{ "ticker": { "uuid": "88347c28-7d48-48f5-86e0-7513c250e043", "symbol": "HMH", "name": "HMH Holding Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/88347c28-7d48-48f5-86e0-7513c250e043/", "api_url": "https://sharemaestro.com/factors/api/tickers/88347c28-7d48-48f5-86e0-7513c250e043/" }, "ticker_metadata": { "id": 6441, "uuid": "88347c28-7d48-48f5-86e0-7513c250e043", "symbol": "HMH", "name": "HMH Holding Inc. Class A Common Stock", "asset_type": "equity", "market_cap": 958563000, "stock_exchange_id": 2, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "HMH Holding Inc. (Ticker: HMH) is a prominent entity in the media and entertainment industry, dedicated to providing premium content and engaging experiences to a global audience. The company boasts a diverse portfolio of brands, utilizing cutting-edge technologies to elevate viewer engagement and interaction across various platforms. With a strategic focus on partnerships and expanding its footprint in digital distribution, HMH is well-equipped to thrive in a rapidly evolving market landscape and meet the rising demand for high-quality content. Institutional investors should recognize HMH\u2019s strong growth potential and its commitment to innovation as critical factors for long-term value creation.", "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": "88347c28-7d48-48f5-86e0-7513c250e043", "symbol": "HMH", "name": "HMH Holding Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/88347c28-7d48-48f5-86e0-7513c250e043/", "api_url": "https://sharemaestro.com/factors/api/tickers/88347c28-7d48-48f5-86e0-7513c250e043/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.63, "value": 0.73, "quality": 0.25, "momentum": 0.51, "coverage": 0.848, "confidence": 0.848, "delta": null }, "headline_factors": { "price": 21.22, "market_cap": 933731437.28, "pe_ratio": 21.8213, "earnings_yield": 0.0458, "ebitda_to_ev": 0.1328, "shareholder_yield": 0, "roe": 0.0605, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": null }, "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": "2026-06-07T06:48:05.115269+00:00", "batch_id": "" }, "size": { "price_close": 21.22, "market_cap": 933731437.28, "market_cap_usd": 933731437.28, "enterprise_value": 1186815437.28, "shares_outstanding": 44002424, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 21.8213, "pb_ratio": 1.3195, "ptbv_ratio": 3.3176, "ps_ratio": 1.175, "pcf_ratio": 11.3856, "pfcf_ratio": 9.8767, "ev_ebitda": 7.5298, "ev_ebit": 10.3369, "ev_sales": 1.4935, "ev_fcf": 12.5537, "earnings_yield": 0.0458, "fcf_yield": 0.0797, "price_to_sales": 1.175, "price_to_book": 1.3195, "price_to_cashflow": 11.3856, "ebitda_to_ev": 0.1328, "sales_yield": 0.6696 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3069, "operating_margin": 0.1445, "net_margin": 0.0538, "ebitda_margin": 0.1983, "fcf_margin": 0.119, "roe": 0.0605, "roa": 0.0307, "roic": 0.0741, "roc_greenblatt": null, "asset_turnover": 0.5705, "cash_conversion": 2.2094, "accruals_ratio": -0.0282, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": 2.1151, "earnings_stability_5y": 0.5503, "revenue_stability_5y": 0.0944, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1751, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9651, "net_debt_to_ebitda": 1.6057, "debt_to_assets": 0.2544, "interest_coverage": 2.7918, "current_ratio": 2.7205, "quick_ratio": 1.6916, "net_debt": 253084000, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.1253, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": -0.0256, "revenue_growth_3y_cagr": 0.0666, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.1125, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.8341, "book_value_growth_1y": 0.1086, "revenue_growth": -0.0256, "earnings_growth": -0.1125 }, "momentum": { "price_return_1m": -0.013, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": null, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.1253, "distance_from_52w_low": 0.1464, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 794645000, "gross_profit_ttm": 243871000, "ebit_ttm": 114814000, "ebitda_ttm": 157616000, "net_income_ttm": 42790000, "eps_diluted_ttm": 0.9724, "operating_cash_flow_ttm": 82010000, "capital_expenditure_ttm": 12529000, "fcf_ttm": 94539000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41126000, "cash_and_equivalents": 101297000, "total_current_assets": 668963000, "total_current_liabilities": 245899000, "net_ppe": null, "total_assets": 1392922000, "total_debt": 354381000, "total_equity": 707661000, "net_working_capital": 333635000, "book_value_per_share": 16.0823, "retained_earnings": 87391000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 281451000, "tangible_book_per_share": 6.3963 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 57, "rank_pb": 33, "rank_ptbv": 58, "rank_ps": 32, "rank_pcf": 50, "rank_ev_ebitda": 23, "rank_ev_ebit": 42, "rank_earnings_yield": 57, "rank_fcf_yield": 50, "rank_dividend_yield": 69, "rank_shareholder_yield": 69, "rank_total_yield": 69, "rank_roe": 57, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 70, "rank_fcf_margin": 66, "rank_piotroski": 28, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50 }, "composites": { "value_composite": 27, "quality_composite": 75, "momentum_composite": 49, "growth_composite": 92, "yield_composite": 79, "svqf_composite": 79, "vc1_composite": 22, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 37, "quality_value_composite": 0.4272, "os_score": 0.63, "value_percentile": 0.73, "quality_percentile": 0.25, "momentum_percentile": 0.51, "factor_coverage": 0.848, "signal_confidence": 0.848, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 34, "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": 1369, "ticker_id": 6441, "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": "2026-06-07T06:48:05.115269+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.22, "market_cap": 933731437.28, "market_cap_usd": 933731437.28, "enterprise_value": 1186815437.28, "shares_outstanding": 44002424, "fx_rate_to_usd": null, "pe_ratio": 21.8212535, "pb_ratio": 1.31946149, "ptbv_ratio": 3.31756305, "ps_ratio": 1.17502965, "pcf_ratio": 11.38558026, "pfcf_ratio": 9.87667986, "ev_ebitda": 7.52979036, "ev_ebit": 10.33685297, "ev_sales": 1.49351652, "ev_fcf": 12.55371262, "earnings_yield": 0.04582688, "fcf_yield": 0.07965771, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30689302, "operating_margin": 0.14448464, "net_margin": 0.05384794, "ebitda_margin": 0.19834769, "fcf_margin": 0.11897011, "roe": 0.06046681, "roa": 0.0307196, "roic": 0.07407061, "roc_greenblatt": null, "asset_turnover": 0.57048779, "cash_conversion": 2.20937135, "accruals_ratio": -0.02815664, "sbc_to_revenue": null, "debt_to_equity": 0.96514433, "net_debt_to_ebitda": 1.60569993, "debt_to_assets": 0.25441554, "interest_coverage": 2.7917619, "current_ratio": 2.72047873, "quick_ratio": 1.69155222, "net_debt": 253084000, "revenue_growth_1y": -0.02562242, "revenue_growth_3y_cagr": 0.06660966, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.11253856, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.83407937, "book_value_growth_1y": 0.10861565, "piotroski_f_score": 6, "altman_z_score": 2.11506788, "earnings_stability_5y": 0.550284, "revenue_stability_5y": 0.094376, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01302326, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.12530915, "distance_from_52w_low": 0.14640735, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.12530915, "revenue_ttm": 794645000, "gross_profit_ttm": 243871000, "ebit_ttm": 114814000, "ebitda_ttm": 157616000, "net_income_ttm": 42790000, "eps_diluted_ttm": 0.97244643, "operating_cash_flow_ttm": 82010000, "capital_expenditure_ttm": 12529000, "fcf_ttm": 94539000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41126000, "cash_and_equivalents": 101297000, "total_current_assets": 668963000, "total_current_liabilities": 245899000, "net_ppe": null, "total_assets": 1392922000, "total_debt": 354381000, "total_equity": 707661000, "net_working_capital": 333635000, "book_value_per_share": 16.08231856, "retained_earnings": 87391000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 281451000, "tangible_book_per_share": 6.39626126, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 57, "rank_pb": 33, "rank_ptbv": 58, "rank_ps": 32, "rank_pcf": 50, "rank_ev_ebitda": 23, "rank_ev_ebit": 42, "rank_earnings_yield": 57, "rank_fcf_yield": 50, "rank_dividend_yield": 69, "rank_shareholder_yield": 69, "rank_total_yield": 69, "rank_roe": 57, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 70, "rank_fcf_margin": 66, "rank_piotroski": 28, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 27, "quality_composite": 75, "momentum_composite": 49, "growth_composite": 92, "yield_composite": 79, "svqf_composite": 79, "vc1_composite": 22, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 34, "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": 21.22, "os": 0.63, "value": 0.73, "quality": 0.25, "momentum": 0.51, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 21.8213, "earnings_yield": 0.0458, "shareholder_yield": 0, "roe": 0.0605, "momentum_12_1": null, "complete_fields": { "id": 1369, "ticker_id": 6441, "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": "2026-06-07T06:48:05.115269+00:00", "batch_id": "", "os_score_delta": null, "price_close": 21.22, "market_cap": 933731437.28, "market_cap_usd": 933731437.28, "enterprise_value": 1186815437.28, "shares_outstanding": 44002424, "fx_rate_to_usd": null, "pe_ratio": 21.8212535, "pb_ratio": 1.31946149, "ptbv_ratio": 3.31756305, "ps_ratio": 1.17502965, "pcf_ratio": 11.38558026, "pfcf_ratio": 9.87667986, "ev_ebitda": 7.52979036, "ev_ebit": 10.33685297, "ev_sales": 1.49351652, "ev_fcf": 12.55371262, "earnings_yield": 0.04582688, "fcf_yield": 0.07965771, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30689302, "operating_margin": 0.14448464, "net_margin": 0.05384794, "ebitda_margin": 0.19834769, "fcf_margin": 0.11897011, "roe": 0.06046681, "roa": 0.0307196, "roic": 0.07407061, "roc_greenblatt": null, "asset_turnover": 0.57048779, "cash_conversion": 2.20937135, "accruals_ratio": -0.02815664, "sbc_to_revenue": null, "debt_to_equity": 0.96514433, "net_debt_to_ebitda": 1.60569993, "debt_to_assets": 0.25441554, "interest_coverage": 2.7917619, "current_ratio": 2.72047873, "quick_ratio": 1.69155222, "net_debt": 253084000, "revenue_growth_1y": -0.02562242, "revenue_growth_3y_cagr": 0.06660966, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.11253856, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.83407937, "book_value_growth_1y": 0.10861565, "piotroski_f_score": 6, "altman_z_score": 2.11506788, "earnings_stability_5y": 0.550284, "revenue_stability_5y": 0.094376, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.01302326, "price_return_3m": null, "price_return_6m": null, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.12530915, "distance_from_52w_low": 