{ "ticker": { "uuid": "8e352dc8-a716-4e15-9b76-d044e90f5234", "symbol": "SHIP", "name": "Seanergy Maritime Holdings Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/8e352dc8-a716-4e15-9b76-d044e90f5234/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e352dc8-a716-4e15-9b76-d044e90f5234/" }, "ticker_metadata": { "id": 8210, "uuid": "8e352dc8-a716-4e15-9b76-d044e90f5234", "symbol": "SHIP", "name": "Seanergy Maritime Holdings Corp", "asset_type": "equity", "market_cap": 321989000, "stock_exchange_id": 2, "industry": "Marine Shipping", "sector": "Industrials", "description": "Seanergy Maritime Holdings Corp. The company is headquartered in Athens, Greece.", "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": "8e352dc8-a716-4e15-9b76-d044e90f5234", "symbol": "SHIP", "name": "Seanergy Maritime Holdings Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/8e352dc8-a716-4e15-9b76-d044e90f5234/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e352dc8-a716-4e15-9b76-d044e90f5234/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.97, "value": 0.94, "quality": 0.73, "momentum": 0.95, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 15.45, "market_cap": 323377553.7, "pe_ratio": 8.7296, "earnings_yield": 0.1146, "ebitda_to_ev": 0.1632, "shareholder_yield": 0.0224, "roe": 0.1281, "piotroski_f_score": 4, "momentum_12_1": 1.7035, "volatility_252d": 0.43 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:30.203614+00:00", "batch_id": "" }, "size": { "price_close": 15.45, "market_cap": 323377553.7, "market_cap_usd": 323377553.7, "enterprise_value": 574291553.7, "shares_outstanding": 20930586, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.7296, "pb_ratio": 1.1179, "ptbv_ratio": 1.1215, "ps_ratio": 1.8296, "pcf_ratio": 5.2507, "pfcf_ratio": 3.2786, "ev_ebitda": 6.1271, "ev_ebit": 10.2011, "ev_sales": 3.2492, "ev_fcf": 5.8225, "earnings_yield": 0.1146, "fcf_yield": 0.1717, "price_to_sales": 1.8296, "price_to_book": 1.1179, "price_to_cashflow": 5.2507, "ebitda_to_ev": 0.1632, "sales_yield": 0.3078 }, "yield": { "dividend_yield": 0.0224, "buyback_yield": 0, "shareholder_yield": 0.0224, "debt_paydown_yield": null, "total_yield": 0.0224 }, "quality": { "gross_margin": 0.4487, "operating_margin": 0.3185, "net_margin": 0.2096, "ebitda_margin": 0.5303, "fcf_margin": 0.5581, "roe": 0.1281, "roa": 0.0579, "roic": 0.0782, "roc_greenblatt": null, "asset_turnover": 0.2762, "cash_conversion": 2.6626, "accruals_ratio": -0.0383, "sbc_to_revenue": 0.023, "piotroski_f_score": 4, "altman_z_score": 0.3848, "earnings_stability_5y": 0.8893, "revenue_stability_5y": 0.3169, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1239, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2123, "net_debt_to_ebitda": 2.677, "debt_to_assets": 0.4996, "interest_coverage": 2.6359, "current_ratio": 0.7813, "quick_ratio": 0.7627, "net_debt": 250914000, "local_beta": 0, "volatility_252d": 0.43, "volatility_60d": 1.0138, "max_drawdown_12m": -0.1561, "risk_adjusted_momentum": 3.9615 }, "growth": { "revenue_growth_1y": 0.1524, "revenue_growth_3y_cagr": 0.0814, "revenue_growth_5y_cagr": 0.2007, "eps_growth_1y": 0.4006, "eps_growth_3y_cagr": 0.0651, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4279, "book_value_growth_1y": 0.0389, "revenue_growth": 0.1524, "earnings_growth": 0.4006 }, "momentum": { "price_return_1m": -0.0698, "price_return_3m": 0.1827, "price_return_6m": 0.514, "price_return_9m": 1.0053, "price_return_12m": 1.5147, "price_return_12m_ex1m": 1.7035, "momentum_6m": 0.514, "momentum_12m": 1.5147, "momentum_12_1": 1.7035, "distance_from_52w_high": -0.0698, "distance_from_52w_low": 1.4764, "relative_strength": 1.3567 }, "raw_ttm": { "revenue_ttm": 176745998, "gross_profit_ttm": 79305998, "ebit_ttm": 56296999, "ebitda_ttm": 93729997, "net_income_ttm": 37043999, "eps_diluted_ttm": 1.7699, "operating_cash_flow_ttm": 61587162, "capital_expenditure_ttm": 37045943, "fcf_ttm": 98633105, "dividends_paid_ttm": 7232629, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21357998, "cash_and_equivalents": 68802000, "total_current_assets": 68802000, "total_current_liabilities": 88062000, "net_ppe": null, "total_assets": 639982000, "total_debt": 319716000, "total_equity": 289282000, "net_working_capital": -33024000, "book_value_per_share": 13.821, "retained_earnings": -319464000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 288344000, "tangible_book_per_share": 13.7762 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 15, "rank_pb": 26, "rank_ptbv": 20, "rank_ps": 45, "rank_pcf": 18, "rank_ev_ebitda": 16, "rank_ev_ebit": 41, "rank_earnings_yield": 15, "rank_fcf_yield": 20, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 33, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 51, "rank_fcf_margin": 13, "rank_piotroski": 75, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 7 }, "composites": { "value_composite": 6, "quality_composite": 27, "momentum_composite": 5, "growth_composite": 13, "yield_composite": 23, "svqf_composite": 8, "vc1_composite": 8, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 5, "overall_composite": 3, "quality_value_composite": 0.8284, "os_score": 0.97, "value_percentile": 0.94, "quality_percentile": 0.73, "momentum_percentile": 0.95, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 5, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2695, "ticker_id": 8210, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:30.203614+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.45, "market_cap": 323377553.7, "market_cap_usd": 323377553.7, "enterprise_value": 574291553.7, "shares_outstanding": 20930586, "fx_rate_to_usd": null, "pe_ratio": 8.72955303, "pb_ratio": 1.11786269, "ptbv_ratio": 1.12149916, "ps_ratio": 1.8296174, "pcf_ratio": 5.25072991, "pfcf_ratio": 3.27859043, "ev_ebitda": 6.12708388, "ev_ebit": 10.20110421, "ev_sales": 3.24924785, "ev_fcf": 5.82250304, "earnings_yield": 0.1145534, "fcf_yield": 0.17174744, "dividend_yield": 0.0223659, "buyback_yield": 0, "shareholder_yield": 0.0223659, "debt_paydown_yield": null, "total_yield": 0.0223659, "gross_margin": 0.44870039, "operating_margin": 0.31851923, "net_margin": 0.2095889, "ebitda_margin": 0.53030902, "fcf_margin": 0.55805, "roe": 0.12805497, "roa": 0.05788288, "roic": 0.07816191, "roc_greenblatt": null, "asset_turnover": 0.27617339, "cash_conversion": 2.66259334, "accruals_ratio": -0.03834977, "sbc_to_revenue": 0.02299911, "debt_to_equity": 1.21231186, "net_debt_to_ebitda": 2.67698718, "debt_to_assets": 0.4995703, "interest_coverage": 2.63587435, "current_ratio": 0.78129045, "quick_ratio": 0.76273535, "net_debt": 250914000, "revenue_growth_1y": 0.15240069, "revenue_growth_3y_cagr": 0.08139214, "revenue_growth_5y_cagr": 0.20072446, "eps_growth_1y": 0.40063517, "eps_growth_3y_cagr": 0.06510494, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4278633, "book_value_growth_1y": 0.03887309, "piotroski_f_score": 4, "altman_z_score": 0.38475729, "earnings_stability_5y": 0.889332, "revenue_stability_5y": 0.316855, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06983745, "price_return_3m": 0.18272985, "price_return_6m": 0.51403792, "price_return_9m": 1.00529554, "price_return_12m": 1.51468937, "price_return_12m_ex1m": 1.70349452, "distance_from_52w_high": -0.06983745, "distance_from_52w_low": 1.47639808, "relative_strength": 1.35674832, "local_beta": 0, "volatility_252d": 0.430015, "volatility_60d": 1.01377, "max_drawdown_12m": -0.15609791, "revenue_ttm": 176745998, "gross_profit_ttm": 79305998, "ebit_ttm": 56296999, "ebitda_ttm": 93729997, "net_income_ttm": 37043999, "eps_diluted_ttm": 1.76985007, "operating_cash_flow_ttm": 61587162, "capital_expenditure_ttm": 37045943, "fcf_ttm": 98633105, "dividends_paid_ttm": 7232629, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21357998, "cash_and_equivalents": 68802000, "total_current_assets": 68802000, "total_current_liabilities": 88062000, "net_ppe": null, "total_assets": 639982000, "total_debt": 319716000, "total_equity": 289282000, "net_working_capital": -33024000, "book_value_per_share": 13.82101772, "retained_earnings": -319464000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 288344000, "tangible_book_per_share": 13.77620292, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 15, "rank_pb": 26, "rank_ptbv": 20, "rank_ps": 45, "rank_pcf": 18, "rank_ev_ebitda": 16, "rank_ev_ebit": 41, "rank_earnings_yield": 15, "rank_fcf_yield": 20, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 33, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 51, "rank_fcf_margin": 13, "rank_piotroski": 75, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 7, "value_composite": 6, "quality_composite": 27, "momentum_composite": 5, "growth_composite": 13, "yield_composite": 23, "svqf_composite": 8, "vc1_composite": 8, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 5, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.45, "os": 0.97, "value": 0.94, "quality": 0.73, "momentum": 0.95, "confidence": 1, "coverage": 1, "pe_ratio": 8.7296, "earnings_yield": 0.1146, "shareholder_yield": 0.0224, "roe": 0.1281, "momentum_12_1": 1.7035, "complete_fields": { "id": 2695, "ticker_id": 8210, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:30.203614+00:00", "batch_id": "", "os_score_delta": null, "price_close": 15.45, "market_cap": 323377553.7, "market_cap_usd": 323377553.7, "enterprise_value": 574291553.7, "shares_outstanding": 20930586, "fx_rate_to_usd": null, "pe_ratio": 8.72955303, "pb_ratio": 1.11786269, "ptbv_ratio": 1.12149916, "ps_ratio": 1.8296174, "pcf_ratio": 5.25072991, "pfcf_ratio": 3.27859043, "ev_ebitda": 6.12708388, "ev_ebit": 10.20110421, "ev_sales": 3.24924785, "ev_fcf": 5.82250304, "earnings_yield": 0.1145534, "fcf_yield": 0.17174744, "dividend_yield": 0.0223659, "buyback_yield": 0, "shareholder_yield": 0.0223659, "debt_paydown_yield": null, "total_yield": 0.0223659, "gross_margin": 0.44870039, "operating_margin": 0.31851923, "net_margin": 0.2095889, "ebitda_margin": 0.53030902, "fcf_margin": 0.55805, "roe": 0.12805497, "roa": 0.05788288, "roic": 0.07816191, "roc_greenblatt": null, "asset_turnover": 0.27617339, "cash_conversion": 2.66259334, "accruals_ratio": -0.03834977, "sbc_to_revenue": 0.02299911, "debt_to_equity": 1.21231186, "net_debt_to_ebitda": 2.67698718, "debt_to_assets": 0.4995703, "interest_coverage": 2.63587435, "current_ratio": 0.78129045, "quick_ratio": 0.76273535, "net_debt": 250914000, "revenue_growth_1y": 0.15240069, "revenue_growth_3y_cagr": 0.08139214, "revenue_growth_5y_cagr": 0.20072446, "eps_growth_1y": 0.40063517, "eps_growth_3y_cagr": 0.06510494, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.4278633, "book_value_growth_1y": 0.03887309, "piotroski_f_score": 4, "altman_z_score": 0.38475729, "earnings_stability_5y": 0.889332, "revenue_stability_5y": 0.316855, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06983745, "price_return_3m": 0.18272985, "price_return_6m": 0.51403792, "price_return_9m": 1.00529554, "price_return_12m": 1.51468937, "price_return_12m_ex1m": 1.70349452, "distance_from_52w_high": -0.06983745, "distance_from_52w_low": 1.47639808, "relative_strength": 1.35674832, "local_beta": 0, "volatility_252d": 0.430015, "volatility_60d": 1.01377, "max_drawdown_12m": -0.15609791, "revenue_ttm": 176745998, "gross_profit_ttm": 79305998, "ebit_ttm": 56296999, "ebitda_ttm": 93729997, "net_income_ttm": 37043999, "eps_diluted_ttm": 1.76985007, "operating_cash_flow_ttm": 61587162, "capital_expenditure_ttm": 37045943, "fcf_ttm": 98633105, "dividends_paid_ttm": 7232629, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 21357998, "cash_and_equivalents": 68802000, "total_current_assets": 68802000, "total_current_liabilities": 88062000, "net_ppe": null, "total_assets": 639982000, "total_debt": 319716000, "total_equity": 289282000, "net_working_capital": -33024000, "book_value_per_share": 13.82101772, "retained_earnings": -319464000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 288344000, "tangible_book_per_share": 13.77620292, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 15, "rank_pb": 26, "rank_ptbv": 20, "rank_ps": 45, "rank_pcf": 18, "rank_ev_ebitda": 16, "rank_ev_ebit": 41, "rank_earnings_yield": 15, "rank_fcf_yield": 20, "rank_dividend_yield": 33, "rank_shareholder_yield": 33, "rank_total_yield": 33, "rank_roe": 33, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 51, "rank_fcf_margin": 13, "rank_piotroski": 75, "rank_accruals": 52, "rank_sue": 50, "rank_eps_growth_1y": 27, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 29, "rank_momentum_12m": 7, "rank_momentum_12m_ex1m": 6, "rank_relative_strength": 7, "value_composite": 6, "quality_composite": 27, "momentum_composite": 5, "growth_composite": 13, "yield_composite": 23, "svqf_composite": 8, "vc1_composite": 8, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 5, "overall_composite": 3, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 87, "small_cap_core_rank": 8, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 158099000, "cost_of_revenue": 95464999, "gross_profit": 62634000, "ebit": 41098000, "ebitda": 77254000, "pretax_income": 21242000, "tax_provision": null, "net_income": 20830000, "net_income_to_common": 20830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62653000, "total_current_assets": 62653000, "total_assets": 606579000, "short_term_debt": 55038000, "long_term_debt": 235220000, "total_debt": 290258000, "total_liabilities": 325196000, "total_equity": 281383000, "shares_outstanding": 20537796, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 52606999, "capital_expenditure": 35586999, "free_cash_flow": 88193998, "dividends_paid": 9487999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168870, "ticker_id": 8210, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41098000", "ebitda": "77254000", "netIncome": "20830000", "grossProfit": "62634000", "depreciation": "None", "totalRevenue": "158099000", "costOfRevenue": "95464999", "interestIncome": "1370000", "incomeBeforeTax": "21242000", "interestExpense": "21721000", "operatingIncome": "41098000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-20351000", "nonInterestIncome": "None", "operatingExpenses": "21536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95464999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36156000", "sellingGeneralAndAdministrative": "20460000", "netIncomeFromContinuingOperations": "21242000" }, "balance": { "goodwill": "None", "inventory": "1634000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "606579000", "longTermDebt": "235220000", "shortTermDebt": "55038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-319464000", "totalLiabilities": "325196000", "otherCurrentAssets": "-9971000", "totalCurrentAssets": "62653000", "currentLongTermDebt": "54940000", "longTermInvestments": "830000", "shortTermInvestments": "None", "currentNetReceivables": "9971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543925999", "currentAccountsPayable": "13123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290160000", "totalShareholderEquity": "281383000", "capitalLeaseObligations": "214000", "otherCurrentLiabilities": "14967000", "totalCurrentLiabilities": "88062000", "otherNonCurrentLiabilities": "1798000", "totalNonCurrentLiabilities": "237134000", "cashAndShortTermInvestments": "62653000", "commonStockSharesOutstanding": "20537796", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20830000", "profitLoss": "None", "dividendPayout": "9487999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "28000", "operatingCashflow": "52606999", "capitalExpenditures": "35586999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1524000", "cashflowFromInvestment": "-23346000", "stockBasedCompensation": "4065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9487999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 158099000, "cost_of_revenue": 95464999, "gross_profit": 62634000, "research_and_development": null, "selling_general_admin": 20460000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41098000, "depreciation_amortisation": 36156000, "ebitda": 77254000, "interest_expense": 21721000, "interest_income": null, "other_non_operating": null, "pretax_income": 21242000, "tax_provision": null, "effective_tax_rate": null, "net_income": 20830000, "net_income_continuing_ops": 21242000, "net_income_to_common": 20830000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62653000, "short_term_investments": null, "net_receivables": 9971000, "inventory": 1634000, "other_current_assets": null, "total_current_assets": 62653000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 543925999, "total_assets": 606579000, "short_term_debt": 55038000, "accounts_payable": 13123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88062000, "long_term_debt": 235220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 237134000, "total_liabilities": 325196000, "total_debt": 290258000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -319464000, "total_equity": 281383000, "shares_outstanding": 20537796, "operating_cash_flow": 52606999, "stock_based_compensation": 4065000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35586999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23346000, "dividends_paid": 9487999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1524000, "free_cash_flow": 