments": "15955000", "commonStockSharesOutstanding": "11853630", "intangibleAssetsExcludingGoodwill": "19744000", "cashAndCashEquivalentsAtCarryingValue": "15955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2308000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1357000", "operatingCashflow": "9974000", "capitalExpenditures": "4665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6478000", "cashflowFromInvestment": "-4665000", "stockBasedCompensation": "1499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 137966000, "cost_of_revenue": 96973000, "gross_profit": 40993000, "research_and_development": null, "selling_general_admin": 26471000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12489000, "depreciation_amortisation": 6115000, "ebitda": 18604000, "interest_expense": 8746000, "interest_income": null, "other_non_operating": null, "pretax_income": 3743000, "tax_provision": 1435000, "effective_tax_rate": null, "net_income": 2308000, "net_income_continuing_ops": 2308000, "net_income_to_common": 2308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 15955000, "short_term_investments": null, "net_receivables": 90773000, "inventory": 85128000, "other_current_assets": null, "total_current_assets": 211343000, "net_ppe": null, "goodwill": 50648000, "intangible_assets": 19744000, "goodwill_and_intangibles": 70392000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 195717000, "total_assets": 407060000, "short_term_debt": 12304000, "accounts_payable": 29387000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 82454000, "long_term_debt": 308433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 350265000, "total_liabilities": 432719000, "total_debt": 320737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 77397000, "total_equity": -25659000, "shares_outstanding": 11853630, "operating_cash_flow": 9974000, "stock_based_compensation": 1499000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4665000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4665000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6478000, "free_cash_flow": 14639000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12489000", "ebitda": "18604000", "netIncome": "2308000", "grossProfit": "40993000", "depreciation": "None", "totalRevenue": "137966000", "costOfRevenue": "96973000", "interestIncome": "None", "incomeBeforeTax": "3743000", "interestExpense": "8746000", "operatingIncome": "13018000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1435000", "reportedCurrency": "USD", "netInterestIncome": "-8746000", "nonInterestIncome": "None", "operatingExpenses": "27975000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "96973000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6115000", "sellingGeneralAndAdministrative": "26471000", "netIncomeFromContinuingOperations": "2308000" }, "balance": { "goodwill": "50648000", "inventory": "85128000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "407060000", "longTermDebt": "308433000", "shortTermDebt": "12304000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "19744000", "reportedCurrency": "USD", "retainedEarnings": "77397000", "totalLiabilities": "432719000", "otherCurrentAssets": "19487000", "totalCurrentAssets": "211343000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195717000", "currentAccountsPayable": "29387000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "320737000", "totalShareholderEquity": "-25659000", "capitalLeaseObligations": "12304000", "otherCurrentLiabilities": "37161000", "totalCurrentLiabilities": "82454000", "otherNonCurrentLiabilities": "38608000", "totalNonCurrentLiabilities": "350265000", "cashAndShortTermInvestments": "15955000", "commonStockSharesOutstanding": "11853630", "intangibleAssetsExcludingGoodwill": "19744000", "cashAndCashEquivalentsAtCarryingValue": "15955000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2308000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-1357000", "operatingCashflow": "9974000", "capitalExpenditures": "4665000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6478000", "cashflowFromInvestment": "-4665000", "stockBasedCompensation": "1499000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 129753000, "cost_of_revenue": 89633000, "gross_profit": 40120000, "ebit": 9410000, "ebitda": 14925000, "pretax_income": 1341000, "tax_provision": 823000, "net_income": 518000, "net_income_to_common": 518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17124000, "total_current_assets": 204341000, "total_assets": 399795000, "short_term_debt": 11630000, "long_term_debt": 310911000, "total_debt": 322541000, "total_liabilities": 428821000, "total_equity": -29026000, "shares_outstanding": 11927943, "goodwill_and_intangibles": 69156000 }, "cash_flow": { "operating_cash_flow": 4344000, "capital_expenditure": 3811000, "free_cash_flow": 8155000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148636, "ticker_id": 7727, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9410000", "ebitda": "14925000", "netIncome": "518000", "grossProfit": "40120000", "depreciation": "None", "totalRevenue": "129753000", "costOfRevenue": "89633000", "interestIncome": "None", "incomeBeforeTax": "1341000", "interestExpense": "8069000", "operatingIncome": "9423000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "823000", "reportedCurrency": "USD", "netInterestIncome": "-8069000", "nonInterestIncome": "None", "operatingExpenses": "30697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5515000", "sellingGeneralAndAdministrative": "29291000", "netIncomeFromContinuingOperations": "518000" }, "balance": { "goodwill": "48211000", "inventory": "83872000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "399795000", "longTermDebt": "310911000", "shortTermDebt": "11630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "20945000", "reportedCurrency": "USD", "retainedEarnings": "75089000", "totalLiabilities": "428821000", "otherCurrentAssets": "15850000", "totalCurrentAssets": "204341000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195454000", "currentAccountsPayable": "24564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "322541000", "totalShareholderEquity": "-29026000", "capitalLeaseObligations": "11630000", "otherCurrentLiabilities": "40594000", "totalCurrentLiabilities": "79032000", "otherNonCurrentLiabilities": "38878000", "totalNonCurrentLiabilities": "349789000", "cashAndShortTermInvestments": "17124000", "commonStockSharesOutstanding": "11927943", "intangibleAssetsExcludingGoodwill": "20945000", "cashAndCashEquivalentsAtCarryingValue": "17124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "518000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5309000", "operatingCashflow": "4344000", "capitalExpenditures": "3811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27513000", "cashflowFromInvestment": "-46253000", "stockBasedCompensation": "1367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-536000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 129753000, "cost_of_revenue": 89633000, "gross_profit": 40120000, "research_and_development": null, "selling_general_admin": 29291000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9410000, "depreciation_amortisation": 5515000, "ebitda": 14925000, "interest_expense": 8069000, "interest_income": null, "other_non_operating": null, "pretax_income": 1341000, "tax_provision": 823000, "effective_tax_rate": null, "net_income": 518000, "net_income_continuing_ops": 518000, "net_income_to_common": 518000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17124000, "short_term_investments": null, "net_receivables": 87495000, "inventory": 83872000, "other_current_assets": null, "total_current_assets": 204341000, "net_ppe": null, "goodwill": 48211000, "intangible_assets": 20945000, "goodwill_and_intangibles": 69156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 195454000, "total_assets": 