0.14640735, "relative_strength": null, "local_beta": null, "volatility_252d": null, "volatility_60d": null, "max_drawdown_12m": -0.12530915, "revenue_ttm": 794645000, "gross_profit_ttm": 243871000, "ebit_ttm": 114814000, "ebitda_ttm": 157616000, "net_income_ttm": 42790000, "eps_diluted_ttm": 0.97244643, "operating_cash_flow_ttm": 82010000, "capital_expenditure_ttm": 12529000, "fcf_ttm": 94539000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 41126000, "cash_and_equivalents": 101297000, "total_current_assets": 668963000, "total_current_liabilities": 245899000, "net_ppe": null, "total_assets": 1392922000, "total_debt": 354381000, "total_equity": 707661000, "net_working_capital": 333635000, "book_value_per_share": 16.08231856, "retained_earnings": 87391000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 281451000, "tangible_book_per_share": 6.39626126, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 57, "rank_pb": 33, "rank_ptbv": 58, "rank_ps": 32, "rank_pcf": 50, "rank_ev_ebitda": 23, "rank_ev_ebit": 42, "rank_earnings_yield": 57, "rank_fcf_yield": 50, "rank_dividend_yield": 69, "rank_shareholder_yield": 69, "rank_total_yield": 69, "rank_roe": 57, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 70, "rank_fcf_margin": 66, "rank_piotroski": 28, "rank_accruals": 60, "rank_sue": 50, "rank_eps_growth_1y": 74, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 81, "rank_momentum_12m": 50, "rank_momentum_12m_ex1m": 50, "rank_relative_strength": 50, "value_composite": 27, "quality_composite": 75, "momentum_composite": 49, "growth_composite": 92, "yield_composite": 79, "svqf_composite": 79, "vc1_composite": 22, "vc2_composite": 27, "vc3_composite": 27, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.848, "signal_confidence": 0.848, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 63, "small_cap_core_rank": 34, "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": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "income_statement": { "revenue": 821754000, "cost_of_revenue": 576024000, "gross_profit": 245730000, "ebit": 112520000, "ebitda": 154980000, "pretax_income": 72590000, "tax_provision": 26467000, "net_income": 45454000, "net_income_to_common": 45454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96585000, "total_current_assets": 629210000, "total_assets": 1357704000, "short_term_debt": 11185000, "long_term_debt": 195636000, "total_debt": 206821000, "total_liabilities": 657252000, "total_equity": 698613000, "shares_outstanding": 44000000, "goodwill_and_intangibles": 429084000 }, "cash_flow": { "operating_cash_flow": 88310000, "capital_expenditure": 9617000, "free_cash_flow": 97927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88959, "ticker_id": 6441, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112520000", "ebitda": "154980000", "netIncome": "45454000", "grossProfit": "245730000", "depreciation": "None", "totalRevenue": "821754000", "costOfRevenue": "576024000", "interestIncome": "None", "incomeBeforeTax": "72590000", "interestExpense": "43352000", "operatingIncome": "112520000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26467000", "reportedCurrency": "USD", "netInterestIncome": "-33134000", "nonInterestIncome": "None", "operatingExpenses": "133210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2813000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "576024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42460000", "sellingGeneralAndAdministrative": "151583000", "netIncomeFromContinuingOperations": "35155000" }, "balance": { "goodwill": "307014000", "inventory": "253759000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1357704000", "longTermDebt": "195636000", "shortTermDebt": "11185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "122070000", "reportedCurrency": "USD", "retainedEarnings": "83943000", "totalLiabilities": "657252000", "otherCurrentAssets": "32882000", "totalCurrentAssets": "629210000", "currentLongTermDebt": "715000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "728493999", "currentAccountsPayable": "56313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390475000", "totalShareholderEquity": "698613000", "capitalLeaseObligations": "50392000", "otherCurrentLiabilities": "120892000", "totalCurrentLiabilities": "223639000", "otherNonCurrentLiabilities": "57747000", "totalNonCurrentLiabilities": "433612999", "cashAndShortTermInvestments": "96585000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "122070000", "cashAndCashEquivalentsAtCarryingValue": "96585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "29464000", "operatingCashflow": "88310000", "capitalExpenditures": "9617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24260000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "None", "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": "42460000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 821754000, "cost_of_revenue": 576024000, "gross_profit": 245730000, "research_and_development": 2813000, "selling_general_admin": 151583000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112520000, "depreciation_amortisation": 42460000, "ebitda": 154980000, "interest_expense": 43352000, "interest_income": null, "other_non_operating": null, "pretax_income": 72590000, "tax_provision": 26467000, "effective_tax_rate": null, "net_income": 45454000, "net_income_continuing_ops": 35155000, "net_income_to_common": 45454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96585000, "short_term_investments": null, "net_receivables": 245984000, "inventory": 253759000, "other_current_assets": null, "total_current_assets": 629210000, "net_ppe": null, "goodwill": 307014000, "intangible_assets": 122070000, "goodwill_and_intangibles": 429084000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 728493999, "total_assets": 1357704000, "short_term_debt": 11185000, "accounts_payable": 56313000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223639000, "long_term_debt": 195636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 433612999, "total_liabilities": 657252000, "total_debt": 206821000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 83943000, "total_equity": 698613000, "shares_outstanding": 44000000, "operating_cash_flow": 88310000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9617000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24260000, "free_cash_flow": 97927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112520000", "ebitda": "154980000", "netIncome": "45454000", "grossProfit": "245730000", "depreciation": "None", "totalRevenue": "821754000", "costOfRevenue": "576024000", "interestIncome": "None", "incomeBeforeTax": "72590000", "interestExpense": "43352000", "operatingIncome": "112520000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "26467000", "reportedCurrency": "USD", "netInterestIncome": "-33134000", "nonInterestIncome": "None", "operatingExpenses": "133210000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2813000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "576024000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42460000", "sellingGeneralAndAdministrative": "151583000", "netIncomeFromContinuingOperations": "35155000" }, "balance": { "goodwill": "307014000", "inventory": "253759000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1357704000", "longTermDebt": "195636000", "shortTermDebt": "11185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "122070000", "reportedCurrency": "USD", "retainedEarnings": "83943000", "totalLiabilities": "657252000", "otherCurrentAssets": "32882000", "totalCurrentAssets": "629210000", "currentLongTermDebt": "715000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "728493999", "currentAccountsPayable": "56313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390475000", "totalShareholderEquity": "698613000", "capitalLeaseObligations": "50392000", "otherCurrentLiabilities": "120892000", "totalCurrentLiabilities": "223639000", "otherNonCurrentLiabilities": "57747000", "totalNonCurrentLiabilities": "433612999", "cashAndShortTermInvestments": "96585000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "122070000", "cashAndCashEquivalentsAtCarryingValue": "96585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45454000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "29464000", "operatingCashflow": "88310000", "capitalExpenditures": "9617000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24260000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "None", "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": "42460000", "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": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "income_statement": { "revenue": 843363000, "cost_of_revenue": 571173000, "gross_profit": 272190000, "ebit": 113744000, "ebitda": 153146000, "pretax_income": 76489000, "tax_provision": 24533000, "net_income": 51218000, "net_income_to_common": 51218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48912000, "total_current_assets": 660023000, "total_assets": 1381217000, "short_term_debt": null, "long_term_debt": 328747000, "total_debt": 328747000, "total_liabilities": 749880000, "total_equity": 630167000, "shares_outstanding": 44000000, "goodwill_and_intangibles": 436093000 }, "cash_flow": { "operating_cash_flow": 34861000, "capital_expenditure": 18532000, "free_cash_flow": 53393000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88964, "ticker_id": 6441, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113744000", "ebitda": "153146000", "netIncome": "51218000", "grossProfit": "272190000", "depreciation": "None", "totalRevenue": "843363000", "costOfRevenue": "571173000", "interestIncome": "None", "incomeBeforeTax": "76489000", "interestExpense": "37255000", "operatingIncome": "118614000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "24533000", "reportedCurrency": "USD", "netInterestIncome": "-37255000", "nonInterestIncome": "None", "operatingExpenses": "153576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7067000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39402000", "sellingGeneralAndAdministrative": "146810000", "netIncomeFromContinuingOperations": "51956000" }, "balance": { "goodwill": "300939000", "inventory": "279957000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1381217000", "longTermDebt": "328747000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "135154000", "reportedCurrency": "USD", "retainedEarnings": "38489000", "totalLiabilities": "749880000", "otherCurrentAssets": "23953000", "totalCurrentAssets": "660023000", "currentLongTermDebt": "14397000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721194000", "currentAccountsPayable": "108358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "630167000", "capitalLeaseObligations": "35166000", "otherCurrentLiabilities": "5762000", "totalCurrentLiabilities": "340435000", "otherNonCurrentLiabilities": "12378000", "totalNonCurrentLiabilities": "409445000", "cashAndShortTermInvestments": "48912000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "135154000", "cashAndCashEquivalentsAtCarryingValue": "48912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51956000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-34686000", "operatingCashflow": "34861000", "capitalExpenditures": "18532000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7308000", "cashflowFromInvestment": "-37943000", "stockBasedCompensation": "None", "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": "39402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 