88193998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41098000", "ebitda": "77254000", "netIncome": "20830000", "grossProfit": "62634000", "depreciation": "None", "totalRevenue": "158099000", "costOfRevenue": "95464999", "interestIncome": "1370000", "incomeBeforeTax": "21242000", "interestExpense": "21721000", "operatingIncome": "41098000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-20351000", "nonInterestIncome": "None", "operatingExpenses": "21536000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "95464999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36156000", "sellingGeneralAndAdministrative": "20460000", "netIncomeFromContinuingOperations": "21242000" }, "balance": { "goodwill": "None", "inventory": "1634000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "606579000", "longTermDebt": "235220000", "shortTermDebt": "55038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-319464000", "totalLiabilities": "325196000", "otherCurrentAssets": "-9971000", "totalCurrentAssets": "62653000", "currentLongTermDebt": "54940000", "longTermInvestments": "830000", "shortTermInvestments": "None", "currentNetReceivables": "9971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543925999", "currentAccountsPayable": "13123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290160000", "totalShareholderEquity": "281383000", "capitalLeaseObligations": "214000", "otherCurrentLiabilities": "14967000", "totalCurrentLiabilities": "88062000", "otherNonCurrentLiabilities": "1798000", "totalNonCurrentLiabilities": "237134000", "cashAndShortTermInvestments": "62653000", "commonStockSharesOutstanding": "20537796", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20830000", "profitLoss": "None", "dividendPayout": "9487999", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "28000", "operatingCashflow": "52606999", "capitalExpenditures": "35586999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1524000", "cashflowFromInvestment": "-23346000", "stockBasedCompensation": "4065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9487999", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36156000", "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": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 167459000, "cost_of_revenue": 50282000, "gross_profit": 117177000, "ebit": 62751000, "ebitda": 92446000, "pretax_income": 43472000, "tax_provision": null, "net_income": 43472000, "net_income_to_common": 43472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21866000, "total_current_assets": 45898000, "total_assets": 545853000, "short_term_debt": 37494000, "long_term_debt": 220186000, "total_debt": 257680000, "total_liabilities": 283674000, "total_equity": 262179000, "shares_outstanding": 19880000, "goodwill_and_intangibles": 60000 }, "cash_flow": { "operating_cash_flow": 75278000, "capital_expenditure": 74351000, "free_cash_flow": 149629000, "dividends_paid": 10750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168875, "ticker_id": 8210, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62751000", "ebitda": "92446000", "netIncome": "43472000", "grossProfit": "117177000", "depreciation": "None", "totalRevenue": "167459000", "costOfRevenue": "50282000", "interestIncome": "2096000", "incomeBeforeTax": "43472000", "interestExpense": "18736000", "operatingIncome": "62574000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-18507000", "nonInterestIncome": "None", "operatingExpenses": "54603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29695000", "sellingGeneralAndAdministrative": "24731000", "netIncomeFromContinuingOperations": "43472000" }, "balance": { "goodwill": "None", "inventory": "1693000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "545853000", "longTermDebt": "220186000", "shortTermDebt": "37494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "60000", "reportedCurrency": "USD", "retainedEarnings": "-333770000", "totalLiabilities": "283674000", "otherCurrentAssets": "14664000", "totalCurrentAssets": "45898000", "currentLongTermDebt": "37401000", "longTermInvestments": "0", "shortTermInvestments": "13050000", "currentNetReceivables": "7675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "510937000", "currentAccountsPayable": "7112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257869000", "totalShareholderEquity": "262179000", "capitalLeaseObligations": "282000", "otherCurrentLiabilities": "14923000", "totalCurrentLiabilities": "61623000", "otherNonCurrentLiabilities": "1609000", "totalNonCurrentLiabilities": "222051000", "cashAndShortTermInvestments": "21866000", "commonStockSharesOutstanding": "19880000", "intangibleAssetsExcludingGoodwill": "60000", "cashAndCashEquivalentsAtCarryingValue": "21866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43472000", "profitLoss": "None", "dividendPayout": "10750000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-135000", "operatingCashflow": "75278000", "capitalExpenditures": "74351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14082000", "cashflowFromInvestment": "-79372000", "stockBasedCompensation": "4987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29695000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167459000, "cost_of_revenue": 50282000, "gross_profit": 117177000, "research_and_development": null, "selling_general_admin": 24731000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62751000, "depreciation_amortisation": 29695000, "ebitda": 92446000, "interest_expense": 18736000, "interest_income": null, "other_non_operating": null, "pretax_income": 43472000, "tax_provision": null, "effective_tax_rate": null, "net_income": 43472000, "net_income_continuing_ops": 43472000, "net_income_to_common": 43472000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21866000, "short_term_investments": 13050000, "net_receivables": 7675000, "inventory": 1693000, "other_current_assets": null, "total_current_assets": 45898000, "net_ppe": null, "goodwill": null, "intangible_assets": 60000, "goodwill_and_intangibles": 60000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 510937000, "total_assets": 545853000, "short_term_debt": 37494000, "accounts_payable": 7112000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61623000, "long_term_debt": 220186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 222051000, "total_liabilities": 283674000, "total_debt": 257680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -333770000, "total_equity": 262179000, "shares_outstanding": 19880000, "operating_cash_flow": 75278000, "stock_based_compensation": 4987000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74351000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79372000, "dividends_paid": 10750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14082000, "free_cash_flow": 149629000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62751000", "ebitda": "92446000", "netIncome": "43472000", "grossProfit": "117177000", "depreciation": "None", "totalRevenue": "167459000", "costOfRevenue": "50282000", "interestIncome": "2096000", "incomeBeforeTax": "43472000", "interestExpense": "18736000", "operatingIncome": "62574000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-18507000", "nonInterestIncome": "None", "operatingExpenses": "54603000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "50282000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29695000", "sellingGeneralAndAdministrative": "24731000", "netIncomeFromContinuingOperations": "43472000" }, "balance": { "goodwill": "None", "inventory": "1693000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "545853000", "longTermDebt": "220186000", "shortTermDebt": "37494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "60000", "reportedCurrency": "USD", "retainedEarnings": "-333770000", "totalLiabilities": "283674000", "otherCurrentAssets": "14664000", "totalCurrentAssets": "45898000", "currentLongTermDebt": "37401000", "longTermInvestments": "0", "shortTermInvestments": "13050000", "currentNetReceivables": "7675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "510937000", "currentAccountsPayable": "7112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257869000", "totalShareholderEquity": "262179000", "capitalLeaseObligations": "282000", "otherCurrentLiabilities": "14923000", "totalCurrentLiabilities": "61623000", "otherNonCurrentLiabilities": "1609000", "totalNonCurrentLiabilities": "222051000", "cashAndShortTermInvestments": "21866000", "commonStockSharesOutstanding": "19880000", "intangibleAssetsExcludingGoodwill": "60000", "cashAndCashEquivalentsAtCarryingValue": "21866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43472000", "profitLoss": "None", "dividendPayout": "10750000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-135000", "operatingCashflow": "75278000", "capitalExpenditures": "74351000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14082000", "cashflowFromInvestment": "-79372000", "stockBasedCompensation": "4987000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29695000", "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": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 110234000, "cost_of_revenue": 69787000, "gross_profit": 40447000, "ebit": 20543000, "ebitda": 45219000, "pretax_income": 2282000, "tax_provision": 71001, "net_income": 2282000, "net_income_to_common": 2282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19428000, "total_current_assets": 25085000, "total_assets": 477877000, "short_term_debt": 53663000, "long_term_debt": 179010000, "total_debt": 232673000, "total_liabilities": 249432000, "total_equity": 228445000, "shares_outstanding": 18442688, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 31323000, "capital_expenditure": 490000, "free_cash_flow": 31813000, "dividends_paid": 6031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168880, "ticker_id": 8210, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20543000", "ebitda": "45219000", "netIncome": "2282000", "grossProfit": "40447000", "depreciation": "None", "totalRevenue": "110234000", "costOfRevenue": "69787000", "interestIncome": "1983000", "incomeBeforeTax": "2282000", "interestExpense": "18261000", "operatingIncome": "21349000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "71001", "reportedCurrency": "USD", "netInterestIncome": "-18595000", "nonInterestIncome": "None", "operatingExpenses": "19098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24676000", "sellingGeneralAndAdministrative": "22683000", "netIncomeFromContinuingOperations": "-8054000" }, "balance": { "goodwill": "None", "inventory": "1559000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "477877000", "longTermDebt": "179010000", "shortTermDebt": "53663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-361686000", "totalLiabilities": "249432000", "otherCurrentAssets": "2894000", "totalCurrentAssets": "25085000", "currentLongTermDebt": "31780000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "452792000", "currentAccountsPayable": "5489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232973000", "totalShareholderEquity": "228445000", "capitalLeaseObligations": "22183000", "otherCurrentLiabilities": "8227000", "totalCurrentLiabilities": "69515000", "otherNonCurrentLiabilities": "353000", "totalNonCurrentLiabilities": "179917000", "cashAndShortTermInvestments": "19428000", "commonStockSharesOutstanding": "18442688", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2272000", "profitLoss": "None", "dividendPayout": "6031000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "31323000", "capitalExpenditures": "490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56617000", "cashflowFromInvestment": "17745000", "stockBasedCompensation": "9147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110234000, "cost_of_revenue": 69787000, "gross_profit": 40447000, "research_and_development": null, "selling_general_admin": 22683000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20543000, "depreciation_amortisation": 24676000, "ebitda": 45219000, "interest_expense": 18261000, "interest_income": null, "other_non_operating": null, "pretax_income": 2282000, "tax_provision": 71001, "effective_tax_rate": null, "net_income": 2282000, "net_income_continuing_ops": -8054000, "net_income_to_common": 2282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19428000, "short_term_investments": null, "net_receivables": 1204000, "inventory": 1559000, "other_current_assets": null, "total_current_assets": 25085000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 452792000, "total_assets": 477877000, "short_term_debt": 53663000, "accounts_payable": 5489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69515000, "long_term_debt": 179010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179917000, "total_liabilities": 249432000, "total_debt": 232673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -361686000, "total_equity": 228445000, "shares_outstanding": 18442688, "operating_cash_flow": 31323000, "stock_based_compensation": 9147000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17745000, "dividends_paid": 6031000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56617000, "free_cash_flow": 31813000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20543000", "ebitda": "45219000", "netIncome": "2282000", "grossProfit": "40447000", "depreciation": "None", "totalRevenue": "110234000", "costOfRevenue": "69787000", "interestIncome": "1983000", "incomeBeforeTax": "2282000", "interestExpense": "18261000", "operatingIncome": "21349000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "71001", "reportedCurrency": "USD", "netInterestIncome": "-18595000", "nonInterestIncome": "None", "operatingExpenses": "19098000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69787000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24676000", "sellingGeneralAndAdministrative": "22683000", "netIncomeFromContinuingOperations": "-8054000" }, "balance": { "goodwill": "None", "inventory": "1559000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "477877000", "longTermDebt": "179010000", "shortTermDebt": "53663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-361686000", "totalLiabilities": "249432000", "otherCurrentAssets": "2894000", "totalCurrentAssets": "25085000", "currentLongTermDebt": "31780000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "452792000", "currentAccountsPayable": "5489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232973000", "totalShareholderEquity": "228445000", "capitalLeaseObligations": "22183000", "otherCurrentLiabilities": "8227000", "totalCurrentLiabilities": "69515000", "otherNonCurrentLiabilities": "353000", "totalNonCurrentLiabilities": "179917000", "cashAndShortTermInvestments": "19428000", "commonStockSharesOutstanding": "18442688", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2272000", "profitLoss": "None", "dividendPayout": "6031000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "31323000", "capitalExpenditures": "490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56617000", "cashflowFromInvestment": "17745000", "stockBasedCompensation": "9147000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6031000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1702000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24676000", "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": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 125020000, "cost_of_revenue": 71260000, "gross_profit": 53760000, "ebit": 29514000, "ebitda": 52931000, "pretax_income": 17211000, "tax_provision": -28000, "net_income": 17239000, "net_income_to_common": 17239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32477000, "total_current_assets": 61644000, "total_assets": 513600000, "short_term_debt": 58982000, "long_term_debt": 255699000, "total_debt": 314681000, "total_liabilities": 291901000, "total_equity": 221699000, "shares_outstanding": 17684048, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 37286000, "capital_expenditure": 70451000, "free_cash_flow": 107737000, "dividends_paid": 17924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168885, "ticker_id": 8210, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29514000", "ebitda": "52931000", "netIncome": "17239000", "grossProfit": "53760000", "depreciation": "None", "totalRevenue": "125020000", "costOfRevenue": "71260000", "interestIncome": "1361000", "incomeBeforeTax": "17211000", "interestExpense": "12303000", "operatingIncome": "29683000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-28000", "reportedCurrency": "USD", "netInterestIncome": "-13971000", "nonInterestIncome": "None", "operatingExpenses": "24077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23417000", "sellingGeneralAndAdministrative": "17412000", "netIncomeFromContinuingOperations": "17239000" }, "balance": { "goodwill": "None", "inventory": "1995000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "513600000", "longTermDebt": "255699000", "shortTermDebt": "58982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-361994000", "totalLiabilities": "291901000", "otherCurrentAssets": "32073000", "totalCurrentAssets": "61644000", "currentLongTermDebt": "58874000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "481123000", "currentAccountsPayable": "7826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "462385000", "shortLongTermDebtTotal": "256198000", "totalShareholderEquity": "221699000", "capitalLeaseObligations": "499000", "otherCurrentLiabilities": "12922000", "totalCurrentLiabilities": "94650000", "otherNonCurrentLiabilities": "36202000", "totalNonCurrentLiabilities": "197251000", "cashAndShortTermInvestments": "32477000", "commonStockSharesOutstanding": "17684048", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17239000", "profitLoss": "None", "dividendPayout": "17924000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-840000", "operatingCashflow": "37286000", "capitalExpenditures": "70451000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5828000", "cashflowFromInvestment": "-56263000", "stockBasedCompensation": "7185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23417000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 