399795000, "short_term_debt": 11630000, "accounts_payable": 24564000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79032000, "long_term_debt": 310911000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 349789000, "total_liabilities": 428821000, "total_debt": 322541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 75089000, "total_equity": -29026000, "shares_outstanding": 11927943, "operating_cash_flow": 4344000, "stock_based_compensation": 1367000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46253000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 27513000, "free_cash_flow": 8155000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9410000", "ebitda": "14925000", "netIncome": "518000", "grossProfit": "40120000", "depreciation": "None", "totalRevenue": "129753000", "costOfRevenue": "89633000", "interestIncome": "None", "incomeBeforeTax": "1341000", "interestExpense": "8069000", "operatingIncome": "9423000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "823000", "reportedCurrency": "USD", "netInterestIncome": "-8069000", "nonInterestIncome": "None", "operatingExpenses": "30697000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "89633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5515000", "sellingGeneralAndAdministrative": "29291000", "netIncomeFromContinuingOperations": "518000" }, "balance": { "goodwill": "48211000", "inventory": "83872000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "399795000", "longTermDebt": "310911000", "shortTermDebt": "11630000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "20945000", "reportedCurrency": "USD", "retainedEarnings": "75089000", "totalLiabilities": "428821000", "otherCurrentAssets": "15850000", "totalCurrentAssets": "204341000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "195454000", "currentAccountsPayable": "24564000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "322541000", "totalShareholderEquity": "-29026000", "capitalLeaseObligations": "11630000", "otherCurrentLiabilities": "40594000", "totalCurrentLiabilities": "79032000", "otherNonCurrentLiabilities": "38878000", "totalNonCurrentLiabilities": "349789000", "cashAndShortTermInvestments": "17124000", "commonStockSharesOutstanding": "11927943", "intangibleAssetsExcludingGoodwill": "20945000", "cashAndCashEquivalentsAtCarryingValue": "17124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "518000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-5309000", "operatingCashflow": "4344000", "capitalExpenditures": "3811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "27513000", "cashflowFromInvestment": "-46253000", "stockBasedCompensation": "1367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-536000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5515000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 122761000, "cost_of_revenue": 82065000, "gross_profit": 40696000, "ebit": 14104000, "ebitda": 18351000, "pretax_income": 6437000, "tax_provision": 1663000, "net_income": 4774000, "net_income_to_common": 4774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31520000, "total_current_assets": 192609000, "total_assets": 351913000, "short_term_debt": 9776000, "long_term_debt": 280658000, "total_debt": 290434000, "total_liabilities": 381630000, "total_equity": -29717000, "shares_outstanding": 12008523, "goodwill_and_intangibles": 56782000 }, "cash_flow": { "operating_cash_flow": 5593000, "capital_expenditure": 5301000, "free_cash_flow": 10894000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148637, "ticker_id": 7727, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14104000", "ebitda": "18351000", "netIncome": "4774000", "grossProfit": "40696000", "depreciation": "None", "totalRevenue": "122761000", "costOfRevenue": "82065000", "interestIncome": "None", "incomeBeforeTax": "6437000", "interestExpense": "7685000", "operatingIncome": "14104000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1663000", "reportedCurrency": "USD", "netInterestIncome": "-7685000", "nonInterestIncome": "None", "operatingExpenses": "26592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4247000", "sellingGeneralAndAdministrative": "25495000", "netIncomeFromContinuingOperations": "4774000" }, "balance": { "goodwill": "47150000", "inventory": "75251000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "351913000", "longTermDebt": "280658000", "shortTermDebt": "9776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9632000", "reportedCurrency": "USD", "retainedEarnings": "74571000", "totalLiabilities": "381630000", "otherCurrentAssets": "10345000", "totalCurrentAssets": "192609000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "159304000", "currentAccountsPayable": "22056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290434000", "totalShareholderEquity": "-29717000", "capitalLeaseObligations": "9776000", "otherCurrentLiabilities": "27426000", "totalCurrentLiabilities": "65207000", "otherNonCurrentLiabilities": "32629000", "totalNonCurrentLiabilities": "316423000", "cashAndShortTermInvestments": "31520000", "commonStockSharesOutstanding": "12008523", "intangibleAssetsExcludingGoodwill": "9632000", "cashAndCashEquivalentsAtCarryingValue": "31520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4774000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2460000", "operatingCashflow": "5593000", "capitalExpenditures": "5301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2366000", "cashflowFromInvestment": "-5251000", "stockBasedCompensation": "1671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 122761000, "cost_of_revenue": 82065000, "gross_profit": 40696000, "research_and_development": null, "selling_general_admin": 25495000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14104000, "depreciation_amortisation": 4247000, "ebitda": 18351000, "interest_expense": 7685000, "interest_income": null, "other_non_operating": null, "pretax_income": 6437000, "tax_provision": 1663000, "effective_tax_rate": null, "net_income": 4774000, "net_income_continuing_ops": 4774000, "net_income_to_common": 4774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31520000, "short_term_investments": null, "net_receivables": 75493000, "inventory": 75251000, "other_current_assets": null, "total_current_assets": 192609000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 9632000, "goodwill_and_intangibles": 56782000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 159304000, "total_assets": 351913000, "short_term_debt": 9776000, "accounts_payable": 22056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65207000, "long_term_debt": 280658000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 316423000, "total_liabilities": 381630000, "total_debt": 290434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 74571000, "total_equity": -29717000, "shares_outstanding": 12008523, "operating_cash_flow": 5593000, "stock_based_compensation": 1671000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5301000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5251000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2366000, "free_cash_flow": 