843363000, "cost_of_revenue": 571173000, "gross_profit": 272190000, "research_and_development": 7067000, "selling_general_admin": 146810000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113744000, "depreciation_amortisation": 39402000, "ebitda": 153146000, "interest_expense": 37255000, "interest_income": null, "other_non_operating": null, "pretax_income": 76489000, "tax_provision": 24533000, "effective_tax_rate": null, "net_income": 51218000, "net_income_continuing_ops": 51956000, "net_income_to_common": 51218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48912000, "short_term_investments": null, "net_receivables": 119214000, "inventory": 279957000, "other_current_assets": null, "total_current_assets": 660023000, "net_ppe": null, "goodwill": 300939000, "intangible_assets": 135154000, "goodwill_and_intangibles": 436093000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 721194000, "total_assets": 1381217000, "short_term_debt": null, "accounts_payable": 108358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 340435000, "long_term_debt": 328747000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 409445000, "total_liabilities": 749880000, "total_debt": 328747000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 38489000, "total_equity": 630167000, "shares_outstanding": 44000000, "operating_cash_flow": 34861000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18532000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37943000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7308000, "free_cash_flow": 53393000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113744000", "ebitda": "153146000", "netIncome": "51218000", "grossProfit": "272190000", "depreciation": "None", "totalRevenue": "843363000", "costOfRevenue": "571173000", "interestIncome": "None", "incomeBeforeTax": "76489000", "interestExpense": "37255000", "operatingIncome": "118614000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "24533000", "reportedCurrency": "USD", "netInterestIncome": "-37255000", "nonInterestIncome": "None", "operatingExpenses": "153576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7067000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "571173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39402000", "sellingGeneralAndAdministrative": "146810000", "netIncomeFromContinuingOperations": "51956000" }, "balance": { "goodwill": "300939000", "inventory": "279957000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1381217000", "longTermDebt": "328747000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "135154000", "reportedCurrency": "USD", "retainedEarnings": "38489000", "totalLiabilities": "749880000", "otherCurrentAssets": "23953000", "totalCurrentAssets": "660023000", "currentLongTermDebt": "14397000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "119214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721194000", "currentAccountsPayable": "108358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "630167000", "capitalLeaseObligations": "35166000", "otherCurrentLiabilities": "5762000", "totalCurrentLiabilities": "340435000", "otherNonCurrentLiabilities": "12378000", "totalNonCurrentLiabilities": "409445000", "cashAndShortTermInvestments": "48912000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "135154000", "cashAndCashEquivalentsAtCarryingValue": "48912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51956000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-34686000", "operatingCashflow": "34861000", "capitalExpenditures": "18532000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7308000", "cashflowFromInvestment": "-37943000", "stockBasedCompensation": "None", "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": "39402000", "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": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "income_statement": { "revenue": 785446000, "cost_of_revenue": 575058000, "gross_profit": 210388000, "ebit": 79028000, "ebitda": 117859000, "pretax_income": 32759000, "tax_provision": 15357000, "net_income": 17402000, "net_income_to_common": 17402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62524000, "total_current_assets": 629005000, "total_assets": 1368418000, "short_term_debt": null, "long_term_debt": 316047000, "total_debt": 316047000, "total_liabilities": 775287000, "total_equity": 593131000, "shares_outstanding": 44000000, "goodwill_and_intangibles": 435092000 }, "cash_flow": { "operating_cash_flow": 25574000, "capital_expenditure": 24657000, "free_cash_flow": 50231000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88966, "ticker_id": 6441, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79028000", "ebitda": "117859000", "netIncome": "17402000", "grossProfit": "210388000", "depreciation": "None", "totalRevenue": "785446000", "costOfRevenue": "575058000", "interestIncome": "None", "incomeBeforeTax": "32759000", "interestExpense": "46269000", "operatingIncome": "78001000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15357000", "reportedCurrency": "USD", "netInterestIncome": "-46269000", "nonInterestIncome": "None", "operatingExpenses": "132387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3041000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38831000", "sellingGeneralAndAdministrative": "127417000", "netIncomeFromContinuingOperations": "17402000" }, "balance": { "goodwill": "287848000", "inventory": "242228000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1368418000", "longTermDebt": "316047000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "147244000", "reportedCurrency": "USD", "retainedEarnings": "-12729000", "totalLiabilities": "775287000", "otherCurrentAssets": "27103000", "totalCurrentAssets": "629005000", "currentLongTermDebt": "22112000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "739413000", "currentAccountsPayable": "112203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "593131000", "capitalLeaseObligations": "35036000", "otherCurrentLiabilities": "11308000", "totalCurrentLiabilities": "376293000", "otherNonCurrentLiabilities": "14039000", "totalNonCurrentLiabilities": "398994000", "cashAndShortTermInvestments": "62524000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "147244000", "cashAndCashEquivalentsAtCarryingValue": "62524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58074000", "operatingCashflow": "25574000", "capitalExpenditures": "24657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14656000", "cashflowFromInvestment": "-24056000", "stockBasedCompensation": "None", "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": "38831000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 785446000, "cost_of_revenue": 575058000, "gross_profit": 210388000, "research_and_development": 3041000, "selling_general_admin": 127417000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79028000, "depreciation_amortisation": 38831000, "ebitda": 117859000, "interest_expense": 46269000, "interest_income": null, "other_non_operating": null, "pretax_income": 32759000, "tax_provision": 15357000, "effective_tax_rate": null, "net_income": 17402000, "net_income_continuing_ops": 17402000, "net_income_to_common": 17402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62524000, "short_term_investments": null, "net_receivables": 120092000, "inventory": 242228000, "other_current_assets": null, "total_current_assets": 629005000, "net_ppe": null, "goodwill": 287848000, "intangible_assets": 147244000, "goodwill_and_intangibles": 435092000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 739413000, "total_assets": 1368418000, "short_term_debt": null, "accounts_payable": 112203000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 376293000, "long_term_debt": 316047000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 398994000, "total_liabilities": 775287000, "total_debt": 316047000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -12729000, "total_equity": 593131000, "shares_outstanding": 44000000, "operating_cash_flow": 25574000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24657000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24056000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14656000, "free_cash_flow": 50231000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79028000", "ebitda": "117859000", "netIncome": "17402000", "grossProfit": "210388000", "depreciation": "None", "totalRevenue": "785446000", "costOfRevenue": "575058000", "interestIncome": "None", "incomeBeforeTax": "32759000", "interestExpense": "46269000", "operatingIncome": "78001000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15357000", "reportedCurrency": "USD", "netInterestIncome": "-46269000", "nonInterestIncome": "None", "operatingExpenses": "132387000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3041000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "575058000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38831000", "sellingGeneralAndAdministrative": "127417000", "netIncomeFromContinuingOperations": "17402000" }, "balance": { "goodwill": "287848000", "inventory": "242228000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1368418000", "longTermDebt": "316047000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "147244000", "reportedCurrency": "USD", "retainedEarnings": "-12729000", "totalLiabilities": "775287000", "otherCurrentAssets": "27103000", "totalCurrentAssets": "629005000", "currentLongTermDebt": "22112000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "120092000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "739413000", "currentAccountsPayable": "112203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "593131000", "capitalLeaseObligations": "35036000", "otherCurrentLiabilities": "11308000", "totalCurrentLiabilities": "376293000", "otherNonCurrentLiabilities": "14039000", "totalNonCurrentLiabilities": "398994000", "cashAndShortTermInvestments": "62524000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "147244000", "cashAndCashEquivalentsAtCarryingValue": "62524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17402000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-58074000", "operatingCashflow": "25574000", "capitalExpenditures": "24657000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14656000", "cashflowFromInvestment": "-24056000", "stockBasedCompensation": "None", "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": "38831000", "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": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "income_statement": { "revenue": 