125020000, "cost_of_revenue": 71260000, "gross_profit": 53760000, "research_and_development": null, "selling_general_admin": 17412000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29514000, "depreciation_amortisation": 23417000, "ebitda": 52931000, "interest_expense": 12303000, "interest_income": null, "other_non_operating": null, "pretax_income": 17211000, "tax_provision": -28000, "effective_tax_rate": null, "net_income": 17239000, "net_income_continuing_ops": 17239000, "net_income_to_common": 17239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32477000, "short_term_investments": 0, "net_receivables": 1549000, "inventory": 1995000, "other_current_assets": null, "total_current_assets": 61644000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 481123000, "total_assets": 513600000, "short_term_debt": 58982000, "accounts_payable": 7826000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94650000, "long_term_debt": 255699000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 197251000, "total_liabilities": 291901000, "total_debt": 314681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -361994000, "total_equity": 221699000, "shares_outstanding": 17684048, "operating_cash_flow": 37286000, "stock_based_compensation": 7185000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70451000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56263000, "dividends_paid": 17924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5828000, "free_cash_flow": 107737000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29514000", "ebitda": "52931000", "netIncome": "17239000", "grossProfit": "53760000", "depreciation": "None", "totalRevenue": "125020000", "costOfRevenue": "71260000", "interestIncome": "1361000", "incomeBeforeTax": "17211000", "interestExpense": "12303000", "operatingIncome": "29683000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-28000", "reportedCurrency": "USD", "netInterestIncome": "-13971000", "nonInterestIncome": "None", "operatingExpenses": "24077000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "71260000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23417000", "sellingGeneralAndAdministrative": "17412000", "netIncomeFromContinuingOperations": "17239000" }, "balance": { "goodwill": "None", "inventory": "1995000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "513600000", "longTermDebt": "255699000", "shortTermDebt": "58982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-361994000", "totalLiabilities": "291901000", "otherCurrentAssets": "32073000", "totalCurrentAssets": "61644000", "currentLongTermDebt": "58874000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1549000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "481123000", "currentAccountsPayable": "7826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "462385000", "shortLongTermDebtTotal": "256198000", "totalShareholderEquity": "221699000", "capitalLeaseObligations": "499000", "otherCurrentLiabilities": "12922000", "totalCurrentLiabilities": "94650000", "otherNonCurrentLiabilities": "36202000", "totalNonCurrentLiabilities": "197251000", "cashAndShortTermInvestments": "32477000", "commonStockSharesOutstanding": "17684048", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "32477000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17239000", "profitLoss": "None", "dividendPayout": "17924000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-840000", "operatingCashflow": "37286000", "capitalExpenditures": "70451000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5828000", "cashflowFromInvestment": "-56263000", "stockBasedCompensation": "7185000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23417000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 153108000, "cost_of_revenue": 69952000, "gross_profit": 83156000, "ebit": 52181000, "ebitda": 69332000, "pretax_income": 41348000, "tax_provision": 386000, "net_income": 41348000, "net_income_to_common": 41348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41496000, "total_current_assets": 47126000, "total_assets": 486921000, "short_term_debt": 69363000, "long_term_debt": 222747000, "total_debt": 292110000, "total_liabilities": 242445000, "total_equity": 244476000, "shares_outstanding": 19133752, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 80760000, "capital_expenditure": 197320000, "free_cash_flow": 278080000, "dividends_paid": 179547000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168890, "ticker_id": 8210, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52181000", "ebitda": "69332000", "netIncome": "41348000", "grossProfit": "83156000", "depreciation": "None", "totalRevenue": "153108000", "costOfRevenue": "69952000", "interestIncome": "161000", "incomeBeforeTax": "41348000", "interestExpense": "10833000", "operatingIncome": "65910000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "386000", "reportedCurrency": "USD", "netInterestIncome": "-17618000", "nonInterestIncome": "None", "operatingExpenses": "17246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17151000", "sellingGeneralAndAdministrative": "13739000", "netIncomeFromContinuingOperations": "41348000" }, "balance": { "goodwill": "None", "inventory": "1448000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "486921000", "longTermDebt": "222747000", "shortTermDebt": "69363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-353249000", "totalLiabilities": "242445000", "otherCurrentAssets": "2682000", "totalCurrentAssets": "47126000", "currentLongTermDebt": "69242000", "longTermInvestments": "None", "shortTermInvestments": "1500000", "currentNetReceivables": "-1882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "439795000", "currentAccountsPayable": "5762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "426062000", "shortLongTermDebtTotal": "222747000", "totalShareholderEquity": "244476000", "capitalLeaseObligations": "650000", "otherCurrentLiabilities": "5173000", "totalCurrentLiabilities": "88033000", "otherNonCurrentLiabilities": "19698000", "totalNonCurrentLiabilities": "154702000", "cashAndShortTermInvestments": "41496000", "commonStockSharesOutstanding": "19133752", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41348000", "profitLoss": "None", "dividendPayout": "179547000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3202000", "operatingCashflow": "80760000", "capitalExpenditures": "197320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "127435000", "cashflowFromInvestment": "-184620000", "stockBasedCompensation": "5097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179547000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17151000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 153108000, "cost_of_revenue": 69952000, "gross_profit": 83156000, "research_and_development": null, "selling_general_admin": 13739000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52181000, "depreciation_amortisation": 17151000, "ebitda": 69332000, "interest_expense": 10833000, "interest_income": null, "other_non_operating": null, "pretax_income": 41348000, "tax_provision": 386000, "effective_tax_rate": null, "net_income": 41348000, "net_income_continuing_ops": 41348000, "net_income_to_common": 41348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41496000, "short_term_investments": 1500000, "net_receivables": -1882000, "inventory": 1448000, "other_current_assets": null, "total_current_assets": 47126000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 439795000, "total_assets": 486921000, "short_term_debt": 69363000, "accounts_payable": 5762000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88033000, "long_term_debt": 222747000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 154702000, "total_liabilities": 242445000, "total_debt": 292110000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -353249000, "total_equity": 244476000, "shares_outstanding": 19133752, "operating_cash_flow": 80760000, "stock_based_compensation": 5097000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197320000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -184620000, "dividends_paid": 179547000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 127435000, "free_cash_flow": 278080000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52181000", "ebitda": "69332000", "netIncome": "41348000", "grossProfit": "83156000", "depreciation": "None", "totalRevenue": "153108000", "costOfRevenue": "69952000", "interestIncome": "161000", "incomeBeforeTax": "41348000", "interestExpense": "10833000", "operatingIncome": "65910000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "386000", "reportedCurrency": "USD", "netInterestIncome": "-17618000", "nonInterestIncome": "None", "operatingExpenses": "17246000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69952000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17151000", "sellingGeneralAndAdministrative": "13739000", "netIncomeFromContinuingOperations": "41348000" }, "balance": { "goodwill": "None", "inventory": "1448000", "commonStock": "17000", "currentDebt": "None", "investments": "None", "totalAssets": "486921000", "longTermDebt": "222747000", "shortTermDebt": "69363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-353249000", "totalLiabilities": "242445000", "otherCurrentAssets": "2682000", "totalCurrentAssets": "47126000", "currentLongTermDebt": "69242000", "longTermInvestments": "None", "shortTermInvestments": "1500000", "currentNetReceivables": "-1882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "439795000", "currentAccountsPayable": "5762000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "426062000", "shortLongTermDebtTotal": "222747000", "totalShareholderEquity": "244476000", "capitalLeaseObligations": "650000", "otherCurrentLiabilities": "5173000", "totalCurrentLiabilities": "88033000", "otherNonCurrentLiabilities": "19698000", "totalNonCurrentLiabilities": "154702000", "cashAndShortTermInvestments": "41496000", "commonStockSharesOutstanding": "19133752", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41348000", "profitLoss": "None", "dividendPayout": "179547000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "3202000", "operatingCashflow": "80760000", "capitalExpenditures": "197320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "127435000", "cashflowFromInvestment": "-184620000", "stockBasedCompensation": "5097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179547000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1708000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17151000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 63345000, "cost_of_revenue": 55954000, "gross_profit": 7391000, "ebit": 5069000, "ebitda": 17790000, "pretax_income": -18356000, "tax_provision": 10481000, "net_income": -18356000, "net_income_to_common": -18356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21011000, "total_current_assets": 30547000, "total_assets": 295245000, "short_term_debt": 19557000, "long_term_debt": 184278000, "total_debt": 203835000, "total_liabilities": 199551000, "total_equity": 95694000, "shares_outstanding": 3343627, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9735000, "capital_expenditure": 20264000, "free_cash_flow": 10529000, "dividends_paid": 17924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168895, "ticker_id": 8210, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5069000", "ebitda": "17790000", "netIncome": "-18356000", "grossProfit": "7391000", "depreciation": "None", "totalRevenue": "63345000", "costOfRevenue": "55954000", "interestIncome": "208000", "incomeBeforeTax": "-18356000", "interestExpense": "23425000", "operatingIncome": "-268000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10481000", "reportedCurrency": "USD", "netInterestIncome": "-23217000", "nonInterestIncome": "None", "operatingExpenses": "7659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12721000", "sellingGeneralAndAdministrative": "6607000", "netIncomeFromContinuingOperations": "-18356000" }, "balance": { "goodwill": "None", "inventory": "4650000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "295245000", "longTermDebt": "184278000", "shortTermDebt": "19557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-394597000", "totalLiabilities": "199551000", "otherCurrentAssets": "2485000", "totalCurrentAssets": "30547000", "currentLongTermDebt": "19417000", "longTermInvestments": "None", "shortTermInvestments": "1600000", "currentNetReceivables": "801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271594000", "currentAccountsPayable": "3707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "257955000", "shortLongTermDebtTotal": "184278000", "totalShareholderEquity": "95694000", "capitalLeaseObligations": "845000", "otherCurrentLiabilities": "2988000", "totalCurrentLiabilities": "30762000", "otherNonCurrentLiabilities": "15273000", "totalNonCurrentLiabilities": "168789000", "cashAndShortTermInvestments": "21011000", "commonStockSharesOutstanding": "3343627", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18356000", "profitLoss": "None", "dividendPayout": "17924000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-788000", "operatingCashflow": "-9735000", "capitalExpenditures": "20264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39096000", "cashflowFromInvestment": "-21864000", "stockBasedCompensation": "869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 63345000, "cost_of_revenue": 55954000, "gross_profit": 7391000, "research_and_development": null, "selling_general_admin": 6607000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5069000, "depreciation_amortisation": 12721000, "ebitda": 17790000, "interest_expense": 23425000, "interest_income": null, "other_non_operating": null, "pretax_income": -18356000, "tax_provision": 10481000, "effective_tax_rate": null, "net_income": -18356000, "net_income_continuing_ops": -18356000, "net_income_to_common": -18356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21011000, "short_term_investments": 1600000, "net_receivables": 801000, "inventory": 4650000, "other_current_assets": null, "total_current_assets": 30547000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 271594000, "total_assets": 295245000, "short_term_debt": 19557000, "accounts_payable": 3707000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 30762000, "long_term_debt": 184278000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 168789000, "total_liabilities": 199551000, "total_debt": 203835000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -394597000, "total_equity": 95694000, "shares_outstanding": 3343627, "operating_cash_flow": -9735000, "stock_based_compensation": 869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21864000, "dividends_paid": 17924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39096000, "free_cash_flow": 10529000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5069000", "ebitda": "17790000", "netIncome": "-18356000", "grossProfit": "7391000", "depreciation": "None", "totalRevenue": "63345000", "costOfRevenue": "55954000", "interestIncome": "208000", "incomeBeforeTax": "-18356000", "interestExpense": "23425000", "operatingIncome": "-268000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "10481000", "reportedCurrency": "USD", "netInterestIncome": "-23217000", "nonInterestIncome": "None", "operatingExpenses": "7659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "55954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12721000", "sellingGeneralAndAdministrative": "6607000", "netIncomeFromContinuingOperations": "-18356000" }, "balance": { "goodwill": "None", "inventory": "4650000", "commonStock": "7000", "currentDebt": "None", "investments": "None", "totalAssets": "295245000", "longTermDebt": "184278000", "shortTermDebt": "19557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-394597000", "totalLiabilities": "199551000", "otherCurrentAssets": "2485000", "totalCurrentAssets": "30547000", "currentLongTermDebt": "19417000", "longTermInvestments": "None", "shortTermInvestments": "1600000", "currentNetReceivables": "801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "271594000", "currentAccountsPayable": "3707000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "257955000", "shortLongTermDebtTotal": "184278000", "totalShareholderEquity": "95694000", "capitalLeaseObligations": "845000", "otherCurrentLiabilities": "2988000", "totalCurrentLiabilities": "30762000", "otherNonCurrentLiabilities": "15273000", "totalNonCurrentLiabilities": "168789000", "cashAndShortTermInvestments": "21011000", "commonStockSharesOutstanding": "3343627", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "21011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-18356000", "profitLoss": "None", "dividendPayout": "17924000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-788000", "operatingCashflow": "-9735000", "capitalExpenditures": "20264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39096000", "cashflowFromInvestment": "-21864000", "stockBasedCompensation": "869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 