10894000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14104000", "ebitda": "18351000", "netIncome": "4774000", "grossProfit": "40696000", "depreciation": "None", "totalRevenue": "122761000", "costOfRevenue": "82065000", "interestIncome": "None", "incomeBeforeTax": "6437000", "interestExpense": "7685000", "operatingIncome": "14104000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1663000", "reportedCurrency": "USD", "netInterestIncome": "-7685000", "nonInterestIncome": "None", "operatingExpenses": "26592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4247000", "sellingGeneralAndAdministrative": "25495000", "netIncomeFromContinuingOperations": "4774000" }, "balance": { "goodwill": "47150000", "inventory": "75251000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "351913000", "longTermDebt": "280658000", "shortTermDebt": "9776000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "9632000", "reportedCurrency": "USD", "retainedEarnings": "74571000", "totalLiabilities": "381630000", "otherCurrentAssets": "10345000", "totalCurrentAssets": "192609000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75493000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "159304000", "currentAccountsPayable": "22056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290434000", "totalShareholderEquity": "-29717000", "capitalLeaseObligations": "9776000", "otherCurrentLiabilities": "27426000", "totalCurrentLiabilities": "65207000", "otherNonCurrentLiabilities": "32629000", "totalNonCurrentLiabilities": "316423000", "cashAndShortTermInvestments": "31520000", "commonStockSharesOutstanding": "12008523", "intangibleAssetsExcludingGoodwill": "9632000", "cashAndCashEquivalentsAtCarryingValue": "31520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4774000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2460000", "operatingCashflow": "5593000", "capitalExpenditures": "5301000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2366000", "cashflowFromInvestment": "-5251000", "stockBasedCompensation": "1671000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-541000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 125096000, "cost_of_revenue": 82481000, "gross_profit": 42615000, "ebit": 15926000, "ebitda": 20128000, "pretax_income": 8252000, "tax_provision": 1480000, "net_income": 6772000, "net_income_to_common": 6772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33544000, "total_current_assets": 203042000, "total_assets": 349657000, "short_term_debt": 9065000, "long_term_debt": 280405000, "total_debt": 289470000, "total_liabilities": 385278000, "total_equity": -35621000, "shares_outstanding": 11926466, "goodwill_and_intangibles": 57642000 }, "cash_flow": { "operating_cash_flow": 26661000, "capital_expenditure": 5058000, "free_cash_flow": 31719000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148638, "ticker_id": 7727, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15926000", "ebitda": "20128000", "netIncome": "6772000", "grossProfit": "42615000", "depreciation": "None", "totalRevenue": "125096000", "costOfRevenue": "82481000", "interestIncome": "None", "incomeBeforeTax": "8252000", "interestExpense": "7674000", "operatingIncome": "15940000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1480000", "reportedCurrency": "USD", "netInterestIncome": "-7674000", "nonInterestIncome": "None", "operatingExpenses": "26675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4202000", "sellingGeneralAndAdministrative": "25459000", "netIncomeFromContinuingOperations": "6772000" }, "balance": { "goodwill": "47150000", "inventory": "72660000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "349657000", "longTermDebt": "280405000", "shortTermDebt": "9065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10492000", "reportedCurrency": "USD", "retainedEarnings": "69797000", "totalLiabilities": "385278000", "otherCurrentAssets": "11347000", "totalCurrentAssets": "203042000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146615000", "currentAccountsPayable": "16123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "289470000", "totalShareholderEquity": "-35621000", "capitalLeaseObligations": "9065000", "otherCurrentLiabilities": "48046000", "totalCurrentLiabilities": "75587000", "otherNonCurrentLiabilities": "25968000", "totalNonCurrentLiabilities": "309691000", "cashAndShortTermInvestments": "33544000", "commonStockSharesOutstanding": "11926466", "intangibleAssetsExcludingGoodwill": "10492000", "cashAndCashEquivalentsAtCarryingValue": "33544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "19974000", "operatingCashflow": "26661000", "capitalExpenditures": "5058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2744000", "cashflowFromInvestment": "-5023000", "stockBasedCompensation": "1609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125096000, "cost_of_revenue": 82481000, "gross_profit": 42615000, "research_and_development": null, "selling_general_admin": 25459000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15926000, "depreciation_amortisation": 4202000, "ebitda": 20128000, "interest_expense": 7674000, "interest_income": null, "other_non_operating": null, "pretax_income": 8252000, "tax_provision": 1480000, "effective_tax_rate": null, "net_income": 6772000, "net_income_continuing_ops": 6772000, "net_income_to_common": 6772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33544000, "short_term_investments": null, "net_receivables": 85491000, "inventory": 72660000, "other_current_assets": null, "total_current_assets": 203042000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 10492000, "goodwill_and_intangibles": 57642000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 146615000, "total_assets": 349657000, "short_term_debt": 9065000, "accounts_payable": 16123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75587000, "long_term_debt": 280405000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 309691000, "total_liabilities": 385278000, "total_debt": 289470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 69797000, "total_equity": -35621000, "shares_outstanding": 11926466, "operating_cash_flow": 26661000, "stock_based_compensation": 1609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5023000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2744000, "free_cash_flow": 31719000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15926000", "ebitda": "20128000", "netIncome": "6772000", "grossProfit": "42615000", "depreciation": "None", "totalRevenue": "125096000", "costOfRevenue": "82481000", "interestIncome": "None", "incomeBeforeTax": "8252000", "interestExpense": "7674000", "operatingIncome": "15940000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1480000", "reportedCurrency": "USD", "netInterestIncome": "-7674000", "nonInterestIncome": "None", "operatingExpenses": "26675000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "82481000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4202000", "sellingGeneralAndAdministrative": "25459000", "netIncomeFromContinuingOperations": "6772000" }, "balance": { "goodwill": "47150000", "inventory": "72660000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "349657000", "longTermDebt": "280405000", "shortTermDebt": "9065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "10492000", "reportedCurrency": "USD", "retainedEarnings": "69797000", "totalLiabilities": "385278000", "otherCurrentAssets": "11347000", "totalCurrentAssets": "203042000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "85491000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "146615000", "currentAccountsPayable": "16123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "289470000", "totalShareholderEquity": "-35621000", "capitalLeaseObligations": "9065000", "otherCurrentLiabilities": "48046000", "totalCurrentLiabilities": "75587000", "otherNonCurrentLiabilities": "25968000", "totalNonCurrentLiabilities": "309691000", "cashAndShortTermInvestments": "33544000", "commonStockSharesOutstanding": "11926466", "intangibleAssetsExcludingGoodwill": "10492000", "cashAndCashEquivalentsAtCarryingValue": "33544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "19974000", "operatingCashflow": "26661000", "capitalExpenditures": "5058000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2744000", "cashflowFromInvestment": "-5023000", "stockBasedCompensation": "1609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 124751000, "cost_of_revenue": 80053000, "gross_profit": 44698000, "ebit": 14277000, "ebitda": 18430000, "pretax_income": 819000, "tax_provision": -474000, "net_income": 1293000, "net_income_to_common": 