677213000, "cost_of_revenue": 455709000, "gross_profit": 221504000, "ebit": 14807000, "ebitda": 56407000, "pretax_income": -17918000, "tax_provision": 8646000, "net_income": -26564000, "net_income_to_common": -26564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47336000, "total_current_assets": 533011000, "total_assets": 1294322000, "short_term_debt": null, "long_term_debt": 265351000, "total_debt": 265351000, "total_liabilities": 727079000, "total_equity": 567243000, "shares_outstanding": 44000000, "goodwill_and_intangibles": 443104000 }, "cash_flow": { "operating_cash_flow": 974000, "capital_expenditure": 14991000, "free_cash_flow": 15965000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88967, "ticker_id": 6441, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14807000", "ebitda": "56407000", "netIncome": "-26564000", "grossProfit": "221504000", "depreciation": "None", "totalRevenue": "677213000", "costOfRevenue": "455709000", "interestIncome": "None", "incomeBeforeTax": "-17918000", "interestExpense": "32725000", "operatingIncome": "20317000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8646000", "reportedCurrency": "USD", "netInterestIncome": "-32725000", "nonInterestIncome": "None", "operatingExpenses": "201187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2877000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41600000", "sellingGeneralAndAdministrative": "141811000", "netIncomeFromContinuingOperations": "-26564000" }, "balance": { "goodwill": "287525000", "inventory": "184154000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1294322000", "longTermDebt": "265351000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "155579000", "reportedCurrency": "USD", "retainedEarnings": "-30131000", "totalLiabilities": "727079000", "otherCurrentAssets": "23981000", "totalCurrentAssets": "533011000", "currentLongTermDebt": "39204000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "761311000", "currentAccountsPayable": "96073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "567243000", "capitalLeaseObligations": "38219000", "otherCurrentLiabilities": "14736000", "totalCurrentLiabilities": "373606000", "otherNonCurrentLiabilities": "57882000", "totalNonCurrentLiabilities": "353473000", "cashAndShortTermInvestments": "47336000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "155579000", "cashAndCashEquivalentsAtCarryingValue": "47336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26566000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-27222000", "operatingCashflow": "974000", "capitalExpenditures": "14991000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28839000", "cashflowFromInvestment": "-15450000", "stockBasedCompensation": "None", "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": "41600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 677213000, "cost_of_revenue": 455709000, "gross_profit": 221504000, "research_and_development": 2877000, "selling_general_admin": 141811000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14807000, "depreciation_amortisation": 41600000, "ebitda": 56407000, "interest_expense": 32725000, "interest_income": null, "other_non_operating": null, "pretax_income": -17918000, "tax_provision": 8646000, "effective_tax_rate": null, "net_income": -26564000, "net_income_continuing_ops": -26564000, "net_income_to_common": -26564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47336000, "short_term_investments": null, "net_receivables": 136176000, "inventory": 184154000, "other_current_assets": null, "total_current_assets": 533011000, "net_ppe": null, "goodwill": 287525000, "intangible_assets": 155579000, "goodwill_and_intangibles": 443104000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 761311000, "total_assets": 1294322000, "short_term_debt": null, "accounts_payable": 96073000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373606000, "long_term_debt": 265351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 353473000, "total_liabilities": 727079000, "total_debt": 265351000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -30131000, "total_equity": 567243000, "shares_outstanding": 44000000, "operating_cash_flow": 974000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14991000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15450000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28839000, "free_cash_flow": 15965000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14807000", "ebitda": "56407000", "netIncome": "-26564000", "grossProfit": "221504000", "depreciation": "None", "totalRevenue": "677213000", "costOfRevenue": "455709000", "interestIncome": "None", "incomeBeforeTax": "-17918000", "interestExpense": "32725000", "operatingIncome": "20317000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "8646000", "reportedCurrency": "USD", "netInterestIncome": "-32725000", "nonInterestIncome": "None", "operatingExpenses": "201187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2877000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "455709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41600000", "sellingGeneralAndAdministrative": "141811000", "netIncomeFromContinuingOperations": "-26564000" }, "balance": { "goodwill": "287525000", "inventory": "184154000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1294322000", "longTermDebt": "265351000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "155579000", "reportedCurrency": "USD", "retainedEarnings": "-30131000", "totalLiabilities": "727079000", "otherCurrentAssets": "23981000", "totalCurrentAssets": "533011000", "currentLongTermDebt": "39204000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "136176000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "761311000", "currentAccountsPayable": "96073000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "567243000", "capitalLeaseObligations": "38219000", "otherCurrentLiabilities": "14736000", "totalCurrentLiabilities": "373606000", "otherNonCurrentLiabilities": "57882000", "totalNonCurrentLiabilities": "353473000", "cashAndShortTermInvestments": "47336000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "155579000", "cashAndCashEquivalentsAtCarryingValue": "47336000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26566000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-27222000", "operatingCashflow": "974000", "capitalExpenditures": "14991000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28839000", "cashflowFromInvestment": "-15450000", "stockBasedCompensation": "None", "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": "41600000", "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": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "income_statement": { "revenue": 171321000, "cost_of_revenue": 116633000, "gross_profit": 54688000, "ebit": 19163000, "ebitda": 29816000, "pretax_income": 9727000, "tax_provision": 5852000, "net_income": 3448000, "net_income_to_common": 3448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101297000, "total_current_assets": 668963000, "total_assets": 1392922000, "short_term_debt": 11868000, "long_term_debt": 342513000, "total_debt": 354381000, "total_liabilities": 682995000, "total_equity": 707661000, "shares_outstanding": 44002424, "goodwill_and_intangibles": 426210000 }, "cash_flow": { "operating_cash_flow": 7287000, "capital_expenditure": 920000, "free_cash_flow": 8207000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88957, "ticker_id": 6441, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19163000", "ebitda": "29816000", "netIncome": "3448000", "grossProfit": "54688000", "depreciation": "None", "totalRevenue": "171321000", "costOfRevenue": "116633000", "interestIncome": "None", "incomeBeforeTax": "9727000", "interestExpense": "6953000", "operatingIncome": "19163000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5852000", "reportedCurrency": "USD", "netInterestIncome": "-6953000", "nonInterestIncome": "None", "operatingExpenses": "35525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "414000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10653000", "sellingGeneralAndAdministrative": "35111000", "netIncomeFromContinuingOperations": "3875000" }, "balance": { "goodwill": "307962000", "inventory": "253012000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1392922000", "longTermDebt": "342513000", "shortTermDebt": "11868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "118248000", "reportedCurrency": "USD", "retainedEarnings": "87391000", "totalLiabilities": "682995000", "otherCurrentAssets": "43178000", "totalCurrentAssets": "668963000", "currentLongTermDebt": "1450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "271476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "723959000", "currentAccountsPayable": "56455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "393774000", "totalShareholderEquity": "707661000", "capitalLeaseObligations": "49811000", "otherCurrentLiabilities": "124421000", "totalCurrentLiabilities": "245899000", "otherNonCurrentLiabilities": "14628000", "totalNonCurrentLiabilities": "437096000", "cashAndShortTermInvestments": "101297000", "commonStockSharesOutstanding": "44002424", "intangibleAssetsExcludingGoodwill": "118248000", "cashAndCashEquivalentsAtCarryingValue": "101297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "655000", "operatingCashflow": "7287000", "capitalExpenditures": "920000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "719000", "cashflowFromInvestment": "-3504000", "stockBasedCompensation": "None", "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": "10653000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 171321000, "cost_of_revenue": 116633000, "gross_profit": 54688000, "research_and_development": 414000, "selling_general_admin": 35111000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19163000, "depreciation_amortisation": 10653000, "ebitda": 29816000, "interest_expense": 6953000, "interest_income": null, "other_non_operating": null, "pretax_income": 9727000, "tax_provision": 5852000, "effective_tax_rate": null, "net_income": 3448000, "net_income_continuing_ops": 3875000, "net_income_to_common": 3448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101297000, "short_term_investments": null, "net_receivables": 271476000, "inventory": 253012000, "other_current_assets": null, "total_current_assets": 668963000, "net_ppe": null, "goodwill": 