86499000, "cost_of_revenue": 66637000, "gross_profit": 19862000, "ebit": 3157000, "ebitda": 14173000, "pretax_income": -11644000, "tax_provision": 54000, "net_income": -11698000, "net_income_to_common": -11698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14554000, "total_current_assets": 14554000, "total_assets": 282551000, "short_term_debt": 185762000, "long_term_debt": 12020000, "total_debt": 197782000, "total_liabilities": 252693000, "total_equity": 29858000, "shares_outstanding": 95829, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 13108000, "capital_expenditure": 12349000, "free_cash_flow": 25457000, "dividends_paid": 17924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168900, "ticker_id": 8210, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3157000", "ebitda": "14173000", "netIncome": "-11698000", "grossProfit": "19862000", "depreciation": "None", "totalRevenue": "86499000", "costOfRevenue": "66637000", "interestIncome": "213000", "incomeBeforeTax": "-11644000", "interestExpense": "23632000", "operatingIncome": "12040000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-23632000", "nonInterestIncome": "None", "operatingExpenses": "7822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11016000", "sellingGeneralAndAdministrative": "5989000", "netIncomeFromContinuingOperations": "-11698000" }, "balance": { "goodwill": "None", "inventory": "3862000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "282551000", "longTermDebt": "12020000", "shortTermDebt": "185762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-376241000", "totalLiabilities": "252693000", "otherCurrentAssets": "1252000", "totalCurrentAssets": "14554000", "currentLongTermDebt": "185654000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267997000", "currentAccountsPayable": "16105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "254593000", "shortLongTermDebtTotal": "197782000", "totalShareholderEquity": "29858000", "capitalLeaseObligations": "426000", "otherCurrentLiabilities": "-181926000", "totalCurrentLiabilities": "24237000", "otherNonCurrentLiabilities": "30782000", "totalNonCurrentLiabilities": "228456000", "cashAndShortTermInvestments": "14554000", "commonStockSharesOutstanding": "95829", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11698000", "profitLoss": "None", "dividendPayout": "17924000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1427000", "operatingCashflow": "13108000", "capitalExpenditures": "12349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6351000", "cashflowFromInvestment": "-12349000", "stockBasedCompensation": "1310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 86499000, "cost_of_revenue": 66637000, "gross_profit": 19862000, "research_and_development": null, "selling_general_admin": 5989000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3157000, "depreciation_amortisation": 11016000, "ebitda": 14173000, "interest_expense": 23632000, "interest_income": null, "other_non_operating": null, "pretax_income": -11644000, "tax_provision": 54000, "effective_tax_rate": null, "net_income": -11698000, "net_income_continuing_ops": -11698000, "net_income_to_common": -11698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14554000, "short_term_investments": null, "net_receivables": 1763000, "inventory": 3862000, "other_current_assets": null, "total_current_assets": 14554000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 267997000, "total_assets": 282551000, "short_term_debt": 185762000, "accounts_payable": 16105000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 24237000, "long_term_debt": 12020000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 228456000, "total_liabilities": 252693000, "total_debt": 197782000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -376241000, "total_equity": 29858000, "shares_outstanding": 95829, "operating_cash_flow": 13108000, "stock_based_compensation": 1310000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12349000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12349000, "dividends_paid": 17924000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6351000, "free_cash_flow": 25457000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3157000", "ebitda": "14173000", "netIncome": "-11698000", "grossProfit": "19862000", "depreciation": "None", "totalRevenue": "86499000", "costOfRevenue": "66637000", "interestIncome": "213000", "incomeBeforeTax": "-11644000", "interestExpense": "23632000", "operatingIncome": "12040000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "54000", "reportedCurrency": "USD", "netInterestIncome": "-23632000", "nonInterestIncome": "None", "operatingExpenses": "7822000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "66637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11016000", "sellingGeneralAndAdministrative": "5989000", "netIncomeFromContinuingOperations": "-11698000" }, "balance": { "goodwill": "None", "inventory": "3862000", "commonStock": "3000", "currentDebt": "None", "investments": "None", "totalAssets": "282551000", "longTermDebt": "12020000", "shortTermDebt": "185762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-376241000", "totalLiabilities": "252693000", "otherCurrentAssets": "1252000", "totalCurrentAssets": "14554000", "currentLongTermDebt": "185654000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "267997000", "currentAccountsPayable": "16105000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "254593000", "shortLongTermDebtTotal": "197782000", "totalShareholderEquity": "29858000", "capitalLeaseObligations": "426000", "otherCurrentLiabilities": "-181926000", "totalCurrentLiabilities": "24237000", "otherNonCurrentLiabilities": "30782000", "totalNonCurrentLiabilities": "228456000", "cashAndShortTermInvestments": "14554000", "commonStockSharesOutstanding": "95829", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "14554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11698000", "profitLoss": "None", "dividendPayout": "17924000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "1427000", "operatingCashflow": "13108000", "capitalExpenditures": "12349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6351000", "cashflowFromInvestment": "-12349000", "stockBasedCompensation": "1310000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17924000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11016000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 91520000, "cost_of_revenue": 72436000, "gross_profit": 19084000, "ebit": 4254000, "ebitda": 15764000, "pretax_income": -21058000, "tax_provision": 16000, "net_income": -21058000, "net_income_to_common": -21058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7444000, "total_current_assets": 7444000, "total_assets": 267880000, "short_term_debt": 16313000, "long_term_debt": 190150000, "total_debt": 206463000, "total_liabilities": 246577000, "total_equity": 21303000, "shares_outstanding": 15669, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5723000, "capital_expenditure": 31479000, "free_cash_flow": 37202000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168905, "ticker_id": 8210, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4254000", "ebitda": "15764000", "netIncome": "-21058000", "grossProfit": "19084000", "depreciation": "None", "totalRevenue": "91520000", "costOfRevenue": "72436000", "interestIncome": "83000", "incomeBeforeTax": "-21058000", "interestExpense": "25296000", "operatingIncome": "4275000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "16000", "reportedCurrency": "USD", "netInterestIncome": "-25213000", "nonInterestIncome": "None", "operatingExpenses": "7542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11510000", "sellingGeneralAndAdministrative": "6500000", "netIncomeFromContinuingOperations": "-21058000" }, "balance": { "goodwill": "None", "inventory": "5289000", "commonStock": "21303000", "currentDebt": "None", "investments": "None", "totalAssets": "267880000", "longTermDebt": "190150000", "shortTermDebt": "16313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-364543000", "totalLiabilities": "246577000", "otherCurrentAssets": "2261000", "totalCurrentAssets": "7444000", "currentLongTermDebt": "16195000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "260436000", "currentAccountsPayable": "14426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "244332000", "shortLongTermDebtTotal": "207822000", "totalShareholderEquity": "21303000", "capitalLeaseObligations": "615000", "otherCurrentLiabilities": "4634000", "totalCurrentLiabilities": "19349000", "otherNonCurrentLiabilities": "19406000", "totalNonCurrentLiabilities": "246577000", "cashAndShortTermInvestments": "7444000", "commonStockSharesOutstanding": "15669", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21058000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-492000", "operatingCashflow": "5723000", "capitalExpenditures": "31479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-491000", "cashflowFromInvestment": "-8827000", "stockBasedCompensation": "1295000", "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": "10876000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 91520000, "cost_of_revenue": 72436000, "gross_profit": 19084000, "research_and_development": null, "selling_general_admin": 6500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4254000, "depreciation_amortisation": 11510000, "ebitda": 15764000, "interest_expense": 25296000, "interest_income": null, "other_non_operating": null, "pretax_income": -21058000, "tax_provision": 16000, "effective_tax_rate": null, "net_income": -21058000, "net_income_continuing_ops": -21058000, "net_income_to_common": -21058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7444000, "short_term_investments": null, "net_receivables": 2649000, "inventory": 5289000, "other_current_assets": null, "total_current_assets": 7444000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 260436000, "total_assets": 267880000, "short_term_debt": 16313000, "accounts_payable": 14426000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19349000, "long_term_debt": 190150000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 246577000, "total_liabilities": 246577000, "total_debt": 206463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -364543000, "total_equity": 21303000, "shares_outstanding": 15669, "operating_cash_flow": 5723000, "stock_based_compensation": 1295000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31479000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8827000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -491000, "free_cash_flow": 37202000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4254000", "ebitda": "15764000", "netIncome": "-21058000", "grossProfit": "19084000", "depreciation": "None", "totalRevenue": "91520000", "costOfRevenue": "72436000", "interestIncome": "83000", "incomeBeforeTax": "-21058000", "interestExpense": "25296000", "operatingIncome": "4275000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "16000", "reportedCurrency": "USD", "netInterestIncome": "-25213000", "nonInterestIncome": "None", "operatingExpenses": "7542000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11510000", "sellingGeneralAndAdministrative": "6500000", "netIncomeFromContinuingOperations": "-21058000" }, "balance": { "goodwill": "None", "inventory": "5289000", "commonStock": "21303000", "currentDebt": "None", "investments": "None", "totalAssets": "267880000", "longTermDebt": "190150000", "shortTermDebt": "16313000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-364543000", "totalLiabilities": "246577000", "otherCurrentAssets": "2261000", "totalCurrentAssets": "7444000", "currentLongTermDebt": "16195000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2649000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "260436000", "currentAccountsPayable": "14426000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "244332000", "shortLongTermDebtTotal": "207822000", "totalShareholderEquity": "21303000", "capitalLeaseObligations": "615000", "otherCurrentLiabilities": "4634000", "totalCurrentLiabilities": "19349000", "otherNonCurrentLiabilities": "19406000", "totalNonCurrentLiabilities": "246577000", "cashAndShortTermInvestments": "7444000", "commonStockSharesOutstanding": "15669", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "7444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21058000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-492000", "operatingCashflow": "5723000", "capitalExpenditures": "31479000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-491000", "cashflowFromInvestment": "-8827000", "stockBasedCompensation": "1295000", "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": "10876000", "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": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 42852999, "cost_of_revenue": 23560000, "gross_profit": 19292999, "ebit": 11748000, "ebitda": 21349999, "pretax_income": 9650999, "tax_provision": null, "net_income": 9497999, "net_income_to_common": 9497999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68802000, "total_current_assets": 68802000, "total_assets": 639982000, "short_term_debt": null, "long_term_debt": 319716000, "total_debt": 319716000, "total_liabilities": 350700000, "total_equity": 289282000, "shares_outstanding": 20930586, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 12966000, "capital_expenditure": 32604000, "free_cash_flow": 45570000, "dividends_paid": 2745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168868, "ticker_id": 8210, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11748000", "ebitda": "21349999", "netIncome": "9497999", "grossProfit": "19292999", "depreciation": "None", "totalRevenue": "42852999", "costOfRevenue": "23560000", "interestIncome": "570000", "incomeBeforeTax": "9650999", "interestExpense": "4879999", "operatingIncome": "11748000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4310000", "nonInterestIncome": "None", "operatingExpenses": "7544999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9601999", "sellingGeneralAndAdministrative": "7266000", "netIncomeFromContinuingOperations": "9651000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "639982000", "longTermDebt": "319716000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "350700000", "otherCurrentAssets": "None", "totalCurrentAssets": "68802000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "571180000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "289282000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "30984000", "totalNonCurrentLiabilities": "350700000", "cashAndShortTermInvestments": "68802000", "commonStockSharesOutstanding": "20930586", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9497999", "profitLoss": "None", "dividendPayout": "2745000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12966000", "capitalExpenditures": "32604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25681999", "cashflowFromInvestment": "-32498999", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9601999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 42852999, "cost_of_revenue": 23560000, "gross_profit": 19292999, "research_and_development": null, "selling_general_admin": 7266000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11748000, "depreciation_amortisation": 9601999, "ebitda": 21349999, "interest_expense": 4879999, "interest_income": null, "other_non_operating": null, "pretax_income": 9650999, "tax_provision": null, "effective_tax_rate": null, "net_income": 9497999, "net_income_continuing_ops": 9651000, "net_income_to_common": 9497999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68802000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 68802000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 571180000, "total_assets": 639982000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 319716000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 350700000, "total_liabilities": 350700000, "total_debt": 319716000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 289282000, "shares_outstanding": 20930586, "operating_cash_flow": 12966000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32604000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32498999, "dividends_paid": 2745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 25681999, "free_cash_flow": 45570000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11748000", "ebitda": "21349999", "netIncome": "9497999", "grossProfit": "19292999", "depreciation": "None", "totalRevenue": "42852999", "costOfRevenue": "23560000", "interestIncome": "570000", "incomeBeforeTax": "9650999", "interestExpense": "4879999", "operatingIncome": "11748000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4310000", "nonInterestIncome": "None", "operatingExpenses": "7544999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23560000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9601999", "sellingGeneralAndAdministrative": "7266000", "netIncomeFromContinuingOperations": "9651000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "639982000", "longTermDebt": "319716000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "350700000", "otherCurrentAssets": "None", "totalCurrentAssets": "68802000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "571180000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "289282000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "30984000", "totalNonCurrentLiabilities": "350700000", "cashAndShortTermInvestments": "68802000", "commonStockSharesOutstanding": "20930586", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "68802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9497999", "profitLoss": "None", "dividendPayout": "2745000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "12966000", "capitalExpenditures": "32604000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "25681999", "cashflowFromInvestment": "-32498999", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9601999", "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": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 