1293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14650000, "total_current_assets": 198814000, "total_assets": 342349000, "short_term_debt": 8303000, "long_term_debt": 280152000, "total_debt": 288455000, "total_liabilities": 385140000, "total_equity": -42791000, "shares_outstanding": 11872783, "goodwill_and_intangibles": 58502000 }, "cash_flow": { "operating_cash_flow": 12544000, "capital_expenditure": 1455000, "free_cash_flow": 13999000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148640, "ticker_id": 7727, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14277000", "ebitda": "18430000", "netIncome": "1293000", "grossProfit": "44698000", "depreciation": "None", "totalRevenue": "124751000", "costOfRevenue": "80053000", "interestIncome": "None", "incomeBeforeTax": "819000", "interestExpense": "13458000", "operatingIncome": "17798000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-474000", "reportedCurrency": "USD", "netInterestIncome": "-13458000", "nonInterestIncome": "None", "operatingExpenses": "26900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4153000", "sellingGeneralAndAdministrative": "25674000", "netIncomeFromContinuingOperations": "1293000" }, "balance": { "goodwill": "47150000", "inventory": "92286000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "342349000", "longTermDebt": "280152000", "shortTermDebt": "8303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "11352000", "reportedCurrency": "USD", "retainedEarnings": "63025000", "totalLiabilities": "385140000", "otherCurrentAssets": "12295000", "totalCurrentAssets": "198814000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79583000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143535000", "currentAccountsPayable": "21538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288455000", "totalShareholderEquity": "-42791000", "capitalLeaseObligations": "8303000", "otherCurrentLiabilities": "42213000", "totalCurrentLiabilities": "75111000", "otherNonCurrentLiabilities": "24820000", "totalNonCurrentLiabilities": "310029000", "cashAndShortTermInvestments": "14650000", "commonStockSharesOutstanding": "11872783", "intangibleAssetsExcludingGoodwill": "11352000", "cashAndCashEquivalentsAtCarryingValue": "14650000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1293000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6380000", "operatingCashflow": "12544000", "capitalExpenditures": "1455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3919000", "cashflowFromInvestment": "-1454000", "stockBasedCompensation": "1782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 124751000, "cost_of_revenue": 80053000, "gross_profit": 44698000, "research_and_development": null, "selling_general_admin": 25674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14277000, "depreciation_amortisation": 4153000, "ebitda": 18430000, "interest_expense": 13458000, "interest_income": null, "other_non_operating": null, "pretax_income": 819000, "tax_provision": -474000, "effective_tax_rate": null, "net_income": 1293000, "net_income_continuing_ops": 1293000, "net_income_to_common": 1293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14650000, "short_term_investments": null, "net_receivables": 79583000, "inventory": 92286000, "other_current_assets": null, "total_current_assets": 198814000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 11352000, "goodwill_and_intangibles": 58502000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 143535000, "total_assets": 342349000, "short_term_debt": 8303000, "accounts_payable": 21538000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 75111000, "long_term_debt": 280152000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 310029000, "total_liabilities": 385140000, "total_debt": 288455000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 63025000, "total_equity": -42791000, "shares_outstanding": 11872783, "operating_cash_flow": 12544000, "stock_based_compensation": 1782000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1455000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1454000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3919000, "free_cash_flow": 13999000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14277000", "ebitda": "18430000", "netIncome": "1293000", "grossProfit": "44698000", "depreciation": "None", "totalRevenue": "124751000", "costOfRevenue": "80053000", "interestIncome": "None", "incomeBeforeTax": "819000", "interestExpense": "13458000", "operatingIncome": "17798000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-474000", "reportedCurrency": "USD", "netInterestIncome": "-13458000", "nonInterestIncome": "None", "operatingExpenses": "26900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80053000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4153000", "sellingGeneralAndAdministrative": "25674000", "netIncomeFromContinuingOperations": "1293000" }, "balance": { "goodwill": "47150000", "inventory": "92286000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "342349000", "longTermDebt": "280152000", "shortTermDebt": "8303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "11352000", "reportedCurrency": "USD", "retainedEarnings": "63025000", "totalLiabilities": "385140000", "otherCurrentAssets": "12295000", "totalCurrentAssets": "198814000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "79583000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "143535000", "currentAccountsPayable": "21538000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "288455000", "totalShareholderEquity": "-42791000", "capitalLeaseObligations": "8303000", "otherCurrentLiabilities": "42213000", "totalCurrentLiabilities": "75111000", "otherNonCurrentLiabilities": "24820000", "totalNonCurrentLiabilities": "310029000", "cashAndShortTermInvestments": "14650000", "commonStockSharesOutstanding": "11872783", "intangibleAssetsExcludingGoodwill": "11352000", "cashAndCashEquivalentsAtCarryingValue": "14650000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1293000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6380000", "operatingCashflow": "12544000", "capitalExpenditures": "1455000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3919000", "cashflowFromInvestment": "-1454000", "stockBasedCompensation": "1782000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2197000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4153000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 118818000, "cost_of_revenue": 76430000, "gross_profit": 42388000, "ebit": 14909000, "ebitda": 18957000, "pretax_income": 8301000, "tax_provision": 2300000, "net_income": 6001000, "net_income_to_common": 6001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7479000, "total_current_assets": 179745000, "total_assets": 321446000, "short_term_debt": 7391000, "long_term_debt": 269654000, "total_debt": 277045000, "total_liabilities": 366003000, "total_equity": -44557000, "shares_outstanding": 11776894, "goodwill_and_intangibles": 59395000 }, "cash_flow": { "operating_cash_flow": -4757000, "capital_expenditure": 1238000, "free_cash_flow": -3519000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148641, "ticker_id": 