307962000, "intangible_assets": 118248000, "goodwill_and_intangibles": 426210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 723959000, "total_assets": 1392922000, "short_term_debt": 11868000, "accounts_payable": 56455000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 245899000, "long_term_debt": 342513000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 437096000, "total_liabilities": 682995000, "total_debt": 354381000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 87391000, "total_equity": 707661000, "shares_outstanding": 44002424, "operating_cash_flow": 7287000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 920000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3504000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 719000, "free_cash_flow": 8207000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19163000", "ebitda": "29816000", "netIncome": "3448000", "grossProfit": "54688000", "depreciation": "None", "totalRevenue": "171321000", "costOfRevenue": "116633000", "interestIncome": "None", "incomeBeforeTax": "9727000", "interestExpense": "6953000", "operatingIncome": "19163000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5852000", "reportedCurrency": "USD", "netInterestIncome": "-6953000", "nonInterestIncome": "None", "operatingExpenses": "35525000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "414000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "116633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10653000", "sellingGeneralAndAdministrative": "35111000", "netIncomeFromContinuingOperations": "3875000" }, "balance": { "goodwill": "307962000", "inventory": "253012000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1392922000", "longTermDebt": "342513000", "shortTermDebt": "11868000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "118248000", "reportedCurrency": "USD", "retainedEarnings": "87391000", "totalLiabilities": "682995000", "otherCurrentAssets": "43178000", "totalCurrentAssets": "668963000", "currentLongTermDebt": "1450000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "271476000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "723959000", "currentAccountsPayable": "56455000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "393774000", "totalShareholderEquity": "707661000", "capitalLeaseObligations": "49811000", "otherCurrentLiabilities": "124421000", "totalCurrentLiabilities": "245899000", "otherNonCurrentLiabilities": "14628000", "totalNonCurrentLiabilities": "437096000", "cashAndShortTermInvestments": "101297000", "commonStockSharesOutstanding": "44002424", "intangibleAssetsExcludingGoodwill": "118248000", "cashAndCashEquivalentsAtCarryingValue": "101297000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3448000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "655000", "operatingCashflow": "7287000", "capitalExpenditures": "920000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "719000", "cashflowFromInvestment": "-3504000", "stockBasedCompensation": "None", "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": "10653000", "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": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "income_statement": { "revenue": 202696000, "cost_of_revenue": 125191000, "gross_profit": 77505000, "ebit": 43113000, "ebitda": 53696000, "pretax_income": 26358000, "tax_provision": 11710000, "net_income": 14207000, "net_income_to_common": 14207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96585000, "total_current_assets": 629210000, "total_assets": 1357704000, "short_term_debt": 11185000, "long_term_debt": 195636000, "total_debt": 206821000, "total_liabilities": 657252000, "total_equity": 698613000, "shares_outstanding": 44000000, "goodwill_and_intangibles": 429084000 }, "cash_flow": { "operating_cash_flow": 59362000, "capital_expenditure": 3031000, "free_cash_flow": 62393000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88958, "ticker_id": 6441, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43113000", "ebitda": "53696000", "netIncome": "14207000", "grossProfit": "77505000", "depreciation": "None", "totalRevenue": "202696000", "costOfRevenue": "125191000", "interestIncome": "None", "incomeBeforeTax": "26358000", "interestExpense": "16733000", "operatingIncome": "43113000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11710000", "reportedCurrency": "USD", "netInterestIncome": "-6515000", "nonInterestIncome": "None", "operatingExpenses": "34392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1034999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10583000", "sellingGeneralAndAdministrative": "54543000", "netIncomeFromContinuingOperations": "3680000" }, "balance": { "goodwill": "307014000", "inventory": "253759000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1357704000", "longTermDebt": "195636000", "shortTermDebt": "11185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "122070000", "reportedCurrency": "USD", "retainedEarnings": "83943000", "totalLiabilities": "657252000", "otherCurrentAssets": "32882000", "totalCurrentAssets": "629210000", "currentLongTermDebt": "715000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "728493999", "currentAccountsPayable": "56313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390475000", "totalShareholderEquity": "698613000", "capitalLeaseObligations": "50392000", "otherCurrentLiabilities": "120892000", "totalCurrentLiabilities": "223639000", "otherNonCurrentLiabilities": "57747000", "totalNonCurrentLiabilities": "433612999", "cashAndShortTermInvestments": "96585000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "122070000", "cashAndCashEquivalentsAtCarryingValue": "96585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14207000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2201000", "operatingCashflow": "59362000", "capitalExpenditures": "3031000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9962000", "cashflowFromInvestment": "-10115000", "stockBasedCompensation": "None", "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": "10583000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 202696000, "cost_of_revenue": 125191000, "gross_profit": 77505000, "research_and_development": 1034999, "selling_general_admin": 54543000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43113000, "depreciation_amortisation": 10583000, "ebitda": 53696000, "interest_expense": 16733000, "interest_income": null, "other_non_operating": null, "pretax_income": 26358000, "tax_provision": 11710000, "effective_tax_rate": null, "net_income": 14207000, "net_income_continuing_ops": 3680000, "net_income_to_common": 14207000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96585000, "short_term_investments": null, "net_receivables": 245984000, "inventory": 253759000, "other_current_assets": null, "total_current_assets": 629210000, "net_ppe": null, "goodwill": 307014000, "intangible_assets": 122070000, "goodwill_and_intangibles": 429084000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 728493999, "total_assets": 1357704000, "short_term_debt": 11185000, "accounts_payable": 56313000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 223639000, "long_term_debt": 195636000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 433612999, "total_liabilities": 657252000, "total_debt": 206821000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 83943000, "total_equity": 698613000, "shares_outstanding": 44000000, "operating_cash_flow": 59362000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3031000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10115000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9962000, "free_cash_flow": 62393000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43113000", "ebitda": "53696000", "netIncome": "14207000", "grossProfit": "77505000", "depreciation": "None", "totalRevenue": "202696000", "costOfRevenue": "125191000", "interestIncome": "None", "incomeBeforeTax": "26358000", "interestExpense": "16733000", "operatingIncome": "43113000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11710000", "reportedCurrency": "USD", "netInterestIncome": "-6515000", "nonInterestIncome": "None", "operatingExpenses": "34392000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1034999", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "125191000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10583000", "sellingGeneralAndAdministrative": "54543000", "netIncomeFromContinuingOperations": "3680000" }, "balance": { "goodwill": "307014000", "inventory": "253759000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1357704000", "longTermDebt": "195636000", "shortTermDebt": "11185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "122070000", "reportedCurrency": "USD", "retainedEarnings": "83943000", "totalLiabilities": "657252000", "otherCurrentAssets": "32882000", "totalCurrentAssets": "629210000", "currentLongTermDebt": "715000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "245984000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "728493999", "currentAccountsPayable": "56313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "390475000", "totalShareholderEquity": "698613000", "capitalLeaseObligations": "50392000", "otherCurrentLiabilities": "120892000", "totalCurrentLiabilities": "223639000", "otherNonCurrentLiabilities": "57747000", "totalNonCurrentLiabilities": "433612999", "cashAndShortTermInvestments": "96585000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "122070000", "cashAndCashEquivalentsAtCarryingValue": "96585000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14207000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-2201000", "operatingCashflow": "59362000", "capitalExpenditures": "3031000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9962000", "cashflowFromInvestment": "-10115000", "stockBasedCompensation": "None", "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": "10583000", "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": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "income_statement": { "revenue": 217171000, "cost_of_revenue": 157405000, "gross_profit": 59766000, "ebit": 28506000, "ebitda": 39390000, "pretax_income": 20172000, "tax_provision": 4343000, "net_income": 16186000, "net_income_to_common": 16186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56608000, "total_current_assets": 623058000, "total_assets": 1350147000, "short_term_debt": 9983000, "long_term_debt": 339075000, "total_debt": 349058000, "total_liabilities": 663805000, "total_equity": 684944000, "shares_outstanding": 44000000, "goodwill_and_intangibles": 427401000 }, "cash_flow": { "operating_cash_flow": 36500000, "capital_expenditure": 5072000, "free_cash_flow": 41572000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88960, "ticker_id": 