49421999, "cost_of_revenue": 23830000, "gross_profit": 25591999, "ebit": 17681999, "ebitda": 27045998, "pretax_income": 12457000, "tax_provision": null, "net_income": 12314000, "net_income_to_common": 12314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62653000, "total_current_assets": 62653000, "total_assets": 606579000, "short_term_debt": 55038000, "long_term_debt": 235220000, "total_debt": 290258000, "total_liabilities": 325196000, "total_equity": 281383000, "shares_outstanding": 20871198, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 27246273, "capital_expenditure": 715653, "free_cash_flow": 27961926, "dividends_paid": 963641, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168869, "ticker_id": 8210, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17681999", "ebitda": "27045998", "netIncome": "12314000", "grossProfit": "25591999", "depreciation": "None", "totalRevenue": "49421999", "costOfRevenue": "23830000", "interestIncome": "792000", "incomeBeforeTax": "12457000", "interestExpense": "5224999", "operatingIncome": "18528000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4433000", "nonInterestIncome": "None", "operatingExpenses": "7063999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9363999", "sellingGeneralAndAdministrative": "6819000", "netIncomeFromContinuingOperations": "12457000" }, "balance": { "goodwill": "None", "inventory": "1634000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "606579000", "longTermDebt": "235220000", "shortTermDebt": "55038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-319464000", "totalLiabilities": "325196000", "otherCurrentAssets": "-9971000", "totalCurrentAssets": "62653000", "currentLongTermDebt": "54940000", "longTermInvestments": "830000", "shortTermInvestments": "None", "currentNetReceivables": "9971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543925999", "currentAccountsPayable": "13123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290160000", "totalShareholderEquity": "281383000", "capitalLeaseObligations": "214000", "otherCurrentLiabilities": "14967000", "totalCurrentLiabilities": "88062000", "otherNonCurrentLiabilities": "1798000", "totalNonCurrentLiabilities": "237134000", "cashAndShortTermInvestments": "62653000", "commonStockSharesOutstanding": "20871198", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12314000", "profitLoss": "None", "dividendPayout": "963641", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27246273", "capitalExpenditures": "715653", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1330081", "cashflowFromInvestment": "-1953822", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "963641", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9363999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 49421999, "cost_of_revenue": 23830000, "gross_profit": 25591999, "research_and_development": null, "selling_general_admin": 6819000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17681999, "depreciation_amortisation": 9363999, "ebitda": 27045998, "interest_expense": 5224999, "interest_income": null, "other_non_operating": null, "pretax_income": 12457000, "tax_provision": null, "effective_tax_rate": null, "net_income": 12314000, "net_income_continuing_ops": 12457000, "net_income_to_common": 12314000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62653000, "short_term_investments": null, "net_receivables": 9971000, "inventory": 1634000, "other_current_assets": null, "total_current_assets": 62653000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 543925999, "total_assets": 606579000, "short_term_debt": 55038000, "accounts_payable": 13123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 88062000, "long_term_debt": 235220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 237134000, "total_liabilities": 325196000, "total_debt": 290258000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -319464000, "total_equity": 281383000, "shares_outstanding": 20871198, "operating_cash_flow": 27246273, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 715653, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1953822, "dividends_paid": 963641, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1330081, "free_cash_flow": 27961926, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17681999", "ebitda": "27045998", "netIncome": "12314000", "grossProfit": "25591999", "depreciation": "None", "totalRevenue": "49421999", "costOfRevenue": "23830000", "interestIncome": "792000", "incomeBeforeTax": "12457000", "interestExpense": "5224999", "operatingIncome": "18528000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4433000", "nonInterestIncome": "None", "operatingExpenses": "7063999", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23830000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9363999", "sellingGeneralAndAdministrative": "6819000", "netIncomeFromContinuingOperations": "12457000" }, "balance": { "goodwill": "None", "inventory": "1634000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "606579000", "longTermDebt": "235220000", "shortTermDebt": "55038000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-319464000", "totalLiabilities": "325196000", "otherCurrentAssets": "-9971000", "totalCurrentAssets": "62653000", "currentLongTermDebt": "54940000", "longTermInvestments": "830000", "shortTermInvestments": "None", "currentNetReceivables": "9971000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "543925999", "currentAccountsPayable": "13123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "290160000", "totalShareholderEquity": "281383000", "capitalLeaseObligations": "214000", "otherCurrentLiabilities": "14967000", "totalCurrentLiabilities": "88062000", "otherNonCurrentLiabilities": "1798000", "totalNonCurrentLiabilities": "237134000", "cashAndShortTermInvestments": "62653000", "commonStockSharesOutstanding": "20871198", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12314000", "profitLoss": "None", "dividendPayout": "963641", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27246273", "capitalExpenditures": "715653", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1330081", "cashflowFromInvestment": "-1953822", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "963641", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9363999", "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": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 46992000, "cost_of_revenue": 26065000, "gross_profit": 20927000, "ebit": 18318000, "ebitda": 27733000, "pretax_income": 12752000, "tax_provision": null, "net_income": 12445000, "net_income_to_common": 12445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 36812000, "total_current_assets": 36812000, "total_assets": 586191000, "short_term_debt": null, "long_term_debt": 287464000, "total_debt": 287464000, "total_liabilities": 314882000, "total_equity": 271309000, "shares_outstanding": 20562616, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 10141309, "capital_expenditure": 704280, "free_cash_flow": 10845589, "dividends_paid": 1147923, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168871, "ticker_id": 8210, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18318000", "ebitda": "27733000", "netIncome": "12445000", "grossProfit": "20927000", "depreciation": "None", "totalRevenue": "46992000", "costOfRevenue": "26065000", "interestIncome": "193000", "incomeBeforeTax": "12752000", "interestExpense": "5566000", "operatingIncome": "16019000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5373000", "nonInterestIncome": "None", "operatingExpenses": "4908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9415000", "sellingGeneralAndAdministrative": "4629000", "netIncomeFromContinuingOperations": "12752000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "586191000", "longTermDebt": "287464000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "314882000", "otherCurrentAssets": "None", "totalCurrentAssets": "36812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "549379000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "271309000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "27418000", "totalNonCurrentLiabilities": "314882000", "cashAndShortTermInvestments": "36812000", "commonStockSharesOutstanding": "20562616", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12445000", "profitLoss": "None", "dividendPayout": "1147923", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10141309", "capitalExpenditures": "704280", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21494374", "cashflowFromInvestment": "23225702", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1147923", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9415000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 46992000, "cost_of_revenue": 26065000, "gross_profit": 20927000, "research_and_development": null, "selling_general_admin": 4629000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18318000, "depreciation_amortisation": 9415000, "ebitda": 27733000, "interest_expense": 5566000, "interest_income": null, "other_non_operating": null, "pretax_income": 12752000, "tax_provision": null, "effective_tax_rate": null, "net_income": 12445000, "net_income_continuing_ops": 12752000, "net_income_to_common": 12445000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 36812000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 36812000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 549379000, "total_assets": 586191000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 287464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 314882000, "total_liabilities": 314882000, "total_debt": 287464000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 271309000, "shares_outstanding": 20562616, "operating_cash_flow": 10141309, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 704280, "acquisitions": null, "other_investing": null, "investing_cash_flow": 23225702, "dividends_paid": 1147923, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21494374, "free_cash_flow": 10845589, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18318000", "ebitda": "27733000", "netIncome": "12445000", "grossProfit": "20927000", "depreciation": "None", "totalRevenue": "46992000", "costOfRevenue": "26065000", "interestIncome": "193000", "incomeBeforeTax": "12752000", "interestExpense": "5566000", "operatingIncome": "16019000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5373000", "nonInterestIncome": "None", "operatingExpenses": "4908000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "26065000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9415000", "sellingGeneralAndAdministrative": "4629000", "netIncomeFromContinuingOperations": "12752000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "586191000", "longTermDebt": "287464000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "314882000", "otherCurrentAssets": "None", "totalCurrentAssets": "36812000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "549379000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "271309000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "27418000", "totalNonCurrentLiabilities": "314882000", "cashAndShortTermInvestments": "36812000", "commonStockSharesOutstanding": "20562616", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "36812000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12445000", "profitLoss": "None", "dividendPayout": "1147923", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10141309", "capitalExpenditures": "704280", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21494374", "cashflowFromInvestment": "23225702", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1147923", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9415000", "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": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 37479000, "cost_of_revenue": 23985000, "gross_profit": 13494000, "ebit": 8549000, "ebitda": 17601000, "pretax_income": 2862000, "tax_provision": null, "net_income": 2787000, "net_income_to_common": 2787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12844000, "total_current_assets": 36656000, "total_assets": 597565000, "short_term_debt": 64132000, "long_term_debt": 307676000, "total_debt": 371808000, "total_liabilities": 339823000, "total_equity": 257742000, "shares_outstanding": 20444086, "goodwill_and_intangibles": 938000 }, "cash_flow": { "operating_cash_flow": 11233580, "capital_expenditure": 3022010, "free_cash_flow": 14255590, "dividends_paid": 2376065, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168872, "ticker_id": 8210, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8549000", "ebitda": "17601000", "netIncome": "2787000", "grossProfit": "13494000", "depreciation": "None", "totalRevenue": "37479000", "costOfRevenue": "23985000", "interestIncome": "220000", "incomeBeforeTax": "2862000", "interestExpense": "5687000", "operatingIncome": "8237000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5467000", "nonInterestIncome": "None", "operatingExpenses": "5257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9052000", "sellingGeneralAndAdministrative": "5257000", "netIncomeFromContinuingOperations": "2862000" }, "balance": { "goodwill": "None", "inventory": "1751000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "597565000", "longTermDebt": "307676000", "shortTermDebt": "64132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "938000", "reportedCurrency": "USD", "retainedEarnings": "-340872000", "totalLiabilities": "339823000", "otherCurrentAssets": "21089000", "totalCurrentAssets": "36656000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "560909000", "currentAccountsPayable": "9414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "307941000", "totalShareholderEquity": "257742000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20976000", "totalCurrentLiabilities": "94522000", "otherNonCurrentLiabilities": "32147000", "totalNonCurrentLiabilities": "245301000", "cashAndShortTermInvestments": "12844000", "commonStockSharesOutstanding": "20444086", "intangibleAssetsExcludingGoodwill": "938000", "cashAndCashEquivalentsAtCarryingValue": "12844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2787000", "profitLoss": "None", "dividendPayout": "2376065", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11233580", "capitalExpenditures": "3022010", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13499253", "cashflowFromInvestment": "-3607732", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2376065", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 37479000, "cost_of_revenue": 23985000, "gross_profit": 13494000, "research_and_development": null, "selling_general_admin": 5257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8549000, "depreciation_amortisation": 9052000, "ebitda": 17601000, "interest_expense": 5687000, "interest_income": null, "other_non_operating": null, "pretax_income": 2862000, "tax_provision": null, "effective_tax_rate": null, "net_income": 2787000, "net_income_continuing_ops": 2862000, "net_income_to_common": 2787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 12844000, "short_term_investments": null, "net_receivables": 972000, "inventory": 1751000, "other_current_assets": null, "total_current_assets": 36656000, "net_ppe": null, "goodwill": null, "intangible_assets": 938000, "goodwill_and_intangibles": 938000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 560909000, "total_assets": 597565000, "short_term_debt": 64132000, "accounts_payable": 9414000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 94522000, "long_term_debt": 307676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 245301000, "total_liabilities": 339823000, "total_debt": 371808000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -340872000, "total_equity": 257742000, "shares_outstanding": 20444086, "operating_cash_flow": 11233580, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3022010, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3607732, "dividends_paid": 2376065, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13499253, "free_cash_flow": 