7727, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14909000", "ebitda": "18957000", "netIncome": "6001000", "grossProfit": "42388000", "depreciation": "None", "totalRevenue": "118818000", "costOfRevenue": "76430000", "interestIncome": "None", "incomeBeforeTax": "8301000", "interestExpense": "6530000", "operatingIncome": "14909000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2300000", "reportedCurrency": "USD", "netInterestIncome": "-6530000", "nonInterestIncome": "None", "operatingExpenses": "27479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4048000", "sellingGeneralAndAdministrative": "26225000", "netIncomeFromContinuingOperations": "6001000" }, "balance": { "goodwill": "47150000", "inventory": "85907000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "321446000", "longTermDebt": "269654000", "shortTermDebt": "7391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "12245000", "reportedCurrency": "USD", "retainedEarnings": "61732000", "totalLiabilities": "366003000", "otherCurrentAssets": "9934000", "totalCurrentAssets": "179745000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "141701000", "currentAccountsPayable": "20279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "277045000", "totalShareholderEquity": "-44557000", "capitalLeaseObligations": "7391000", "otherCurrentLiabilities": "39521000", "totalCurrentLiabilities": "68949000", "otherNonCurrentLiabilities": "22442000", "totalNonCurrentLiabilities": "297054000", "cashAndShortTermInvestments": "7479000", "commonStockSharesOutstanding": "11776894", "intangibleAssetsExcludingGoodwill": "12245000", "cashAndCashEquivalentsAtCarryingValue": "7479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6001000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2600000", "operatingCashflow": "-4757000", "capitalExpenditures": "1238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3670000", "cashflowFromInvestment": "-1238000", "stockBasedCompensation": "2094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 118818000, "cost_of_revenue": 76430000, "gross_profit": 42388000, "research_and_development": null, "selling_general_admin": 26225000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14909000, "depreciation_amortisation": 4048000, "ebitda": 18957000, "interest_expense": 6530000, "interest_income": null, "other_non_operating": null, "pretax_income": 8301000, "tax_provision": 2300000, "effective_tax_rate": null, "net_income": 6001000, "net_income_continuing_ops": 6001000, "net_income_to_common": 6001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7479000, "short_term_investments": null, "net_receivables": 76425000, "inventory": 85907000, "other_current_assets": null, "total_current_assets": 179745000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 12245000, "goodwill_and_intangibles": 59395000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 141701000, "total_assets": 321446000, "short_term_debt": 7391000, "accounts_payable": 20279000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 68949000, "long_term_debt": 269654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 297054000, "total_liabilities": 366003000, "total_debt": 277045000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 61732000, "total_equity": -44557000, "shares_outstanding": 11776894, "operating_cash_flow": -4757000, "stock_based_compensation": 2094000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1238000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1238000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3670000, "free_cash_flow": -3519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14909000", "ebitda": "18957000", "netIncome": "6001000", "grossProfit": "42388000", "depreciation": "None", "totalRevenue": "118818000", "costOfRevenue": "76430000", "interestIncome": "None", "incomeBeforeTax": "8301000", "interestExpense": "6530000", "operatingIncome": "14909000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2300000", "reportedCurrency": "USD", "netInterestIncome": "-6530000", "nonInterestIncome": "None", "operatingExpenses": "27479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "76430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4048000", "sellingGeneralAndAdministrative": "26225000", "netIncomeFromContinuingOperations": "6001000" }, "balance": { "goodwill": "47150000", "inventory": "85907000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "321446000", "longTermDebt": "269654000", "shortTermDebt": "7391000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "12245000", "reportedCurrency": "USD", "retainedEarnings": "61732000", "totalLiabilities": "366003000", "otherCurrentAssets": "9934000", "totalCurrentAssets": "179745000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "76425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "141701000", "currentAccountsPayable": "20279000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "277045000", "totalShareholderEquity": "-44557000", "capitalLeaseObligations": "7391000", "otherCurrentLiabilities": "39521000", "totalCurrentLiabilities": "68949000", "otherNonCurrentLiabilities": "22442000", "totalNonCurrentLiabilities": "297054000", "cashAndShortTermInvestments": "7479000", "commonStockSharesOutstanding": "11776894", "intangibleAssetsExcludingGoodwill": "12245000", "cashAndCashEquivalentsAtCarryingValue": "7479000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6001000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-2600000", "operatingCashflow": "-4757000", "capitalExpenditures": "1238000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3670000", "cashflowFromInvestment": "-1238000", "stockBasedCompensation": "2094000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5231000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4048000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 111936000, "cost_of_revenue": 71748000, "gross_profit": 40188000, "ebit": 14080000, "ebitda": 18097000, "pretax_income": 7655000, "tax_provision": 2200000, "net_income": 5455000, "net_income_to_common": 5455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17144000, "total_current_assets": 180926000, "total_assets": 319780000, "short_term_debt": 7195000, "long_term_debt": 265326000, "total_debt": 272521000, "total_liabilities": 368231000, "total_equity": -48451000, "shares_outstanding": 11769364, "goodwill_and_intangibles": 60304000 }, "cash_flow": { "operating_cash_flow": 8865000, "capital_expenditure": 1506000, "free_cash_flow": 10371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148642, "ticker_id": 7727, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14080000", "ebitda": "18097000", "netIncome": "5455000", "grossProfit": "40188000", "depreciation": "None", "totalRevenue": "111936000", "costOfRevenue": "71748000", "interestIncome": "None", "incomeBeforeTax": "7655000", "interestExpense": "6425000", "operatingIncome": "14145000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2200000", "reportedCurrency": "USD", "netInterestIncome": "-6425000", "nonInterestIncome": "None", "operatingExpenses": "26043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4017000", "sellingGeneralAndAdministrative": "26043000", "netIncomeFromContinuingOperations": "5455000" }, "balance": { "goodwill": "47150000", "inventory": "83381000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "319780000", "longTermDebt": "265326000", "shortTermDebt": "7195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "13154000", "reportedCurrency": "USD", "retainedEarnings": "55731000", "totalLiabilities": "368231000", "otherCurrentAssets": "11862000", "totalCurrentAssets": "180926000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138854000", "currentAccountsPayable": "23643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "272521000", "totalShareholderEquity": "-48451000", "capitalLeaseObligations": "7195000", "otherCurrentLiabilities": "40631000", "totalCurrentLiabilities": "74018000", "otherNonCurrentLiabilities": "22145000", "totalNonCurrentLiabilities": "294213000", "cashAndShortTermInvestments": "17144000", "commonStockSharesOutstanding": "11769364", "intangibleAssetsExcludingGoodwill": "13154000", "cashAndCashEquivalentsAtCarryingValue": "17144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5455000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12984000", "operatingCashflow": "8865000", "capitalExpenditures": "1506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2628000", "cashflowFromInvestment": "-1506000", "stockBasedCompensation": "3060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111936000, "cost_of_revenue": 71748000, "gross_profit": 