6441, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28506000", "ebitda": "39390000", "netIncome": "16186000", "grossProfit": "59766000", "depreciation": "None", "totalRevenue": "217171000", "costOfRevenue": "157405000", "interestIncome": "None", "incomeBeforeTax": "20172000", "interestExpense": "8334000", "operatingIncome": "28203000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4343000", "reportedCurrency": "USD", "netInterestIncome": "-8334000", "nonInterestIncome": "None", "operatingExpenses": "31563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10884000", "sellingGeneralAndAdministrative": "31361000", "netIncomeFromContinuingOperations": "15829000" }, "balance": { "goodwill": "303537000", "inventory": "255685000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1350147000", "longTermDebt": "339075000", "shortTermDebt": "9983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "123864000", "reportedCurrency": "USD", "retainedEarnings": "69736000", "totalLiabilities": "663805000", "otherCurrentAssets": "36345000", "totalCurrentAssets": "623058000", "currentLongTermDebt": "702000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "727089000", "currentAccountsPayable": "51510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "386478000", "totalShareholderEquity": "684944000", "capitalLeaseObligations": "46701000", "otherCurrentLiabilities": "108893000", "totalCurrentLiabilities": "233088000", "otherNonCurrentLiabilities": "13526000", "totalNonCurrentLiabilities": "430717000", "cashAndShortTermInvestments": "56608000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "123864000", "cashAndCashEquivalentsAtCarryingValue": "56608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15829000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "37797000", "operatingCashflow": "36500000", "capitalExpenditures": "5072000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12298000", "cashflowFromInvestment": "-5072000", "stockBasedCompensation": "None", "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": "10884000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 217171000, "cost_of_revenue": 157405000, "gross_profit": 59766000, "research_and_development": 98000, "selling_general_admin": 31361000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28506000, "depreciation_amortisation": 10884000, "ebitda": 39390000, "interest_expense": 8334000, "interest_income": null, "other_non_operating": null, "pretax_income": 20172000, "tax_provision": 4343000, "effective_tax_rate": null, "net_income": 16186000, "net_income_continuing_ops": 15829000, "net_income_to_common": 16186000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56608000, "short_term_investments": null, "net_receivables": 274420000, "inventory": 255685000, "other_current_assets": null, "total_current_assets": 623058000, "net_ppe": null, "goodwill": 303537000, "intangible_assets": 123864000, "goodwill_and_intangibles": 427401000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 727089000, "total_assets": 1350147000, "short_term_debt": 9983000, "accounts_payable": 51510000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 233088000, "long_term_debt": 339075000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 430717000, "total_liabilities": 663805000, "total_debt": 349058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 69736000, "total_equity": 684944000, "shares_outstanding": 44000000, "operating_cash_flow": 36500000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5072000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5072000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12298000, "free_cash_flow": 41572000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28506000", "ebitda": "39390000", "netIncome": "16186000", "grossProfit": "59766000", "depreciation": "None", "totalRevenue": "217171000", "costOfRevenue": "157405000", "interestIncome": "None", "incomeBeforeTax": "20172000", "interestExpense": "8334000", "operatingIncome": "28203000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4343000", "reportedCurrency": "USD", "netInterestIncome": "-8334000", "nonInterestIncome": "None", "operatingExpenses": "31563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "157405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10884000", "sellingGeneralAndAdministrative": "31361000", "netIncomeFromContinuingOperations": "15829000" }, "balance": { "goodwill": "303537000", "inventory": "255685000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1350147000", "longTermDebt": "339075000", "shortTermDebt": "9983000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "123864000", "reportedCurrency": "USD", "retainedEarnings": "69736000", "totalLiabilities": "663805000", "otherCurrentAssets": "36345000", "totalCurrentAssets": "623058000", "currentLongTermDebt": "702000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274420000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "727089000", "currentAccountsPayable": "51510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "386478000", "totalShareholderEquity": "684944000", "capitalLeaseObligations": "46701000", "otherCurrentLiabilities": "108893000", "totalCurrentLiabilities": "233088000", "otherNonCurrentLiabilities": "13526000", "totalNonCurrentLiabilities": "430717000", "cashAndShortTermInvestments": "56608000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "123864000", "cashAndCashEquivalentsAtCarryingValue": "56608000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15829000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "37797000", "operatingCashflow": "36500000", "capitalExpenditures": "5072000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12298000", "cashflowFromInvestment": "-5072000", "stockBasedCompensation": "None", "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": "10884000", "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": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "income_statement": { "revenue": 203457000, "cost_of_revenue": 151545000, "gross_profit": 51912000, "ebit": 24032000, "ebitda": 34714000, "pretax_income": 14926000, "tax_provision": 5158000, "net_income": 8949000, "net_income_to_common": 8949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38413000, "total_current_assets": 663737000, "total_assets": 1395973000, "short_term_debt": 22489000, "long_term_debt": 335142000, "total_debt": 357631000, "total_liabilities": 726626000, "total_equity": 667592000, "shares_outstanding": 44000000, "goodwill_and_intangibles": 429838000 }, "cash_flow": { "operating_cash_flow": -21139000, "capital_expenditure": 3506000, "free_cash_flow": -17633000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88961, "ticker_id": 6441, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24032000", "ebitda": "34714000", "netIncome": "8949000", "grossProfit": "51912000", "depreciation": "None", "totalRevenue": "203457000", "costOfRevenue": "151545000", "interestIncome": "None", "incomeBeforeTax": "14926000", "interestExpense": "9106000", "operatingIncome": "20750000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5158000", "reportedCurrency": "USD", "netInterestIncome": "-9106000", "nonInterestIncome": "None", "operatingExpenses": "31162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "649000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10682000", "sellingGeneralAndAdministrative": "29441000", "netIncomeFromContinuingOperations": "9768000" }, "balance": { "goodwill": "303417000", "inventory": "286089000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1395973000", "longTermDebt": "335142000", "shortTermDebt": "22489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "126421000", "reportedCurrency": "USD", "retainedEarnings": "53550000", "totalLiabilities": "726626000", "otherCurrentAssets": "32598000", "totalCurrentAssets": "663737000", "currentLongTermDebt": "13000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "732236000", "currentAccountsPayable": "76143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "396439000", "totalShareholderEquity": "667592000", "capitalLeaseObligations": "48297000", "otherCurrentLiabilities": "121232000", "totalCurrentLiabilities": "298469000", "otherNonCurrentLiabilities": "14107000", "totalNonCurrentLiabilities": "428157000", "cashAndShortTermInvestments": "38413000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "126421000", "cashAndCashEquivalentsAtCarryingValue": "38413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9768000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4818000", "operatingCashflow": "-21139000", "capitalExpenditures": "3506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13000000", "cashflowFromInvestment": "-3506000", "stockBasedCompensation": "None", "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": "10682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 203457000, "cost_of_revenue": 151545000, "gross_profit": 51912000, "research_and_development": 649000, "selling_general_admin": 29441000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24032000, "depreciation_amortisation": 10682000, "ebitda": 34714000, "interest_expense": 9106000, "interest_income": null, "other_non_operating": null, "pretax_income": 14926000, "tax_provision": 5158000, "effective_tax_rate": null, "net_income": 8949000, "net_income_continuing_ops": 9768000, "net_income_to_common": 8949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38413000, "short_term_investments": null, "net_receivables": 306637000, "inventory": 286089000, "other_current_assets": null, "total_current_assets": 663737000, "net_ppe": null, "goodwill": 303417000, "intangible_assets": 126421000, "goodwill_and_intangibles": 429838000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 732236000, "total_assets": 1395973000, "short_term_debt": 22489000, "accounts_payable": 76143000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 298469000, "long_term_debt": 335142000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 428157000, "total_liabilities": 726626000, "total_debt": 357631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 53550000, "total_equity": 667592000, "shares_outstanding": 44000000, "operating_cash_flow": -21139000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3506000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13000000, "free_cash_flow": -17633000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24032000", "ebitda": "34714000", "netIncome": "8949000", "grossProfit": "51912000", "depreciation": "None", "totalRevenue": "203457000", "costOfRevenue": "151545000", "interestIncome": "None", "incomeBeforeTax": "14926000", "interestExpense": "9106000", "operatingIncome": "20750000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5158000", "reportedCurrency": "USD", "netInterestIncome": "-9106000", "nonInterestIncome": "None", "operatingExpenses": "31162000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "649000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10682000", "sellingGeneralAndAdministrative": "29441000", "netIncomeFromContinuingOperations": "9768000" }, "balance": { "goodwill": "303417000", "inventory": "286089000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1395973000", "longTermDebt": "335142000", "shortTermDebt": "22489000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "126421000", "reportedCurrency": "USD", "retainedEarnings": "53550000", "totalLiabilities": "726626000", "otherCurrentAssets": "32598000", "totalCurrentAssets": "663737000", "currentLongTermDebt": "13000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306637000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "732236000", "currentAccountsPayable": "76143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "396439000", "totalShareholderEquity": "667592000", "capitalLeaseObligations": "48297000", "otherCurrentLiabilities": "121232000", "totalCurrentLiabilities": "298469000", "otherNonCurrentLiabilities": "14107000", "totalNonCurrentLiabilities": "428157000", "cashAndShortTermInvestments": "38413000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "126421000", "cashAndCashEquivalentsAtCarryingValue": "38413000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9768000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4818000", "operatingCashflow": "-21139000", "capitalExpenditures": "3506000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13000000", "cashflowFromInvestment": "-3506000", "stockBasedCompensation": "None", "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": "10682000", "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": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "income_statement": { "revenue": 198430000, "cost_of_revenue": 141883000, "gross_profit": 56547000, "ebit": 20313000, "ebitda": 30624000, "pretax_income": 11134000, "tax_provision": 5256000, "net_income": 6112000, "net_income_to_common": 6112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46984000, "total_current_assets": 654081000, "total_assets": 1388733000, "short_term_debt": 9208000, "long_term_debt": 332063000, "total_debt": 341271000, "total_liabilities": 737939000, "total_equity": 649858000, "shares_outstanding": 44000000, "goodwill_and_intangibles": 433531000 }, "cash_flow": { "operating_cash_flow": 13587000, "capital_expenditure": 2407000, "free_cash_flow": 15994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88962, "ticker_id": 6441, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20313000", "ebitda": "30624000", "netIncome": "6112000", "grossProfit": "56547000", "depreciation": "None", "totalRevenue": "198430000", "costOfRevenue": "141883000", "interestIncome": "None", "incomeBeforeTax": "11134000", "interestExpense": "9179000", "operatingIncome": "16007000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5256000", "reportedCurrency": "USD", "netInterestIncome": "-9179000", "nonInterestIncome": "None", "operatingExpenses": "40540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1031000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10311000", "sellingGeneralAndAdministrative": "36238000", "netIncomeFromContinuingOperations": "5878000" }, "balance": { "goodwill": "303184000", "inventory": "281271000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1388733000", "longTermDebt": "332063000", "shortTermDebt": "9208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "130347000", "reportedCurrency": "USD", "retainedEarnings": "44601000", "totalLiabilities": "737939000", "otherCurrentAssets": "24981000", "totalCurrentAssets": "654081000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "734652000", "currentAccountsPayable": "81813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "380014000", "totalShareholderEquity": "649858000", "capitalLeaseObligations": "47951000", "otherCurrentLiabilities": "142339000", "totalCurrentLiabilities": "314334000", "otherNonCurrentLiabilities": "14070000", "totalNonCurrentLiabilities": "423605000", "cashAndShortTermInvestments": "46984000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "130347000", "cashAndCashEquivalentsAtCarryingValue": "46984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5878000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1314000", "operatingCashflow": "13587000", "capitalExpenditures": "2407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15000000", "cashflowFromInvestment": "-2407000", "stockBasedCompensation": "None", "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": "10311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 198430000, "cost_of_revenue": 141883000, "gross_profit": 56547000, "research_and_development": 1031000, "selling_general_admin": 36238000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20313000, "depreciation_amortisation": 10311000, "ebitda": 30624000, "interest_expense": 9179000, "interest_income": null, "other_non_operating": null, "pretax_income": 11134000, "tax_provision": 5256000, "effective_tax_rate": null, "net_income": 6112000, "net_income_continuing_ops": 5878000, "net_income_to_common": 6112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46984000, "short_term_investments": null, "net_receivables": 300845000, "inventory": 281271000, "other_current_assets": null, "total_current_assets": 654081000, "net_ppe": null, "goodwill": 303184000, "intangible_assets": 130347000, "goodwill_and_intangibles": 433531000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 734652000, "total_assets": 1388733000, "short_term_debt": 9208000, "accounts_payable": 81813000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 314334000, "long_term_debt": 332063000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 423605000, "total_liabilities": 737939000, "total_debt": 341271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 44601000, "total_equity": 649858000, "shares_outstanding": 44000000, "operating_cash_flow": 13587000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2407000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2407000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15000000, "free_cash_flow": 15994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20313000", "ebitda": "30624000", "netIncome": "6112000", "grossProfit": "56547000", "depreciation": "None", "totalRevenue": "198430000", "costOfRevenue": "141883000", "interestIncome": "None", "incomeBeforeTax": "11134000", "interestExpense": "9179000", "operatingIncome": "16007000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5256000", "reportedCurrency": "USD", "netInterestIncome": "-9179000", "nonInterestIncome": "None", "operatingExpenses": "40540000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1031000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "141883000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10311000", "sellingGeneralAndAdministrative": "36238000", "netIncomeFromContinuingOperations": "5878000" }, "balance": { "goodwill": "303184000", "inventory": "281271000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1388733000", "longTermDebt": "332063000", "shortTermDebt": "9208000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "130347000", "reportedCurrency": "USD", "retainedEarnings": "44601000", "totalLiabilities": "737939000", "otherCurrentAssets": "24981000", "totalCurrentAssets": "654081000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300845000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "734652000", "currentAccountsPayable": "81813000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "380014000", "totalShareholderEquity": "649858000", "capitalLeaseObligations": "47951000", "otherCurrentLiabilities": "142339000", "totalCurrentLiabilities": "314334000", "otherNonCurrentLiabilities": "14070000", "totalNonCurrentLiabilities": "423605000", "cashAndShortTermInvestments": "46984000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "130347000", "cashAndCashEquivalentsAtCarryingValue": "46984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5878000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-1314000", "operatingCashflow": "13587000", "capitalExpenditures": "2407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15000000", "cashflowFromInvestment": "-2407000", "stockBasedCompensation": "None", "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": "10311000", "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": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "income_statement": { "revenue": 228593000, "cost_of_revenue": 161665000, "gross_profit": 66928000, "ebit": 27436000, "ebitda": 37941000, "pretax_income": 16886000, "tax_provision": 9878000, "net_income": 6823000, "net_income_to_common": 6823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48912000, "total_current_assets": 660023000, "total_assets": 1381217000, "short_term_debt": 22511000, "long_term_debt": 328747000, "total_debt": 351258000, "total_liabilities": 749880000, "total_equity": 630167000, "shares_outstanding": 44000000, "goodwill_and_intangibles": 436093000 }, "cash_flow": { "operating_cash_flow": 39461000, "capital_expenditure": 6684000, "free_cash_flow": 46145000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88963, "ticker_id": 6441, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27436000", "ebitda": "37941000", "netIncome": "6823000", "grossProfit": "66928000", "depreciation": "None", "totalRevenue": "228593000", "costOfRevenue": "161665000", "interestIncome": "None", "incomeBeforeTax": "16886000", "interestExpense": "10550000", "operatingIncome": "33980000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9878000", "reportedCurrency": "USD", "netInterestIncome": "-10550000", "nonInterestIncome": "None", "operatingExpenses": "32948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1578000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10505000", "sellingGeneralAndAdministrative": "31671000", "netIncomeFromContinuingOperations": "7008000" }, "balance": { "goodwill": "300939000", "inventory": "279957000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1381217000", "longTermDebt": "328747000", "shortTermDebt": "22511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "135154000", "reportedCurrency": "USD", "retainedEarnings": "38489000", "totalLiabilities": "749880000", "otherCurrentAssets": "23953000", "totalCurrentAssets": "660023000", "currentLongTermDebt": "14397000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "307201000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721194000", "currentAccountsPayable": "108358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378310000", "totalShareholderEquity": "630167000", "capitalLeaseObligations": "35166000", "otherCurrentLiabilities": "136471000", "totalCurrentLiabilities": "342163000", "otherNonCurrentLiabilities": "12378000", "totalNonCurrentLiabilities": "407717000", "cashAndShortTermInvestments": "48912000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "135154000", "cashAndCashEquivalentsAtCarryingValue": "48912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2025000", "operatingCashflow": "39461000", "capitalExpenditures": "6684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15000000", "cashflowFromInvestment": "-6498000", "stockBasedCompensation": "None", "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": "10505000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 228593000, "cost_of_revenue": 161665000, "gross_profit": 66928000, "research_and_development": 1578000, "selling_general_admin": 31671000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27436000, "depreciation_amortisation": 10505000, "ebitda": 37941000, "interest_expense": 10550000, "interest_income": null, "other_non_operating": null, "pretax_income": 16886000, "tax_provision": 9878000, "effective_tax_rate": null, "net_income": 6823000, "net_income_continuing_ops": 7008000, "net_income_to_common": 6823000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 48912000, "short_term_investments": null, "net_receivables": 307201000, "inventory": 279957000, "other_current_assets": null, "total_current_assets": 660023000, "net_ppe": null, "goodwill": 300939000, "intangible_assets": 135154000, "goodwill_and_intangibles": 436093000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 721194000, "total_assets": 1381217000, "short_term_debt": 22511000, "accounts_payable": 108358000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 342163000, "long_term_debt": 328747000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 407717000, "total_liabilities": 749880000, "total_debt": 351258000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 38489000, "total_equity": 630167000, "shares_outstanding": 44000000, "operating_cash_flow": 39461000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6498000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15000000, "free_cash_flow": 46145000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27436000", "ebitda": "37941000", "netIncome": "6823000", "grossProfit": "66928000", "depreciation": "None", "totalRevenue": "228593000", "costOfRevenue": "161665000", "interestIncome": "None", "incomeBeforeTax": "16886000", "interestExpense": "10550000", "operatingIncome": "33980000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9878000", "reportedCurrency": "USD", "netInterestIncome": "-10550000", "nonInterestIncome": "None", "operatingExpenses": "32948000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "1578000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161665000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10505000", "sellingGeneralAndAdministrative": "31671000", "netIncomeFromContinuingOperations": "7008000" }, "balance": { "goodwill": "300939000", "inventory": "279957000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1381217000", "longTermDebt": "328747000", "shortTermDebt": "22511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "135154000", "reportedCurrency": "USD", "retainedEarnings": "38489000", "totalLiabilities": "749880000", "otherCurrentAssets": "23953000", "totalCurrentAssets": "660023000", "currentLongTermDebt": "14397000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "307201000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "721194000", "currentAccountsPayable": "108358000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "378310000", "totalShareholderEquity": "630167000", "capitalLeaseObligations": "35166000", "otherCurrentLiabilities": "136471000", "totalCurrentLiabilities": "342163000", "otherNonCurrentLiabilities": "12378000", "totalNonCurrentLiabilities": "407717000", "cashAndShortTermInvestments": "48912000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "135154000", "cashAndCashEquivalentsAtCarryingValue": "48912000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7008000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2025000", "operatingCashflow": "39461000", "capitalExpenditures": "6684000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15000000", "cashflowFromInvestment": "-6498000", "stockBasedCompensation": "None", "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": "10505000", "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": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "income_statement": { "revenue": 213497000, "cost_of_revenue": 155385000, "gross_profit": 58112000, "ebit": 35429000, "ebitda": 45540000, "pretax_income": 25673000, "tax_provision": 5971000, "net_income": 19353000, "net_income_to_common": 19353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33400000, "total_current_assets": 649080000, "total_assets": 1392492000, "short_term_debt": 37696000, "long_term_debt": null, "total_debt": 37696000, "total_liabilities": 751012000, "total_equity": 640495000, "shares_outstanding": 44000000, "goodwill_and_intangibles": 443656000 }, "cash_flow": { "operating_cash_flow": 2841000, "capital_expenditure": 4376000, "free_cash_flow": 7217000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 88965, "ticker_id": 6441, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:16:52.989400+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35429000", "ebitda": "45540000", "netIncome": "19353000", "grossProfit": "58112000", "depreciation": "None", "totalRevenue": "213497000", "costOfRevenue": "155385000", "interestIncome": "None", "incomeBeforeTax": "25673000", "interestExpense": "9756000", "operatingIncome": "33335000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5971000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "24777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2396000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10111000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "300422000", "inventory": "281982000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1392492000", "longTermDebt": "None", "shortTermDebt": "37696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "143234000", "reportedCurrency": "None", "retainedEarnings": "32219000", "totalLiabilities": "751012000", "otherCurrentAssets": "26811000", "totalCurrentAssets": "649080000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "743412000", "currentAccountsPayable": "85725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388557000", "totalShareholderEquity": "640495000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141470000", "totalCurrentLiabilities": "344148000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "406864000", "cashAndShortTermInvestments": "33400000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "143234000", "cashAndCashEquivalentsAtCarryingValue": "33400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "-4301000", "operatingCashflow": "2841000", "capitalExpenditures": "4376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16016000", "cashflowFromInvestment": "-23973000", "stockBasedCompensation": "None", "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": "10111000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 213497000, "cost_of_revenue": 155385000, "gross_profit": 58112000, "research_and_development": 2396000, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35429000, "depreciation_amortisation": 10111000, "ebitda": 45540000, "interest_expense": 9756000, "interest_income": null, "other_non_operating": null, "pretax_income": 25673000, "tax_provision": 5971000, "effective_tax_rate": null, "net_income": 19353000, "net_income_continuing_ops": null, "net_income_to_common": 19353000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33400000, "short_term_investments": null, "net_receivables": 306887000, "inventory": 281982000, "other_current_assets": null, "total_current_assets": 649080000, "net_ppe": null, "goodwill": 300422000, "intangible_assets": 143234000, "goodwill_and_intangibles": 443656000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 743412000, "total_assets": 1392492000, "short_term_debt": 37696000, "accounts_payable": 85725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344148000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 406864000, "total_liabilities": 751012000, "total_debt": 37696000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 32219000, "total_equity": 640495000, "shares_outstanding": 44000000, "operating_cash_flow": 2841000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4376000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23973000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16016000, "free_cash_flow": 7217000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35429000", "ebitda": "45540000", "netIncome": "19353000", "grossProfit": "58112000", "depreciation": "None", "totalRevenue": "213497000", "costOfRevenue": "155385000", "interestIncome": "None", "incomeBeforeTax": "25673000", "interestExpense": "9756000", "operatingIncome": "33335000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5971000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "24777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "2396000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10111000", "sellingGeneralAndAdministrative": "None", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "300422000", "inventory": "281982000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "1392492000", "longTermDebt": "None", "shortTermDebt": "37696000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "143234000", "reportedCurrency": "None", "retainedEarnings": "32219000", "totalLiabilities": "751012000", "otherCurrentAssets": "26811000", "totalCurrentAssets": "649080000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "306887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "743412000", "currentAccountsPayable": "85725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "388557000", "totalShareholderEquity": "640495000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "141470000", "totalCurrentLiabilities": "344148000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "406864000", "cashAndShortTermInvestments": "33400000", "commonStockSharesOutstanding": "44000000", "intangibleAssetsExcludingGoodwill": "143234000", "cashAndCashEquivalentsAtCarryingValue": "33400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19702000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "None", "changeInInventory": "-4301000", "operatingCashflow": "2841000", "capitalExpenditures": "4376000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16016000", "cashflowFromInvestment": "-23973000", "stockBasedCompensation": "None", "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": "10111000", "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 4, "quarterly_financial_periods": 7, "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" ] } } }