14255590, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8549000", "ebitda": "17601000", "netIncome": "2787000", "grossProfit": "13494000", "depreciation": "None", "totalRevenue": "37479000", "costOfRevenue": "23985000", "interestIncome": "220000", "incomeBeforeTax": "2862000", "interestExpense": "5687000", "operatingIncome": "8237000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5467000", "nonInterestIncome": "None", "operatingExpenses": "5257000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "23985000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9052000", "sellingGeneralAndAdministrative": "5257000", "netIncomeFromContinuingOperations": "2862000" }, "balance": { "goodwill": "None", "inventory": "1751000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "597565000", "longTermDebt": "307676000", "shortTermDebt": "64132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "938000", "reportedCurrency": "USD", "retainedEarnings": "-340872000", "totalLiabilities": "339823000", "otherCurrentAssets": "21089000", "totalCurrentAssets": "36656000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "972000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "560909000", "currentAccountsPayable": "9414000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "307941000", "totalShareholderEquity": "257742000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "20976000", "totalCurrentLiabilities": "94522000", "otherNonCurrentLiabilities": "32147000", "totalNonCurrentLiabilities": "245301000", "cashAndShortTermInvestments": "12844000", "commonStockSharesOutstanding": "20444086", "intangibleAssetsExcludingGoodwill": "938000", "cashAndCashEquivalentsAtCarryingValue": "12844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2787000", "profitLoss": "None", "dividendPayout": "2376065", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11233580", "capitalExpenditures": "3022010", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13499253", "cashflowFromInvestment": "-3607732", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2376065", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9052000", "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": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 24206000, "cost_of_revenue": 21585000, "gross_profit": 2621000, "ebit": -1586000, "ebitda": 4787250, "pretax_income": -6829000, "tax_provision": null, "net_income": -6863000, "net_income_to_common": -6863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30900000, "total_current_assets": 30900000, "total_assets": 603482000, "short_term_debt": null, "long_term_debt": 318728000, "total_debt": 318728000, "total_liabilities": 348694000, "total_equity": 254788000, "shares_outstanding": 20156636, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5632000, "capital_expenditure": 33666000, "free_cash_flow": 39298000, "dividends_paid": 5297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168873, "ticker_id": 8210, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1586000", "ebitda": "4787250", "netIncome": "-6863000", "grossProfit": "2621000", "depreciation": "None", "totalRevenue": "24206000", "costOfRevenue": "21585000", "interestIncome": "165000", "incomeBeforeTax": "-6829000", "interestExpense": "5243000", "operatingIncome": "-1704000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5078000", "nonInterestIncome": "None", "operatingExpenses": "4325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6373250", "sellingGeneralAndAdministrative": "4056000", "netIncomeFromContinuingOperations": "-6829000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254788000", "currentDebt": "None", "investments": "None", "totalAssets": "603482000", "longTermDebt": "318728000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "348694000", "otherCurrentAssets": "None", "totalCurrentAssets": "30900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "572582000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "318728000", "totalShareholderEquity": "254788000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "29966000", "totalNonCurrentLiabilities": "348694000", "cashAndShortTermInvestments": "30900000", "commonStockSharesOutstanding": "20156636", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6863000", "profitLoss": "None", "dividendPayout": "5297000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5632000", "capitalExpenditures": "33666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32092000", "cashflowFromInvestment": "-41740000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24206000, "cost_of_revenue": 21585000, "gross_profit": 2621000, "research_and_development": null, "selling_general_admin": 4056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1586000, "depreciation_amortisation": 6373250, "ebitda": 4787250, "interest_expense": 5243000, "interest_income": null, "other_non_operating": null, "pretax_income": -6829000, "tax_provision": null, "effective_tax_rate": null, "net_income": -6863000, "net_income_continuing_ops": -6829000, "net_income_to_common": -6863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30900000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 30900000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 572582000, "total_assets": 603482000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 318728000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 348694000, "total_liabilities": 348694000, "total_debt": 318728000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 254788000, "shares_outstanding": 20156636, "operating_cash_flow": 5632000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41740000, "dividends_paid": 5297000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 32092000, "free_cash_flow": 39298000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1586000", "ebitda": "4787250", "netIncome": "-6863000", "grossProfit": "2621000", "depreciation": "None", "totalRevenue": "24206000", "costOfRevenue": "21585000", "interestIncome": "165000", "incomeBeforeTax": "-6829000", "interestExpense": "5243000", "operatingIncome": "-1704000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-5078000", "nonInterestIncome": "None", "operatingExpenses": "4325000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "21585000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6373250", "sellingGeneralAndAdministrative": "4056000", "netIncomeFromContinuingOperations": "-6829000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "254788000", "currentDebt": "None", "investments": "None", "totalAssets": "603482000", "longTermDebt": "318728000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "348694000", "otherCurrentAssets": "None", "totalCurrentAssets": "30900000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "572582000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "318728000", "totalShareholderEquity": "254788000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "29966000", "totalNonCurrentLiabilities": "348694000", "cashAndShortTermInvestments": "30900000", "commonStockSharesOutstanding": "20156636", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "30900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6863000", "profitLoss": "None", "dividendPayout": "5297000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "5632000", "capitalExpenditures": "33666000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "32092000", "cashflowFromInvestment": "-41740000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5297000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "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": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 41677000, "cost_of_revenue": 14086000, "gross_profit": 27591000, "ebit": 10789000, "ebitda": 18212750, "pretax_income": 6638000, "tax_provision": null, "net_income": 6638000, "net_income_to_common": 6638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21866000, "total_current_assets": 45898000, "total_assets": 545853000, "short_term_debt": 37494000, "long_term_debt": 220186000, "total_debt": 257680000, "total_liabilities": 283674000, "total_equity": 262179000, "shares_outstanding": 20409272, "goodwill_and_intangibles": 60000 }, "cash_flow": { "operating_cash_flow": 18221016, "capital_expenditure": 31289456, "free_cash_flow": 49510472, "dividends_paid": 4942432, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168874, "ticker_id": 8210, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "10789000", "ebitda": "18212750", "netIncome": "6638000", "grossProfit": "27591000", "depreciation": "None", "totalRevenue": "41677000", "costOfRevenue": "14086000", "interestIncome": "1256000", "incomeBeforeTax": "6638000", "interestExpense": "5487000", "operatingIncome": "10746000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4231000", "nonInterestIncome": "None", "operatingExpenses": "16845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7423750", "sellingGeneralAndAdministrative": "8663000", "netIncomeFromContinuingOperations": "6638000" }, "balance": { "goodwill": "None", "inventory": "1693000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "545853000", "longTermDebt": "220186000", "shortTermDebt": "37494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "60000", "reportedCurrency": "USD", "retainedEarnings": "-333770000", "totalLiabilities": "283674000", "otherCurrentAssets": "14664000", "totalCurrentAssets": "45898000", "currentLongTermDebt": "37401000", "longTermInvestments": "0", "shortTermInvestments": "13050000", "currentNetReceivables": "7675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "510937000", "currentAccountsPayable": "7112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257869000", "totalShareholderEquity": "262179000", "capitalLeaseObligations": "282000", "otherCurrentLiabilities": "14923000", "totalCurrentLiabilities": "61623000", "otherNonCurrentLiabilities": "1609000", "totalNonCurrentLiabilities": "222051000", "cashAndShortTermInvestments": "21866000", "commonStockSharesOutstanding": "20409272", "intangibleAssetsExcludingGoodwill": "60000", "cashAndCashEquivalentsAtCarryingValue": "21866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6622000", "profitLoss": "None", "dividendPayout": "4942432", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18221016", "capitalExpenditures": "31289456", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11341423", "cashflowFromInvestment": "-36240836", "stockBasedCompensation": "437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4942432", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2045446", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 41677000, "cost_of_revenue": 14086000, "gross_profit": 27591000, "research_and_development": null, "selling_general_admin": 8663000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 10789000, "depreciation_amortisation": 7423750, "ebitda": 18212750, "interest_expense": 5487000, "interest_income": null, "other_non_operating": null, "pretax_income": 6638000, "tax_provision": null, "effective_tax_rate": null, "net_income": 6638000, "net_income_continuing_ops": 6638000, "net_income_to_common": 6638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21866000, "short_term_investments": 13050000, "net_receivables": 7675000, "inventory": 1693000, "other_current_assets": null, "total_current_assets": 45898000, "net_ppe": null, "goodwill": null, "intangible_assets": 60000, "goodwill_and_intangibles": 60000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 510937000, "total_assets": 545853000, "short_term_debt": 37494000, "accounts_payable": 7112000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 61623000, "long_term_debt": 220186000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 222051000, "total_liabilities": 283674000, "total_debt": 257680000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -333770000, "total_equity": 262179000, "shares_outstanding": 20409272, "operating_cash_flow": 18221016, "stock_based_compensation": 437000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31289456, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36240836, "dividends_paid": 4942432, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11341423, "free_cash_flow": 49510472, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "10789000", "ebitda": "18212750", "netIncome": "6638000", "grossProfit": "27591000", "depreciation": "None", "totalRevenue": "41677000", "costOfRevenue": "14086000", "interestIncome": "1256000", "incomeBeforeTax": "6638000", "interestExpense": "5487000", "operatingIncome": "10746000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-4231000", "nonInterestIncome": "None", "operatingExpenses": "16845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "14086000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7423750", "sellingGeneralAndAdministrative": "8663000", "netIncomeFromContinuingOperations": "6638000" }, "balance": { "goodwill": "None", "inventory": "1693000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "545853000", "longTermDebt": "220186000", "shortTermDebt": "37494000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "60000", "reportedCurrency": "USD", "retainedEarnings": "-333770000", "totalLiabilities": "283674000", "otherCurrentAssets": "14664000", "totalCurrentAssets": "45898000", "currentLongTermDebt": "37401000", "longTermInvestments": "0", "shortTermInvestments": "13050000", "currentNetReceivables": "7675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "510937000", "currentAccountsPayable": "7112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "257869000", "totalShareholderEquity": "262179000", "capitalLeaseObligations": "282000", "otherCurrentLiabilities": "14923000", "totalCurrentLiabilities": "61623000", "otherNonCurrentLiabilities": "1609000", "totalNonCurrentLiabilities": "222051000", "cashAndShortTermInvestments": "21866000", "commonStockSharesOutstanding": "20409272", "intangibleAssetsExcludingGoodwill": "60000", "cashAndCashEquivalentsAtCarryingValue": "21866000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6622000", "profitLoss": "None", "dividendPayout": "4942432", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "18221016", "capitalExpenditures": "31289456", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11341423", "cashflowFromInvestment": "-36240836", "stockBasedCompensation": "437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4942432", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2045446", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8139000", "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": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 44356000, "cost_of_revenue": 19827000, "gross_profit": 24529000, "ebit": 17946000, "ebitda": 17946000, "pretax_income": 12546000, "tax_provision": 194000, "net_income": 12546000, "net_income_to_common": 12546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41285000, "total_current_assets": 41285000, "total_assets": 527585000, "short_term_debt": null, "long_term_debt": 238076000, "total_debt": 238076000, "total_liabilities": 265013000, "total_equity": 262572000, "shares_outstanding": 19786887, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 21105288, "capital_expenditure": 7854768, "free_cash_flow": 28960056, "dividends_paid": 3176472, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168876, "ticker_id": 8210, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17946000", "ebitda": "17946000", "netIncome": "12546000", "grossProfit": "24529000", "depreciation": "None", "totalRevenue": "44356000", "costOfRevenue": "19827000", "interestIncome": "350000", "incomeBeforeTax": "12546000", "interestExpense": "5400000", "operatingIncome": "17722000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "194000", "reportedCurrency": "USD", "netInterestIncome": "-5050000", "nonInterestIncome": "None", "operatingExpenses": "6807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7645000", "sellingGeneralAndAdministrative": "6590000", "netIncomeFromContinuingOperations": "12546000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "262572000", "currentDebt": "None", "investments": "None", "totalAssets": "527585000", "longTermDebt": "238076000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "265013000", "otherCurrentAssets": "None", "totalCurrentAssets": "41285000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "486300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "238076000", "totalShareholderEquity": "262572000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "26937000", "totalNonCurrentLiabilities": "265013000", "cashAndShortTermInvestments": "41285000", "commonStockSharesOutstanding": "19786887", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12546000", "profitLoss": "None", "dividendPayout": "3176472", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21105288", "capitalExpenditures": "7854768", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14701469", "cashflowFromInvestment": "-3118769", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3176472", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1022187", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7645000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 44356000, "cost_of_revenue": 19827000, "gross_profit": 24529000, "research_and_development": null, "selling_general_admin": 6590000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17946000, "depreciation_amortisation": 7645000, "ebitda": 17946000, "interest_expense": 5400000, "interest_income": null, "other_non_operating": null, "pretax_income": 12546000, "tax_provision": 194000, "effective_tax_rate": null, "net_income": 12546000, "net_income_continuing_ops": 12546000, "net_income_to_common": 12546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41285000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 41285000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 486300000, "total_assets": 527585000, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": 238076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 265013000, "total_liabilities": 265013000, "total_debt": 238076000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 262572000, "shares_outstanding": 