40188000, "research_and_development": null, "selling_general_admin": 26043000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14080000, "depreciation_amortisation": 4017000, "ebitda": 18097000, "interest_expense": 6425000, "interest_income": null, "other_non_operating": null, "pretax_income": 7655000, "tax_provision": 2200000, "effective_tax_rate": null, "net_income": 5455000, "net_income_continuing_ops": 5455000, "net_income_to_common": 5455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17144000, "short_term_investments": null, "net_receivables": 68539000, "inventory": 83381000, "other_current_assets": null, "total_current_assets": 180926000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 13154000, "goodwill_and_intangibles": 60304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 138854000, "total_assets": 319780000, "short_term_debt": 7195000, "accounts_payable": 23643000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 74018000, "long_term_debt": 265326000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 294213000, "total_liabilities": 368231000, "total_debt": 272521000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 55731000, "total_equity": -48451000, "shares_outstanding": 11769364, "operating_cash_flow": 8865000, "stock_based_compensation": 3060000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1506000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2628000, "free_cash_flow": 10371000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14080000", "ebitda": "18097000", "netIncome": "5455000", "grossProfit": "40188000", "depreciation": "None", "totalRevenue": "111936000", "costOfRevenue": "71748000", "interestIncome": "None", "incomeBeforeTax": "7655000", "interestExpense": "6425000", "operatingIncome": "14145000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "2200000", "reportedCurrency": "USD", "netInterestIncome": "-6425000", "nonInterestIncome": "None", "operatingExpenses": "26043000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71748000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4017000", "sellingGeneralAndAdministrative": "26043000", "netIncomeFromContinuingOperations": "5455000" }, "balance": { "goodwill": "47150000", "inventory": "83381000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "319780000", "longTermDebt": "265326000", "shortTermDebt": "7195000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "13154000", "reportedCurrency": "USD", "retainedEarnings": "55731000", "totalLiabilities": "368231000", "otherCurrentAssets": "11862000", "totalCurrentAssets": "180926000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "68539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "138854000", "currentAccountsPayable": "23643000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "272521000", "totalShareholderEquity": "-48451000", "capitalLeaseObligations": "7195000", "otherCurrentLiabilities": "40631000", "totalCurrentLiabilities": "74018000", "otherNonCurrentLiabilities": "22145000", "totalNonCurrentLiabilities": "294213000", "cashAndShortTermInvestments": "17144000", "commonStockSharesOutstanding": "11769364", "intangibleAssetsExcludingGoodwill": "13154000", "cashAndCashEquivalentsAtCarryingValue": "17144000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5455000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12984000", "operatingCashflow": "8865000", "capitalExpenditures": "1506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2628000", "cashflowFromInvestment": "-1506000", "stockBasedCompensation": "3060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4017000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 102872000, "cost_of_revenue": 68812000, "gross_profit": 34060000, "ebit": 10569000, "ebitda": 14630000, "pretax_income": 3891000, "tax_provision": 1159000, "net_income": 2732000, "net_income_to_common": 2732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12413000, "total_current_assets": 165378000, "total_assets": 293683000, "short_term_debt": 7318000, "long_term_debt": 264997000, "total_debt": 272315000, "total_liabilities": 345619000, "total_equity": -51936000, "shares_outstanding": 11782476, "goodwill_and_intangibles": 61272000 }, "cash_flow": { "operating_cash_flow": 11775000, "capital_expenditure": 329000, "free_cash_flow": 12104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148643, "ticker_id": 7727, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10569000", "ebitda": "14630000", "netIncome": "2732000", "grossProfit": "34060000", "depreciation": "None", "totalRevenue": "102872000", "costOfRevenue": "68812000", "interestIncome": "None", "incomeBeforeTax": "3891000", "interestExpense": "6678000", "operatingIncome": "10539000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1159000", "reportedCurrency": "USD", "netInterestIncome": "-6678000", "nonInterestIncome": "None", "operatingExpenses": "23521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4061000", "sellingGeneralAndAdministrative": "23521000", "netIncomeFromContinuingOperations": "2732000" }, "balance": { "goodwill": "47150000", "inventory": "70594000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "293683000", "longTermDebt": "264997000", "shortTermDebt": "7318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14122000", "reportedCurrency": "USD", "retainedEarnings": "50276000", "totalLiabilities": "345619000", "otherCurrentAssets": "8647000", "totalCurrentAssets": "165378000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128305000", "currentAccountsPayable": "12802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "272315000", "totalShareholderEquity": "-51936000", "capitalLeaseObligations": "7318000", "otherCurrentLiabilities": "28187000", "totalCurrentLiabilities": "49445000", "otherNonCurrentLiabilities": "24038000", "totalNonCurrentLiabilities": "296174000", "cashAndShortTermInvestments": "12413000", "commonStockSharesOutstanding": "11782476", "intangibleAssetsExcludingGoodwill": "14122000", "cashAndCashEquivalentsAtCarryingValue": "12413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2732000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4168000", "operatingCashflow": "11775000", "capitalExpenditures": "329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9507000", "cashflowFromInvestment": "-329000", "stockBasedCompensation": "3076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 102872000, "cost_of_revenue": 68812000, "gross_profit": 34060000, "research_and_development": null, "selling_general_admin": 23521000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10569000, "depreciation_amortisation": 4061000, "ebitda": 14630000, "interest_expense": 6678000, "interest_income": null, "other_non_operating": null, "pretax_income": 3891000, "tax_provision": 1159000, "effective_tax_rate": null, "net_income": 2732000, "net_income_continuing_ops": 2732000, "net_income_to_common": 2732000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12413000, "short_term_investments": null, "net_receivables": 73724000, "inventory": 70594000, "other_current_assets": null, "total_current_assets": 165378000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 14122000, "goodwill_and_intangibles": 61272000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 128305000, "total_assets": 293683000, "short_term_debt": 7318000, "accounts_payable": 12802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 49445000, "long_term_debt": 264997000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 296174000, "total_liabilities": 345619000, "total_debt": 272315000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 50276000, "total_equity": -51936000, "shares_outstanding": 11782476, "operating_cash_flow": 11775000, "stock_based_compensation": 3076000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 329000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -329000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9507000, "free_cash_flow": 