19786887, "operating_cash_flow": 21105288, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7854768, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3118769, "dividends_paid": 3176472, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14701469, "free_cash_flow": 28960056, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17946000", "ebitda": "17946000", "netIncome": "12546000", "grossProfit": "24529000", "depreciation": "None", "totalRevenue": "44356000", "costOfRevenue": "19827000", "interestIncome": "350000", "incomeBeforeTax": "12546000", "interestExpense": "5400000", "operatingIncome": "17722000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "194000", "reportedCurrency": "USD", "netInterestIncome": "-5050000", "nonInterestIncome": "None", "operatingExpenses": "6807000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7645000", "sellingGeneralAndAdministrative": "6590000", "netIncomeFromContinuingOperations": "12546000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "262572000", "currentDebt": "None", "investments": "None", "totalAssets": "527585000", "longTermDebt": "238076000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "265013000", "otherCurrentAssets": "None", "totalCurrentAssets": "41285000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "486300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "238076000", "totalShareholderEquity": "262572000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "26937000", "totalNonCurrentLiabilities": "265013000", "cashAndShortTermInvestments": "41285000", "commonStockSharesOutstanding": "19786887", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "41285000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12546000", "profitLoss": "None", "dividendPayout": "3176472", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "21105288", "capitalExpenditures": "7854768", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14701469", "cashflowFromInvestment": "-3118769", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3176472", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1022187", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7645000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 43133000, "cost_of_revenue": 19235000, "gross_profit": 23898000, "ebit": 18981000, "ebitda": 18981000, "pretax_income": 14127000, "tax_provision": 2, "net_income": 14127000, "net_income_to_common": 14127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32724000, "total_current_assets": 46950000, "total_assets": 524977000, "short_term_debt": 65372000, "long_term_debt": 247625000, "total_debt": 312997000, "total_liabilities": 270276000, "total_equity": 254701000, "shares_outstanding": 19832695, "goodwill_and_intangibles": 399000 }, "cash_flow": { "operating_cash_flow": 20449915, "capital_expenditure": 34175855, "free_cash_flow": 54625770, "dividends_paid": 1991039, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168877, "ticker_id": 8210, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18981000", "ebitda": "18981000", "netIncome": "14127000", "grossProfit": "23898000", "depreciation": "None", "totalRevenue": "43133000", "costOfRevenue": "19235000", "interestIncome": "262000", "incomeBeforeTax": "14127000", "interestExpense": "4854000", "operatingIncome": "19385000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2", "reportedCurrency": "USD", "netInterestIncome": "-4592000", "nonInterestIncome": "None", "operatingExpenses": "4513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7065000", "sellingGeneralAndAdministrative": "4303000", "netIncomeFromContinuingOperations": "14127000" }, "balance": { "goodwill": "None", "inventory": "2354000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "524977000", "longTermDebt": "247625000", "shortTermDebt": "65372000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "399000", "reportedCurrency": "USD", "retainedEarnings": "-342507000", "totalLiabilities": "270276000", "otherCurrentAssets": "11143000", "totalCurrentAssets": "46950000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "478027000", "currentAccountsPayable": "6910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "247966000", "totalShareholderEquity": "254701000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12718000", "totalCurrentLiabilities": "85000000", "otherNonCurrentLiabilities": "22651000", "totalNonCurrentLiabilities": "185276000", "cashAndShortTermInvestments": "32724000", "commonStockSharesOutstanding": "19832695", "intangibleAssetsExcludingGoodwill": "399000", "cashAndCashEquivalentsAtCarryingValue": "32724000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12728000", "profitLoss": "None", "dividendPayout": "1991039", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20449915", "capitalExpenditures": "34175855", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24291789", "cashflowFromInvestment": "-30788847", "stockBasedCompensation": "1538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1991039", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-872117", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7065000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 43133000, "cost_of_revenue": 19235000, "gross_profit": 23898000, "research_and_development": null, "selling_general_admin": 4303000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18981000, "depreciation_amortisation": 7065000, "ebitda": 18981000, "interest_expense": 4854000, "interest_income": null, "other_non_operating": null, "pretax_income": 14127000, "tax_provision": 2, "effective_tax_rate": null, "net_income": 14127000, "net_income_continuing_ops": 14127000, "net_income_to_common": 14127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32724000, "short_term_investments": null, "net_receivables": 729000, "inventory": 2354000, "other_current_assets": null, "total_current_assets": 46950000, "net_ppe": null, "goodwill": null, "intangible_assets": 399000, "goodwill_and_intangibles": 399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 478027000, "total_assets": 524977000, "short_term_debt": 65372000, "accounts_payable": 6910000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 85000000, "long_term_debt": 247625000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 185276000, "total_liabilities": 270276000, "total_debt": 312997000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -342507000, "total_equity": 254701000, "shares_outstanding": 19832695, "operating_cash_flow": 20449915, "stock_based_compensation": 1538000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34175855, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30788847, "dividends_paid": 1991039, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24291789, "free_cash_flow": 54625770, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18981000", "ebitda": "18981000", "netIncome": "14127000", "grossProfit": "23898000", "depreciation": "None", "totalRevenue": "43133000", "costOfRevenue": "19235000", "interestIncome": "262000", "incomeBeforeTax": "14127000", "interestExpense": "4854000", "operatingIncome": "19385000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2", "reportedCurrency": "USD", "netInterestIncome": "-4592000", "nonInterestIncome": "None", "operatingExpenses": "4513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19235000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7065000", "sellingGeneralAndAdministrative": "4303000", "netIncomeFromContinuingOperations": "14127000" }, "balance": { "goodwill": "None", "inventory": "2354000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "524977000", "longTermDebt": "247625000", "shortTermDebt": "65372000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "399000", "reportedCurrency": "USD", "retainedEarnings": "-342507000", "totalLiabilities": "270276000", "otherCurrentAssets": "11143000", "totalCurrentAssets": "46950000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "729000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "478027000", "currentAccountsPayable": "6910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "247966000", "totalShareholderEquity": "254701000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "12718000", "totalCurrentLiabilities": "85000000", "otherNonCurrentLiabilities": "22651000", "totalNonCurrentLiabilities": "185276000", "cashAndShortTermInvestments": "32724000", "commonStockSharesOutstanding": "19832695", "intangibleAssetsExcludingGoodwill": "399000", "cashAndCashEquivalentsAtCarryingValue": "32724000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12728000", "profitLoss": "None", "dividendPayout": "1991039", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "20449915", "capitalExpenditures": "34175855", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24291789", "cashflowFromInvestment": "-30788847", "stockBasedCompensation": "1538000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1991039", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-872117", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7065000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 38293000, "cost_of_revenue": 18690000, "gross_profit": 19603000, "ebit": 14696000, "ebitda": 15023000, "pretax_income": 10161000, "tax_provision": 463002, "net_income": 9698000, "net_income_to_common": 9698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24218000, "total_current_assets": 24218000, "total_assets": 485274000, "short_term_debt": 53663000, "long_term_debt": 223246000, "total_debt": 276909000, "total_liabilities": 244722000, "total_equity": 240552000, "shares_outstanding": 19475630, "goodwill_and_intangibles": 399000 }, "cash_flow": { "operating_cash_flow": 14458000, "capital_expenditure": 2000, "free_cash_flow": 14460000, "dividends_paid": 491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168878, "ticker_id": 8210, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14696000", "ebitda": "15023000", "netIncome": "9698000", "grossProfit": "19603000", "depreciation": "None", "totalRevenue": "38293000", "costOfRevenue": "18690000", "interestIncome": "228000", "incomeBeforeTax": "10161000", "interestExpense": "4862000", "operatingIncome": "14721000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "463002", "reportedCurrency": "USD", "netInterestIncome": "-4634000", "nonInterestIncome": "None", "operatingExpenses": "4882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6544000", "sellingGeneralAndAdministrative": "4629000", "netIncomeFromContinuingOperations": "10161000" }, "balance": { "goodwill": "None", "inventory": "1559000", "commonStock": "240552000", "currentDebt": "None", "investments": "None", "totalAssets": "485274000", "longTermDebt": "223246000", "shortTermDebt": "53663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "399000", "reportedCurrency": "USD", "retainedEarnings": "-361686000", "totalLiabilities": "244722000", "otherCurrentAssets": "2894000", "totalCurrentAssets": "24218000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "461056000", "currentAccountsPayable": "5489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "223246000", "totalShareholderEquity": "240552000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8227000", "totalCurrentLiabilities": "69515000", "otherNonCurrentLiabilities": "21476000", "totalNonCurrentLiabilities": "244722000", "cashAndShortTermInvestments": "24218000", "commonStockSharesOutstanding": "19475630", "intangibleAssetsExcludingGoodwill": "399000", "cashAndCashEquivalentsAtCarryingValue": "24218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9698000", "profitLoss": "None", "dividendPayout": "491000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "14458000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7045000", "cashflowFromInvestment": "-8123000", "stockBasedCompensation": "546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-843000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 38293000, "cost_of_revenue": 18690000, "gross_profit": 19603000, "research_and_development": null, "selling_general_admin": 4629000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14696000, "depreciation_amortisation": 6544000, "ebitda": 15023000, "interest_expense": 4862000, "interest_income": null, "other_non_operating": null, "pretax_income": 10161000, "tax_provision": 463002, "effective_tax_rate": null, "net_income": 9698000, "net_income_continuing_ops": 10161000, "net_income_to_common": 9698000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24218000, "short_term_investments": null, "net_receivables": 1204000, "inventory": 1559000, "other_current_assets": null, "total_current_assets": 24218000, "net_ppe": null, "goodwill": null, "intangible_assets": 399000, "goodwill_and_intangibles": 399000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 461056000, "total_assets": 485274000, "short_term_debt": 53663000, "accounts_payable": 5489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69515000, "long_term_debt": 223246000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 244722000, "total_liabilities": 244722000, "total_debt": 276909000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -361686000, "total_equity": 240552000, "shares_outstanding": 19475630, "operating_cash_flow": 14458000, "stock_based_compensation": 546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8123000, "dividends_paid": 491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7045000, "free_cash_flow": 14460000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14696000", "ebitda": "15023000", "netIncome": "9698000", "grossProfit": "19603000", "depreciation": "None", "totalRevenue": "38293000", "costOfRevenue": "18690000", "interestIncome": "228000", "incomeBeforeTax": "10161000", "interestExpense": "4862000", "operatingIncome": "14721000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "463002", "reportedCurrency": "USD", "netInterestIncome": "-4634000", "nonInterestIncome": "None", "operatingExpenses": "4882000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18690000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6544000", "sellingGeneralAndAdministrative": "4629000", "netIncomeFromContinuingOperations": "10161000" }, "balance": { "goodwill": "None", "inventory": "1559000", "commonStock": "240552000", "currentDebt": "None", "investments": "None", "totalAssets": "485274000", "longTermDebt": "223246000", "shortTermDebt": "53663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "399000", "reportedCurrency": "USD", "retainedEarnings": "-361686000", "totalLiabilities": "244722000", "otherCurrentAssets": "2894000", "totalCurrentAssets": "24218000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "461056000", "currentAccountsPayable": "5489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "223246000", "totalShareholderEquity": "240552000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "8227000", "totalCurrentLiabilities": "69515000", "otherNonCurrentLiabilities": "21476000", "totalNonCurrentLiabilities": "244722000", "cashAndShortTermInvestments": "24218000", "commonStockSharesOutstanding": "19475630", "intangibleAssetsExcludingGoodwill": "399000", "cashAndCashEquivalentsAtCarryingValue": "24218000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9698000", "profitLoss": "None", "dividendPayout": "491000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "14458000", "capitalExpenditures": "2000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7045000", "cashflowFromInvestment": "-8123000", "stockBasedCompensation": "546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-843000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 39428000, "cost_of_revenue": 19203000, "gross_profit": 20225000, "ebit": 14696000, "ebitda": 22237000, "pretax_income": 10829000, "tax_provision": 335000, "net_income": 10829000, "net_income_to_common": 10829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19428000, "total_current_assets": 25085000, "total_assets": 477877000, "short_term_debt": 53663000, "long_term_debt": 179010000, "total_debt": 232673000, "total_liabilities": 249432000, "total_equity": 228445000, "shares_outstanding": 19063475, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 20033649, "capital_expenditure": 3360288, "free_cash_flow": 23393937, "dividends_paid": 422969, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168879, "ticker_id": 8210, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "14696000", "ebitda": "22237000", "netIncome": "10829000", "grossProfit": "20225000", "depreciation": "None", "totalRevenue": "39428000", "costOfRevenue": "19203000", "interestIncome": "1485000", "incomeBeforeTax": "10829000", "interestExpense": "4743000", "operatingIncome": "14696000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "335000", "reportedCurrency": "USD", "netInterestIncome": "-3681000", "nonInterestIncome": "None", "operatingExpenses": "5529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7541000", "sellingGeneralAndAdministrative": "5364000", "netIncomeFromContinuingOperations": "10829000" }, "balance": { "goodwill": "None", "inventory": "1559000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "477877000", "longTermDebt": "179010000", "shortTermDebt": "53663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-361686000", "totalLiabilities": "249432000", "otherCurrentAssets": "2894000", "totalCurrentAssets": "25085000", "currentLongTermDebt": "31780000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "452792000", "currentAccountsPayable": "5489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232973000", "totalShareholderEquity": "228445000", "capitalLeaseObligations": "22183000", "otherCurrentLiabilities": "8227000", "totalCurrentLiabilities": "69515000", "otherNonCurrentLiabilities": "353000", "totalNonCurrentLiabilities": "179917000", "cashAndShortTermInvestments": "19428000", "commonStockSharesOutstanding": "19063475", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10494000", "profitLoss": "None", "dividendPayout": "422969", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "20033649", "capitalExpenditures": "3360288", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13135195", "cashflowFromInvestment": "-3905515", "stockBasedCompensation": "546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "422969", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66539", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 39428000, "cost_of_revenue": 19203000, "gross_profit": 20225000, "research_and_development": null, "selling_general_admin": 5364000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 14696000, "depreciation_amortisation": 7541000, "ebitda": 22237000, "interest_expense": 4743000, "interest_income": null, "other_non_operating": null, "pretax_income": 10829000, "tax_provision": 335000, "effective_tax_rate": null, "net_income": 10829000, "net_income_continuing_ops": 10829000, "net_income_to_common": 10829000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19428000, "short_term_investments": null, "net_receivables": 1204000, "inventory": 1559000, "other_current_assets": null, "total_current_assets": 25085000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 452792000, "total_assets": 477877000, "short_term_debt": 53663000, "accounts_payable": 5489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 69515000, "long_term_debt": 179010000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179917000, "total_liabilities": 249432000, "total_debt": 232673000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -361686000, "total_equity": 228445000, "shares_outstanding": 19063475, "operating_cash_flow": 20033649, "stock_based_compensation": 546000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3360288, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3905515, "dividends_paid": 422969, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13135195, "free_cash_flow": 23393937, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "14696000", "ebitda": "22237000", "netIncome": "10829000", "grossProfit": "20225000", "depreciation": "None", "totalRevenue": "39428000", "costOfRevenue": "19203000", "interestIncome": "1485000", "incomeBeforeTax": "10829000", "interestExpense": "4743000", "operatingIncome": "14696000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "335000", "reportedCurrency": "USD", "netInterestIncome": "-3681000", "nonInterestIncome": "None", "operatingExpenses": "5529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "19203000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7541000", "sellingGeneralAndAdministrative": "5364000", "netIncomeFromContinuingOperations": "10829000" }, "balance": { "goodwill": "None", "inventory": "1559000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "477877000", "longTermDebt": "179010000", "shortTermDebt": "53663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-361686000", "totalLiabilities": "249432000", "otherCurrentAssets": "2894000", "totalCurrentAssets": "25085000", "currentLongTermDebt": "31780000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "452792000", "currentAccountsPayable": "5489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "232973000", "totalShareholderEquity": "228445000", "capitalLeaseObligations": "22183000", "otherCurrentLiabilities": "8227000", "totalCurrentLiabilities": "69515000", "otherNonCurrentLiabilities": "353000", "totalNonCurrentLiabilities": "179917000", "cashAndShortTermInvestments": "19428000", "commonStockSharesOutstanding": "19063475", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "19428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10494000", "profitLoss": "None", "dividendPayout": "422969", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "20033649", "capitalExpenditures": "3360288", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13135195", "cashflowFromInvestment": "-3905515", "stockBasedCompensation": "546000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "422969", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66539", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7541000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 24452000, "cost_of_revenue": 12049000, "gross_profit": 12403000, "ebit": 25000, "ebitda": 6138000, "pretax_income": -5040000, "tax_provision": 5053000, "net_income": -5040000, "net_income_to_common": -5040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22045000, "total_current_assets": 22045000, "total_assets": 455677000, "short_term_debt": 36437000, "long_term_debt": 223297000, "total_debt": 259734000, "total_liabilities": 237829000, "total_equity": 217848000, "shares_outstanding": 18138600, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 9446000, "capital_expenditure": 12000, "free_cash_flow": 9458000, "dividends_paid": 491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168881, "ticker_id": 8210, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25000", "ebitda": "6138000", "netIncome": "-5040000", "grossProfit": "12403000", "depreciation": "None", "totalRevenue": "24452000", "costOfRevenue": "12049000", "interestIncome": "76000", "incomeBeforeTax": "-5040000", "interestExpense": "5133000", "operatingIncome": "21000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5053000", "reportedCurrency": "USD", "netInterestIncome": "-5057000", "nonInterestIncome": "None", "operatingExpenses": "12382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6113000", "sellingGeneralAndAdministrative": "6265000", "netIncomeFromContinuingOperations": "-5040000" }, "balance": { "goodwill": "None", "inventory": "1451000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "455677000", "longTermDebt": "223297000", "shortTermDebt": "36437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-372024000", "totalLiabilities": "237829000", "otherCurrentAssets": "3800000", "totalCurrentAssets": "22045000", "currentLongTermDebt": "36335000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433632000", "currentAccountsPayable": "5352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "223297000", "totalShareholderEquity": "217848000", "capitalLeaseObligations": "414000", "otherCurrentLiabilities": "8766000", "totalCurrentLiabilities": "50555000", "otherNonCurrentLiabilities": "14532000", "totalNonCurrentLiabilities": "237829000", "cashAndShortTermInvestments": "22045000", "commonStockSharesOutstanding": "18138600", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5040000", "profitLoss": "None", "dividendPayout": "491000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "9446000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9841000", "cashflowFromInvestment": "-12000", "stockBasedCompensation": "2474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 24452000, "cost_of_revenue": 12049000, "gross_profit": 12403000, "research_and_development": null, "selling_general_admin": 6265000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25000, "depreciation_amortisation": 6113000, "ebitda": 6138000, "interest_expense": 5133000, "interest_income": null, "other_non_operating": null, "pretax_income": -5040000, "tax_provision": 5053000, "effective_tax_rate": null, "net_income": -5040000, "net_income_continuing_ops": -5040000, "net_income_to_common": -5040000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22045000, "short_term_investments": null, "net_receivables": 305000, "inventory": 1451000, "other_current_assets": null, "total_current_assets": 22045000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 433632000, "total_assets": 455677000, "short_term_debt": 36437000, "accounts_payable": 5352000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50555000, "long_term_debt": 223297000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 237829000, "total_liabilities": 237829000, "total_debt": 259734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -372024000, "total_equity": 217848000, "shares_outstanding": 18138600, "operating_cash_flow": 9446000, "stock_based_compensation": 2474000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12000, "dividends_paid": 491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9841000, "free_cash_flow": 9458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25000", "ebitda": "6138000", "netIncome": "-5040000", "grossProfit": "12403000", "depreciation": "None", "totalRevenue": "24452000", "costOfRevenue": "12049000", "interestIncome": "76000", "incomeBeforeTax": "-5040000", "interestExpense": "5133000", "operatingIncome": "21000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5053000", "reportedCurrency": "USD", "netInterestIncome": "-5057000", "nonInterestIncome": "None", "operatingExpenses": "12382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "12049000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6113000", "sellingGeneralAndAdministrative": "6265000", "netIncomeFromContinuingOperations": "-5040000" }, "balance": { "goodwill": "None", "inventory": "1451000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "455677000", "longTermDebt": "223297000", "shortTermDebt": "36437000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-372024000", "totalLiabilities": "237829000", "otherCurrentAssets": "3800000", "totalCurrentAssets": "22045000", "currentLongTermDebt": "36335000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "305000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "433632000", "currentAccountsPayable": "5352000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "223297000", "totalShareholderEquity": "217848000", "capitalLeaseObligations": "414000", "otherCurrentLiabilities": "8766000", "totalCurrentLiabilities": "50555000", "otherNonCurrentLiabilities": "14532000", "totalNonCurrentLiabilities": "237829000", "cashAndShortTermInvestments": "22045000", "commonStockSharesOutstanding": "18138600", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5040000", "profitLoss": "None", "dividendPayout": "491000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "219000", "operatingCashflow": "9446000", "capitalExpenditures": "12000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9841000", "cashflowFromInvestment": "-12000", "stockBasedCompensation": "2474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "23000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "income_statement": { "revenue": 28328000, "cost_of_revenue": 17930000, "gross_profit": 10398000, "ebit": 5736000, "ebitda": 5736000, "pretax_income": 678000, "tax_provision": 4210000, "net_income": 678000, "net_income_to_common": 678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22452000, "total_current_assets": 22452000, "total_assets": 466784000, "short_term_debt": 36825000, "long_term_debt": 231416000, "total_debt": 268241000, "total_liabilities": 245878000, "total_equity": 220906000, "shares_outstanding": 19648956, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1879510, "capital_expenditure": 265220, "free_cash_flow": 2144730, "dividends_paid": 536223, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 168882, "ticker_id": 8210, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:25:58.956729+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5736000", "ebitda": "5736000", "netIncome": "678000", "grossProfit": "10398000", "depreciation": "None", "totalRevenue": "28328000", "costOfRevenue": "17930000", "interestIncome": "806000", "incomeBeforeTax": "678000", "interestExpense": "5058000", "operatingIncome": "5383000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4210000", "reportedCurrency": "USD", "netInterestIncome": "-4252000", "nonInterestIncome": "None", "operatingExpenses": "5015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7103000", "sellingGeneralAndAdministrative": "4776000", "netIncomeFromContinuingOperations": "678000" }, "balance": { "goodwill": "None", "inventory": "1428000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "466784000", "longTermDebt": "231416000", "shortTermDebt": "36825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-366492000", "totalLiabilities": "245878000", "otherCurrentAssets": "2994000", "totalCurrentAssets": "22452000", "currentLongTermDebt": "36719000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "444332000", "currentAccountsPayable": "5724000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "231416000", "totalShareholderEquity": "220906000", "capitalLeaseObligations": "452000", "otherCurrentLiabilities": "6355000", "totalCurrentLiabilities": "50835000", "otherNonCurrentLiabilities": "14462000", "totalNonCurrentLiabilities": "245878000", "cashAndShortTermInvestments": "22452000", "commonStockSharesOutstanding": "19648956", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "678000", "profitLoss": "None", "dividendPayout": "536223", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1879510", "capitalExpenditures": "265220", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2273809", "cashflowFromInvestment": "-2284257", "stockBasedCompensation": "2447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "536223", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1617524", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7103000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28328000, "cost_of_revenue": 17930000, "gross_profit": 10398000, "research_and_development": null, "selling_general_admin": 4776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5736000, "depreciation_amortisation": 7103000, "ebitda": 5736000, "interest_expense": 5058000, "interest_income": null, "other_non_operating": null, "pretax_income": 678000, "tax_provision": 4210000, "effective_tax_rate": null, "net_income": 678000, "net_income_continuing_ops": 678000, "net_income_to_common": 678000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22452000, "short_term_investments": null, "net_receivables": 4555000, "inventory": 1428000, "other_current_assets": null, "total_current_assets": 22452000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 444332000, "total_assets": 466784000, "short_term_debt": 36825000, "accounts_payable": 5724000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50835000, "long_term_debt": 231416000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 245878000, "total_liabilities": 245878000, "total_debt": 268241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -366492000, "total_equity": 220906000, "shares_outstanding": 19648956, "operating_cash_flow": 1879510, "stock_based_compensation": 2447000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 265220, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2284257, "dividends_paid": 536223, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2273809, "free_cash_flow": 2144730, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5736000", "ebitda": "5736000", "netIncome": "678000", "grossProfit": "10398000", "depreciation": "None", "totalRevenue": "28328000", "costOfRevenue": "17930000", "interestIncome": "806000", "incomeBeforeTax": "678000", "interestExpense": "5058000", "operatingIncome": "5383000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4210000", "reportedCurrency": "USD", "netInterestIncome": "-4252000", "nonInterestIncome": "None", "operatingExpenses": "5015000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "17930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7103000", "sellingGeneralAndAdministrative": "4776000", "netIncomeFromContinuingOperations": "678000" }, "balance": { "goodwill": "None", "inventory": "1428000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "466784000", "longTermDebt": "231416000", "shortTermDebt": "36825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-366492000", "totalLiabilities": "245878000", "otherCurrentAssets": "2994000", "totalCurrentAssets": "22452000", "currentLongTermDebt": "36719000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4555000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "444332000", "currentAccountsPayable": "5724000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "231416000", "totalShareholderEquity": "220906000", "capitalLeaseObligations": "452000", "otherCurrentLiabilities": "6355000", "totalCurrentLiabilities": "50835000", "otherNonCurrentLiabilities": "14462000", "totalNonCurrentLiabilities": "245878000", "cashAndShortTermInvestments": "22452000", "commonStockSharesOutstanding": "19648956", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "22452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "678000", "profitLoss": "None", "dividendPayout": "536223", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1879510", "capitalExpenditures": "265220", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2273809", "cashflowFromInvestment": "-2284257", "stockBasedCompensation": "2447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "536223", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1617524", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7103000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/", "rank_field": "-revenue_growth" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "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" ] } } }