12104000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10569000", "ebitda": "14630000", "netIncome": "2732000", "grossProfit": "34060000", "depreciation": "None", "totalRevenue": "102872000", "costOfRevenue": "68812000", "interestIncome": "None", "incomeBeforeTax": "3891000", "interestExpense": "6678000", "operatingIncome": "10539000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1159000", "reportedCurrency": "USD", "netInterestIncome": "-6678000", "nonInterestIncome": "None", "operatingExpenses": "23521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "68812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4061000", "sellingGeneralAndAdministrative": "23521000", "netIncomeFromContinuingOperations": "2732000" }, "balance": { "goodwill": "47150000", "inventory": "70594000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "293683000", "longTermDebt": "264997000", "shortTermDebt": "7318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "14122000", "reportedCurrency": "USD", "retainedEarnings": "50276000", "totalLiabilities": "345619000", "otherCurrentAssets": "8647000", "totalCurrentAssets": "165378000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "73724000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "128305000", "currentAccountsPayable": "12802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "272315000", "totalShareholderEquity": "-51936000", "capitalLeaseObligations": "7318000", "otherCurrentLiabilities": "28187000", "totalCurrentLiabilities": "49445000", "otherNonCurrentLiabilities": "24038000", "totalNonCurrentLiabilities": "296174000", "cashAndShortTermInvestments": "12413000", "commonStockSharesOutstanding": "11782476", "intangibleAssetsExcludingGoodwill": "14122000", "cashAndCashEquivalentsAtCarryingValue": "12413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2732000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "4168000", "operatingCashflow": "11775000", "capitalExpenditures": "329000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9507000", "cashflowFromInvestment": "-329000", "stockBasedCompensation": "3076000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-250000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 105863000, "cost_of_revenue": 69711000, "gross_profit": 36152000, "ebit": 12908000, "ebitda": 16913000, "pretax_income": 6194000, "tax_provision": 2337000, "net_income": 3857000, "net_income_to_common": 3857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10473000, "total_current_assets": 160846000, "total_assets": 292115000, "short_term_debt": 6652000, "long_term_debt": 272669000, "total_debt": 279321000, "total_liabilities": 348835000, "total_equity": -56720000, "shares_outstanding": 11827816, "goodwill_and_intangibles": 62238000 }, "cash_flow": { "operating_cash_flow": 11944000, "capital_expenditure": 518000, "free_cash_flow": 12462000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148645, "ticker_id": 7727, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12908000", "ebitda": "16913000", "netIncome": "3857000", "grossProfit": "36152000", "depreciation": "None", "totalRevenue": "105863000", "costOfRevenue": "69711000", "interestIncome": "None", "incomeBeforeTax": "6194000", "interestExpense": "6714000", "operatingIncome": "12961000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2337000", "reportedCurrency": "USD", "netInterestIncome": "-6714000", "nonInterestIncome": "None", "operatingExpenses": "23191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4005000", "sellingGeneralAndAdministrative": "21783000", "netIncomeFromContinuingOperations": "3857000" }, "balance": { "goodwill": "47150000", "inventory": "74080000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "292115000", "longTermDebt": "272669000", "shortTermDebt": "6652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "15088000", "reportedCurrency": "USD", "retainedEarnings": "47544000", "totalLiabilities": "348835000", "otherCurrentAssets": "8747000", "totalCurrentAssets": "160846000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131269000", "currentAccountsPayable": "16876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "279321000", "totalShareholderEquity": "-56720000", "capitalLeaseObligations": "6652000", "otherCurrentLiabilities": "19944000", "totalCurrentLiabilities": "45630000", "otherNonCurrentLiabilities": "22616000", "totalNonCurrentLiabilities": "303205000", "cashAndShortTermInvestments": "10473000", "commonStockSharesOutstanding": "11827816", "intangibleAssetsExcludingGoodwill": "15088000", "cashAndCashEquivalentsAtCarryingValue": "10473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3857000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1545000", "operatingCashflow": "11944000", "capitalExpenditures": "518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13200000", "cashflowFromInvestment": "573000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-327000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 105863000, "cost_of_revenue": 69711000, "gross_profit": 36152000, "research_and_development": null, "selling_general_admin": 21783000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12908000, "depreciation_amortisation": 4005000, "ebitda": 16913000, "interest_expense": 6714000, "interest_income": null, "other_non_operating": null, "pretax_income": 6194000, "tax_provision": 2337000, "effective_tax_rate": null, "net_income": 3857000, "net_income_continuing_ops": 3857000, "net_income_to_common": 3857000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 10473000, "short_term_investments": null, "net_receivables": 67546000, "inventory": 74080000, "other_current_assets": null, "total_current_assets": 160846000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 15088000, "goodwill_and_intangibles": 62238000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 131269000, "total_assets": 292115000, "short_term_debt": 6652000, "accounts_payable": 16876000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45630000, "long_term_debt": 272669000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 303205000, "total_liabilities": 348835000, "total_debt": 279321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 47544000, "total_equity": -56720000, "shares_outstanding": 11827816, "operating_cash_flow": 11944000, "stock_based_compensation": 2600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 518000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 573000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13200000, "free_cash_flow": 12462000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12908000", "ebitda": "16913000", "netIncome": "3857000", "grossProfit": "36152000", "depreciation": "None", "totalRevenue": "105863000", "costOfRevenue": "69711000", "interestIncome": "None", "incomeBeforeTax": "6194000", "interestExpense": "6714000", "operatingIncome": "12961000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2337000", "reportedCurrency": "USD", "netInterestIncome": "-6714000", "nonInterestIncome": "None", "operatingExpenses": "23191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4005000", "sellingGeneralAndAdministrative": "21783000", "netIncomeFromContinuingOperations": "3857000" }, "balance": { "goodwill": "47150000", "inventory": "74080000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "292115000", "longTermDebt": "272669000", "shortTermDebt": "6652000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "15088000", "reportedCurrency": "USD", "retainedEarnings": "47544000", "totalLiabilities": "348835000", "otherCurrentAssets": "8747000", "totalCurrentAssets": "160846000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "67546000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "131269000", "currentAccountsPayable": "16876000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "279321000", "totalShareholderEquity": "-56720000", "capitalLeaseObligations": "6652000", "otherCurrentLiabilities": "19944000", "totalCurrentLiabilities": "45630000", "otherNonCurrentLiabilities": "22616000", "totalNonCurrentLiabilities": "303205000", "cashAndShortTermInvestments": "10473000", "commonStockSharesOutstanding": "11827816", "intangibleAssetsExcludingGoodwill": "15088000", "cashAndCashEquivalentsAtCarryingValue": "10473000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3857000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "1545000", "operatingCashflow": "11944000", "capitalExpenditures": "518000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13200000", "cashflowFromInvestment": "573000", "stockBasedCompensation": "2600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-327000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "income_statement": { "revenue": 114960000, "cost_of_revenue": 74135000, "gross_profit": 40825000, "ebit": 17492000, "ebitda": 21553000, "pretax_income": 10674000, "tax_provision": 4151000, "net_income": 6523000, "net_income_to_common": 6523000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11168000, "total_current_assets": 170053000, "total_assets": 300069000, "short_term_debt": 5909000, "long_term_debt": 284416000, "total_debt": 290325000, "total_liabilities": 363039000, "total_equity": -62970000, "shares_outstanding": 11876568, "goodwill_and_intangibles": 63204000 }, "cash_flow": { "operating_cash_flow": 2321000, "capital_expenditure": 2449000, "free_cash_flow": 4770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 148646, "ticker_id": 7727, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:51:40.843284+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17492000", "ebitda": "21553000", "netIncome": "6523000", "grossProfit": "40825000", "depreciation": "None", "totalRevenue": "114960000", "costOfRevenue": "74135000", "interestIncome": "None", "incomeBeforeTax": "10674000", "interestExpense": "6740000", "operatingIncome": "17492000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4151000", "reportedCurrency": "USD", "netInterestIncome": "-6740000", "nonInterestIncome": "None", "operatingExpenses": "23333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-78000", "costofGoodsAndServicesSold": "74135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4061000", "sellingGeneralAndAdministrative": "21885000", "netIncomeFromContinuingOperations": "6523000" }, "balance": { "goodwill": "47150000", "inventory": "75241000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "300069000", "longTermDebt": "284416000", "shortTermDebt": "5909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "16054000", "reportedCurrency": "USD", "retainedEarnings": "43687000", "totalLiabilities": "363039000", "otherCurrentAssets": "8353000", "totalCurrentAssets": "170053000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130016000", "currentAccountsPayable": "22570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58941000", "shortLongTermDebtTotal": "290325000", "totalShareholderEquity": "-62970000", "capitalLeaseObligations": "5909000", "otherCurrentLiabilities": "24591000", "totalCurrentLiabilities": "53797000", "otherNonCurrentLiabilities": "17592000", "totalNonCurrentLiabilities": "309242000", "cashAndShortTermInvestments": "11168000", "commonStockSharesOutstanding": "11876568", "intangibleAssetsExcludingGoodwill": "16054000", "cashAndCashEquivalentsAtCarryingValue": "11168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6523000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5887000", "operatingCashflow": "2321000", "capitalExpenditures": "2449000", "changeInReceivables": "952000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2944000", "cashflowFromInvestment": "-2371000", "stockBasedCompensation": "1290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2994000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 114960000, "cost_of_revenue": 74135000, "gross_profit": 40825000, "research_and_development": null, "selling_general_admin": 21885000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17492000, "depreciation_amortisation": 4061000, "ebitda": 21553000, "interest_expense": 6740000, "interest_income": null, "other_non_operating": null, "pretax_income": 10674000, "tax_provision": 4151000, "effective_tax_rate": null, "net_income": 6523000, "net_income_continuing_ops": 6523000, "net_income_to_common": 6523000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11168000, "short_term_investments": null, "net_receivables": 75291000, "inventory": 75241000, "other_current_assets": null, "total_current_assets": 170053000, "net_ppe": null, "goodwill": 47150000, "intangible_assets": 16054000, "goodwill_and_intangibles": 63204000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 130016000, "total_assets": 300069000, "short_term_debt": 5909000, "accounts_payable": 22570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 53797000, "long_term_debt": 284416000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 309242000, "total_liabilities": 363039000, "total_debt": 290325000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 43687000, "total_equity": -62970000, "shares_outstanding": 11876568, "operating_cash_flow": 2321000, "stock_based_compensation": 1290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2371000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2944000, "free_cash_flow": 4770000, "net_change_in_cash": -2994000 }, "raw_data": { "income": { "ebit": "17492000", "ebitda": "21553000", "netIncome": "6523000", "grossProfit": "40825000", "depreciation": "None", "totalRevenue": "114960000", "costOfRevenue": "74135000", "interestIncome": "None", "incomeBeforeTax": "10674000", "interestExpense": "6740000", "operatingIncome": "17492000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4151000", "reportedCurrency": "USD", "netInterestIncome": "-6740000", "nonInterestIncome": "None", "operatingExpenses": "23333000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-78000", "costofGoodsAndServicesSold": "74135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4061000", "sellingGeneralAndAdministrative": "21885000", "netIncomeFromContinuingOperations": "6523000" }, "balance": { "goodwill": "47150000", "inventory": "75241000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "300069000", "longTermDebt": "284416000", "shortTermDebt": "5909000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "16054000", "reportedCurrency": "USD", "retainedEarnings": "43687000", "totalLiabilities": "363039000", "otherCurrentAssets": "8353000", "totalCurrentAssets": "170053000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "75291000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "130016000", "currentAccountsPayable": "22570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "58941000", "shortLongTermDebtTotal": "290325000", "totalShareholderEquity": "-62970000", "capitalLeaseObligations": "5909000", "otherCurrentLiabilities": "24591000", "totalCurrentLiabilities": "53797000", "otherNonCurrentLiabilities": "17592000", "totalNonCurrentLiabilities": "309242000", "cashAndShortTermInvestments": "11168000", "commonStockSharesOutstanding": "11876568", "intangibleAssetsExcludingGoodwill": "16054000", "cashAndCashEquivalentsAtCarryingValue": "11168000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6523000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5887000", "operatingCashflow": "2321000", "capitalExpenditures": "2449000", "changeInReceivables": "952000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2944000", "cashflowFromInvestment": "-2371000", "stockBasedCompensation": "1290000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-2994000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/", "rank_field": "tiny_titans_rank" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }