{ "ticker": { "uuid": "8f534324-2808-4871-8301-d06dad93f5f1", "symbol": "OIS", "name": "Oil States International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/8f534324-2808-4871-8301-d06dad93f5f1/", "api_url": "https://sharemaestro.com/factors/api/tickers/8f534324-2808-4871-8301-d06dad93f5f1/" }, "ticker_metadata": { "id": 2997, "uuid": "8f534324-2808-4871-8301-d06dad93f5f1", "symbol": "OIS", "name": "Oil States International Inc", "asset_type": "equity", "market_cap": 505023000, "stock_exchange_id": 3, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Oil States International, Inc., provides oilfield products and services to the drilling, completion, subsea, production and infrastructure sectors of the oil and gas industry globally. The company is headquartered in Houston, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8f534324-2808-4871-8301-d06dad93f5f1", "symbol": "OIS", "name": "Oil States International Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/8f534324-2808-4871-8301-d06dad93f5f1/", "api_url": "https://sharemaestro.com/factors/api/tickers/8f534324-2808-4871-8301-d06dad93f5f1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.84, "value": 0.83, "quality": 0.16, "momentum": 0.9, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 8.12, "market_cap": 474524680, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0913, "shareholder_yield": 0, "roe": -0.1936, "piotroski_f_score": 5, "momentum_12_1": 0.8745, "volatility_252d": 0.5902 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:04.487994+00:00", "batch_id": "" }, "size": { "price_close": 8.12, "market_cap": 474524680, "market_cap_usd": 474524680, "enterprise_value": 476394680, "shares_outstanding": 58439000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 0.8311, "ptbv_ratio": 1.0081, "ps_ratio": 0.7251, "pcf_ratio": 5.0512, "pfcf_ratio": 3.9477, "ev_ebitda": 10.9587, "ev_ebit": 4812.0189, "ev_sales": 0.728, "ev_fcf": 3.9633, "earnings_yield": null, "fcf_yield": 0.2523, "price_to_sales": 0.7251, "price_to_book": 0.8311, "price_to_cashflow": 5.0512, "ebitda_to_ev": 0.0913, "sales_yield": 1.3737 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1374, "operating_margin": 0.0002, "net_margin": -0.1689, "ebitda_margin": 0.0664, "fcf_margin": 0.1837, "roe": -0.1936, "roa": -0.1282, "roic": 0.0001, "roc_greenblatt": null, "asset_turnover": 0.759, "cash_conversion": -1.0877, "accruals_ratio": -0.2371, "sbc_to_revenue": 0.0118, "piotroski_f_score": 5, "altman_z_score": 2.3289, "earnings_stability_5y": 3.2539, "revenue_stability_5y": 0.1966, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1043, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.51, "net_debt_to_ebitda": 0.043, "debt_to_assets": 0.0706, "interest_coverage": 0.0182, "current_ratio": 1.9359, "quick_ratio": 1.1472, "net_debt": 1870000, "local_beta": 0.001, "volatility_252d": 0.5902, "volatility_60d": 1.4084, "max_drawdown_12m": -0.3797, "risk_adjusted_momentum": 1.4816 }, "growth": { "revenue_growth_1y": -0.045, "revenue_growth_3y_cagr": -0.0321, "revenue_growth_5y_cagr": 0.0095, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1656, "book_value_growth_1y": -0.1104, "revenue_growth": -0.045, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0624, "price_return_3m": -0.3361, "price_return_6m": 0.1941, "price_return_9m": 0.4737, "price_return_12m": 0.7576, "price_return_12m_ex1m": 0.8745, "momentum_6m": 0.1941, "momentum_12m": 0.7576, "momentum_12_1": 0.8745, "distance_from_52w_high": -0.3797, "distance_from_52w_low": 0.6639, "relative_strength": 0.6576 }, "raw_ttm": { "revenue_ttm": 654413000, "gross_profit_ttm": 89926000, "ebit_ttm": 99001, "ebitda_ttm": 43472001, "net_income_ttm": -110516000, "eps_diluted_ttm": -1.8911, "operating_cash_flow_ttm": 93943000, "capital_expenditure_ttm": 26260000, "fcf_ttm": 120203000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5449000, "cash_and_equivalents": 58989000, "total_current_assets": 480273000, "total_current_liabilities": 248091000, "net_ppe": null, "total_assets": 862156000, "total_debt": 60859000, "total_equity": 570956000, "net_working_capital": 232523000, "book_value_per_share": 9.7701, "retained_earnings": 165391000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 470694000, "tangible_book_per_share": 8.0544 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 15, "rank_ptbv": 17, "rank_ps": 21, "rank_pcf": 18, "rank_ev_ebitda": 44, "rank_ev_ebit": 100, "rank_earnings_yield": 50, "rank_fcf_yield": 11, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 84, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 89, "rank_fcf_margin": 51, "rank_piotroski": 62, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 15 }, "composites": { "value_composite": 17, "quality_composite": 84, "momentum_composite": 10, "growth_composite": 82, "yield_composite": 92, "svqf_composite": 31, "vc1_composite": 12, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 16, "quality_value_composite": 0.3644, "os_score": 0.84, "value_percentile": 0.83, "quality_percentile": 0.16, "momentum_percentile": 0.9, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4669, "ticker_id": 2997, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:04.487994+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.12, "market_cap": 474524680, "market_cap_usd": 474524680, "enterprise_value": 476394680, "shares_outstanding": 58439000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.83110551, "ptbv_ratio": 1.00813837, "ps_ratio": 0.725115, "pcf_ratio": 5.05119785, "pfcf_ratio": 3.94769415, "ev_ebitda": 10.95865543, "ev_ebit": 4812.0188685, "ev_sales": 0.72797252, "ev_fcf": 3.96325117, "earnings_yield": null, "fcf_yield": 0.2523181, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.13741475, "operating_margin": 0.00015128, "net_margin": -0.16887806, "ebitda_margin": 0.066429, "fcf_margin": 0.18368064, "roe": -0.19356308, "roa": -0.12818562, "roic": 0.00012962, "roc_greenblatt": null, "asset_turnover": 0.75904245, "cash_conversion": -1.08765247, "accruals_ratio": -0.2371485, "sbc_to_revenue": 0.0117678, "debt_to_equity": 0.51002179, "net_debt_to_ebitda": 0.04301619, "debt_to_assets": 0.07058931, "interest_coverage": 0.01816865, "current_ratio": 1.93587434, "quick_ratio": 1.1471718, "net_debt": 1870000, "revenue_growth_1y": -0.04502061, "revenue_growth_3y_cagr": -0.03206765, "revenue_growth_5y_cagr": 0.00950697, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.16562745, "book_value_growth_1y": -0.11043689, "piotroski_f_score": 5, "altman_z_score": 2.32888339, "earnings_stability_5y": 3.253936, "revenue_stability_5y": 0.196555, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06235566, "price_return_3m": -0.33605887, "price_return_6m": 0.19411765, "price_return_9m": 0.47368421, "price_return_12m": 0.75757576, "price_return_12m_ex1m": 0.87445887, "distance_from_52w_high": -0.37967914, "distance_from_52w_low": 0.66393443, "relative_strength": 0.65761218, "local_beta": 0.001, "volatility_252d": 0.590205, "volatility_60d": 1.408435, "max_drawdown_12m": -0.37967914, "revenue_ttm": 654413000, "gross_profit_ttm": 89926000, "ebit_ttm": 99001, "ebitda_ttm": 43472001, "net_income_ttm": -110516000, "eps_diluted_ttm": -1.89113435, "operating_cash_flow_ttm": 93943000, "capital_expenditure_ttm": 26260000, "fcf_ttm": 120203000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5449000, "cash_and_equivalents": 58989000, "total_current_assets": 480273000, "total_current_liabilities": 248091000, "net_ppe": null, "total_assets": 862156000, "total_debt": 60859000, "total_equity": 570956000, "net_working_capital": 232523000, "book_value_per_share": 9.77011927, "retained_earnings": 165391000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 470694000, "tangible_book_per_share": 8.05444994, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 15, "rank_ptbv": 17, "rank_ps": 21, "rank_pcf": 18, "rank_ev_ebitda": 44, "rank_ev_ebit": 100, "rank_earnings_yield": 50, "rank_fcf_yield": 11, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 84, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 89, "rank_fcf_margin": 51, "rank_piotroski": 62, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 15, "value_composite": 17, "quality_composite": 84, "momentum_composite": 10, "growth_composite": 82, "yield_composite": 92, "svqf_composite": 31, "vc1_composite": 12, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.12, "os": 0.84, "value": 0.83, "quality": 0.16, "momentum": 0.9, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1936, "momentum_12_1": 0.8745, "complete_fields": { "id": 4669, "ticker_id": 2997, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:04.487994+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.12, "market_cap": 474524680, "market_cap_usd": 474524680, "enterprise_value": 476394680, "shares_outstanding": 58439000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 0.83110551, "ptbv_ratio": 1.00813837, "ps_ratio": 0.725115, "pcf_ratio": 5.05119785, "pfcf_ratio": 3.94769415, "ev_ebitda": 10.95865543, "ev_ebit": 4812.0188685, "ev_sales": 0.72797252, "ev_fcf": 3.96325117, "earnings_yield": null, "fcf_yield": 0.2523181, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.13741475, "operating_margin": 0.00015128, "net_margin": -0.16887806, "ebitda_margin": 0.066429, "fcf_margin": 0.18368064, "roe": -0.19356308, "roa": -0.12818562, "roic": 0.00012962, "roc_greenblatt": null, "asset_turnover": 0.75904245, "cash_conversion": -1.08765247, "accruals_ratio": -0.2371485, "sbc_to_revenue": 0.0117678, "debt_to_equity": 0.51002179, "net_debt_to_ebitda": 0.04301619, "debt_to_assets": 0.07058931, "interest_coverage": 0.01816865, "current_ratio": 1.93587434, "quick_ratio": 1.1471718, "net_debt": 1870000, "revenue_growth_1y": -0.04502061, "revenue_growth_3y_cagr": -0.03206765, "revenue_growth_5y_cagr": 0.00950697, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.16562745, "book_value_growth_1y": -0.11043689, "piotroski_f_score": 5, "altman_z_score": 2.32888339, "earnings_stability_5y": 3.253936, "revenue_stability_5y": 0.196555, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06235566, "price_return_3m": -0.33605887, "price_return_6m": 0.19411765, "price_return_9m": 0.47368421, "price_return_12m": 0.75757576, "price_return_12m_ex1m": 0.87445887, "distance_from_52w_high": -0.37967914, "distance_from_52w_low": 0.66393443, "relative_strength": 0.65761218, "local_beta": 0.001, "volatility_252d": 0.590205, "volatility_60d": 1.408435, "max_drawdown_12m": -0.37967914, "revenue_ttm": 654413000, "gross_profit_ttm": 89926000, "ebit_ttm": 99001, "ebitda_ttm": 43472001, "net_income_ttm": -110516000, "eps_diluted_ttm": -1.89113435, "operating_cash_flow_ttm": 93943000, "capital_expenditure_ttm": 26260000, "fcf_ttm": 120203000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 5449000, "cash_and_equivalents": 58989000, "total_current_assets": 480273000, "total_current_liabilities": 248091000, "net_ppe": null, "total_assets": 862156000, "total_debt": 60859000, "total_equity": 570956000, "net_working_capital": 232523000, "book_value_per_share": 9.77011927, "retained_earnings": 165391000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 470694000, "tangible_book_per_share": 8.05444994, "universe_ticker_count": 3577, "sector": "Energy", "rank_pe": 50, "rank_pb": 15, "rank_ptbv": 17, "rank_ps": 21, "rank_pcf": 18, "rank_ev_ebitda": 44, "rank_ev_ebit": 100, "rank_earnings_yield": 50, "rank_fcf_yield": 11, "rank_dividend_yield": 89, "rank_shareholder_yield": 89, "rank_total_yield": 89, "rank_roe": 84, "rank_roc": 50, "rank_roic": 79, "rank_gross_margin": 89, "rank_fcf_margin": 51, "rank_piotroski": 62, "rank_accruals": 5, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 84, "rank_momentum_12m": 16, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 15, "value_composite": 17, "quality_composite": 84, "momentum_composite": 10, "growth_composite": 82, "yield_composite": 92, "svqf_composite": 31, "vc1_composite": 12, "vc2_composite": 22, "vc3_composite": 22, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 27, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 668988000, "cost_of_revenue": 583173000, "gross_profit": 85815000, "ebit": -4610000, "ebitda": 42829000, "pretax_income": -102532000, "tax_provision": 6845000, "net_income": -109377000, "net_income_to_common": -109377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69914000, "total_current_assets": 495291000, "total_assets": 883431000, "short_term_debt": 60656000, "long_term_debt": 1670000, "total_debt": 62326000, "total_liabilities": 310240000, "total_equity": 573191000, "shares_outstanding": 58697000, "goodwill_and_intangibles": 101979000 }, "cash_flow": { "operating_cash_flow": 105123000, "capital_expenditure": 31191000, "free_cash_flow": 136314000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309149, "ticker_id": 2997, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4610000", "ebitda": "42829000", "netIncome": "-109377000", "grossProfit": "85815000", "depreciation": "None", "totalRevenue": "668988000", "costOfRevenue": "583173000", "interestIncome": "1861000", "incomeBeforeTax": "-102532000", "interestExpense": "5852000", "operatingIncome": "-4610000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6845000", "reportedCurrency": "USD", "netInterestIncome": "-5852000", "nonInterestIncome": "None", "operatingExpenses": "90425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47439000", "sellingGeneralAndAdministrative": "90425000", "netIncomeFromContinuingOperations": "-109377000" }, "balance": { "goodwill": "70524000", "inventory": "183409000", "commonStock": "805000", "currentDebt": "None", "investments": "None", "totalAssets": "883431000", "longTermDebt": "1670000", "shortTermDebt": "60656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31455000", "reportedCurrency": "USD", "retainedEarnings": "164283000", "totalLiabilities": "310240000", "otherCurrentAssets": "39523000", "totalCurrentAssets": "495291000", "currentLongTermDebt": "53370000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "202445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388140000", "currentAccountsPayable": "68090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "257113000", "shortLongTermDebtTotal": "87634000", "totalShareholderEquity": "573191000", "capitalLeaseObligations": "19940000", "otherCurrentLiabilities": "40239000", "totalCurrentLiabilities": "266180000", "otherNonCurrentLiabilities": "23971000", "totalNonCurrentLiabilities": "44060000", "cashAndShortTermInvestments": "69914000", "commonStockSharesOutstanding": "58697000", "intangibleAssetsExcludingGoodwill": "31455000", "cashAndCashEquivalentsAtCarryingValue": "69914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3184000", "operatingCashflow": "105123000", "capitalExpenditures": "31191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90155000", "cashflowFromInvestment": "-11054000", "stockBasedCompensation": "7712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47439000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 668988000, "cost_of_revenue": 583173000, "gross_profit": 85815000, "research_and_development": null, "selling_general_admin": 90425000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4610000, "depreciation_amortisation": 47439000, "ebitda": 42829000, "interest_expense": 5852000, "interest_income": null, "other_non_operating": null, "pretax_income": -102532000, "tax_provision": 6845000, "effective_tax_rate": null, "net_income": -109377000, "net_income_continuing_ops": -109377000, "net_income_to_common": -109377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69914000, "short_term_investments": null, "net_receivables": 202445000, "inventory": 183409000, "other_current_assets": null, "total_current_assets": 495291000, "net_ppe": null, "goodwill": 70524000, "intangible_assets": 31455000, "goodwill_and_intangibles": 101979000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 388140000, "total_assets": 883431000, "short_term_debt": 60656000, "accounts_payable": 68090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266180000, "long_term_debt": 1670000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44060000, "total_liabilities": 310240000, "total_debt": 62326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 164283000, "total_equity": 573191000, "shares_outstanding": 58697000, "operating_cash_flow": 105123000, "stock_based_compensation": 7712000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31191000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11054000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90155000, "free_cash_flow": 136314000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4610000", "ebitda": "42829000", "netIncome": "-109377000", "grossProfit": "85815000", "depreciation": "None", "totalRevenue": "668988000", "costOfRevenue": "583173000", "interestIncome": "1861000", "incomeBeforeTax": "-102532000", "interestExpense": "5852000", "operatingIncome": "-4610000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6845000", "reportedCurrency": "USD", "netInterestIncome": "-5852000", "nonInterestIncome": "None", "operatingExpenses": "90425000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "583173000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47439000", "sellingGeneralAndAdministrative": "90425000", "netIncomeFromContinuingOperations": "-109377000" }, "balance": { "goodwill": "70524000", "inventory": "183409000", "commonStock": "805000", "currentDebt": "None", "investments": "None", "totalAssets": "883431000", "longTermDebt": "1670000", "shortTermDebt": "60656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31455000", "reportedCurrency": "USD", "retainedEarnings": "164283000", "totalLiabilities": "310240000", "otherCurrentAssets": "39523000", "totalCurrentAssets": "495291000", "currentLongTermDebt": "53370000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "202445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388140000", "currentAccountsPayable": "68090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "257113000", "shortLongTermDebtTotal": "87634000", "totalShareholderEquity": "573191000", "capitalLeaseObligations": "19940000", "otherCurrentLiabilities": "40239000", "totalCurrentLiabilities": "266180000", "otherNonCurrentLiabilities": "23971000", "totalNonCurrentLiabilities": "44060000", "cashAndShortTermInvestments": "69914000", "commonStockSharesOutstanding": "58697000", "intangibleAssetsExcludingGoodwill": "31455000", "cashAndCashEquivalentsAtCarryingValue": "69914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-109377000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3184000", "operatingCashflow": "105123000", "capitalExpenditures": "31191000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90155000", "cashflowFromInvestment": "-11054000", "stockBasedCompensation": "7712000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16608000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47439000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 692588000, "cost_of_revenue": 585709000, "gross_profit": 106879000, "ebit": 949000, "ebitda": 55657000, "pretax_income": -7852000, "tax_provision": 3406000, "net_income": -11258000, "net_income_to_common": -11258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65363000, "total_current_assets": 498226000, "total_assets": 1005108000, "short_term_debt": 7917000, "long_term_debt": 124654000, "total_debt": 132571000, "total_liabilities": 324454000, "total_equity": 680654000, "shares_outstanding": 62004000, "goodwill_and_intangibles": 195571000 }, "cash_flow": { "operating_cash_flow": 45894000, "capital_expenditure": 37508000, "free_cash_flow": 83402000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309154, "ticker_id": 2997, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "949000", "ebitda": "55657000", "netIncome": "-11258000", "grossProfit": "106879000", "depreciation": "None", "totalRevenue": "692588000", "costOfRevenue": "585709000", "interestIncome": "1070000", "incomeBeforeTax": "-7852000", "interestExpense": "8801000", "operatingIncome": "6670000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3406000", "reportedCurrency": "USD", "netInterestIncome": "-7731000", "nonInterestIncome": "None", "operatingExpenses": "100209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "585709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54708000", "sellingGeneralAndAdministrative": "95009000", "netIncomeFromContinuingOperations": "-11258000" }, "balance": { "goodwill": "69709000", "inventory": "214836000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "1005108000", "longTermDebt": "124654000", "shortTermDebt": "7917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "125862000", "reportedCurrency": "USD", "retainedEarnings": "273660000", "totalLiabilities": "324454000", "otherCurrentAssets": "23691000", "totalCurrentAssets": "498226000", "currentLongTermDebt": "633000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506882000", "currentAccountsPayable": "57708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "286408000", "shortLongTermDebtTotal": "150560000", "totalShareholderEquity": "680654000", "capitalLeaseObligations": "25273000", "otherCurrentLiabilities": "36861000", "totalCurrentLiabilities": "157703000", "otherNonCurrentLiabilities": "18758000", "totalNonCurrentLiabilities": "166751000", "cashAndShortTermInvestments": "65363000", "commonStockSharesOutstanding": "62004000", "intangibleAssetsExcludingGoodwill": "125862000", "cashAndCashEquivalentsAtCarryingValue": "65363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11258000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14704000", "operatingCashflow": "45894000", "capitalExpenditures": "37508000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29484000", "cashflowFromInvestment": "2702000", "stockBasedCompensation": "8723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54708000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 692588000, "cost_of_revenue": 585709000, "gross_profit": 106879000, "research_and_development": 5200000, "selling_general_admin": 95009000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 949000, "depreciation_amortisation": 54708000, "ebitda": 55657000, "interest_expense": 8801000, "interest_income": null, "other_non_operating": null, "pretax_income": -7852000, "tax_provision": 3406000, "effective_tax_rate": null, "net_income": -11258000, "net_income_continuing_ops": -11258000, "net_income_to_common": -11258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65363000, "short_term_investments": null, "net_receivables": 194336000, "inventory": 214836000, "other_current_assets": null, "total_current_assets": 498226000, "net_ppe": null, "goodwill": 69709000, "intangible_assets": 125862000, "goodwill_and_intangibles": 195571000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 506882000, "total_assets": 1005108000, "short_term_debt": 7917000, "accounts_payable": 57708000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157703000, "long_term_debt": 124654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 166751000, "total_liabilities": 324454000, "total_debt": 132571000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 273660000, "total_equity": 680654000, "shares_outstanding": 62004000, "operating_cash_flow": 45894000, "stock_based_compensation": 8723000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37508000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2702000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29484000, "free_cash_flow": 83402000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "949000", "ebitda": "55657000", "netIncome": "-11258000", "grossProfit": "106879000", "depreciation": "None", "totalRevenue": "692588000", "costOfRevenue": "585709000", "interestIncome": "1070000", "incomeBeforeTax": "-7852000", "interestExpense": "8801000", "operatingIncome": "6670000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3406000", "reportedCurrency": "USD", "netInterestIncome": "-7731000", "nonInterestIncome": "None", "operatingExpenses": "100209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "585709000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54708000", "sellingGeneralAndAdministrative": "95009000", "netIncomeFromContinuingOperations": "-11258000" }, "balance": { "goodwill": "69709000", "inventory": "214836000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "1005108000", "longTermDebt": "124654000", "shortTermDebt": "7917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "125862000", "reportedCurrency": "USD", "retainedEarnings": "273660000", "totalLiabilities": "324454000", "otherCurrentAssets": "23691000", "totalCurrentAssets": "498226000", "currentLongTermDebt": "633000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506882000", "currentAccountsPayable": "57708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "286408000", "shortLongTermDebtTotal": "150560000", "totalShareholderEquity": "680654000", "capitalLeaseObligations": "25273000", "otherCurrentLiabilities": "36861000", "totalCurrentLiabilities": "157703000", "otherNonCurrentLiabilities": "18758000", "totalNonCurrentLiabilities": "166751000", "cashAndShortTermInvestments": "65363000", "commonStockSharesOutstanding": "62004000", "intangibleAssetsExcludingGoodwill": "125862000", "cashAndCashEquivalentsAtCarryingValue": "65363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11258000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-14704000", "operatingCashflow": "45894000", "capitalExpenditures": "37508000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29484000", "cashflowFromInvestment": "2702000", "stockBasedCompensation": "8723000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54708000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 782283000, "cost_of_revenue": 663166000, "gross_profit": 119117000, "ebit": 25394000, "ebitda": 86172000, "pretax_income": 15824000, "tax_provision": 2933000, "net_income": 12891000, "net_income_to_common": 12891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47111000, "total_current_assets": 487997000, "total_assets": 1046486000, "short_term_debt": 7507000, "long_term_debt": 135502000, "total_debt": 143009000, "total_liabilities": 336941000, "total_equity": 709545000, "shares_outstanding": 63152000, "goodwill_and_intangibles": 232877000 }, "cash_flow": { "operating_cash_flow": 56575000, "capital_expenditure": 30653000, "free_cash_flow": 87228000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309159, "ticker_id": 2997, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25394000", "ebitda": "86172000", "netIncome": "12891000", "grossProfit": "119117000", "depreciation": "None", "totalRevenue": "782283000", "costOfRevenue": "663166000", "interestIncome": "1381000", "incomeBeforeTax": "15824000", "interestExpense": "9570000", "operatingIncome": "20432000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2933000", "reportedCurrency": "USD", "netInterestIncome": "-8189000", "nonInterestIncome": "None", "operatingExpenses": "98685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60778000", "sellingGeneralAndAdministrative": "94185000", "netIncomeFromContinuingOperations": "12891000" }, "balance": { "goodwill": "79867000", "inventory": "202027000", "commonStock": "772000", "currentDebt": "None", "investments": "None", "totalAssets": "1046486000", "longTermDebt": "135502000", "shortTermDebt": "7507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "153010000", "reportedCurrency": "USD", "retainedEarnings": "284918000", "totalLiabilities": "336941000", "otherCurrentAssets": "35648000", "totalCurrentAssets": "487997000", "currentLongTermDebt": "627000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "558489000", "currentAccountsPayable": "67546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "302359000", "shortLongTermDebtTotal": "161355000", "totalShareholderEquity": "709545000", "capitalLeaseObligations": "25226000", "otherCurrentLiabilities": "42151000", "totalCurrentLiabilities": "157270000", "otherNonCurrentLiabilities": "18106000", "totalNonCurrentLiabilities": "179671000", "cashAndShortTermInvestments": "47111000", "commonStockSharesOutstanding": "63152000", "intangibleAssetsExcludingGoodwill": "153010000", "cashAndCashEquivalentsAtCarryingValue": "47111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12891000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-19793000", "operatingCashflow": "56575000", "capitalExpenditures": "30653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26715000", "cashflowFromInvestment": "-25586000", "stockBasedCompensation": "6954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60778000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 782283000, "cost_of_revenue": 663166000, "gross_profit": 119117000, "research_and_development": 4500000, "selling_general_admin": 94185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25394000, "depreciation_amortisation": 60778000, "ebitda": 86172000, "interest_expense": 9570000, "interest_income": null, "other_non_operating": null, "pretax_income": 15824000, "tax_provision": 2933000, "effective_tax_rate": null, "net_income": 12891000, "net_income_continuing_ops": 12891000, "net_income_to_common": 12891000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47111000, "short_term_investments": null, "net_receivables": 203211000, "inventory": 202027000, "other_current_assets": null, "total_current_assets": 487997000, "net_ppe": null, "goodwill": 79867000, "intangible_assets": 153010000, "goodwill_and_intangibles": 232877000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 558489000, "total_assets": 1046486000, "short_term_debt": 7507000, "accounts_payable": 67546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157270000, "long_term_debt": 135502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179671000, "total_liabilities": 336941000, "total_debt": 143009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 284918000, "total_equity": 709545000, "shares_outstanding": 63152000, "operating_cash_flow": 56575000, "stock_based_compensation": 6954000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30653000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25586000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26715000, "free_cash_flow": 87228000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25394000", "ebitda": "86172000", "netIncome": "12891000", "grossProfit": "119117000", "depreciation": "None", "totalRevenue": "782283000", "costOfRevenue": "663166000", "interestIncome": "1381000", "incomeBeforeTax": "15824000", "interestExpense": "9570000", "operatingIncome": "20432000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2933000", "reportedCurrency": "USD", "netInterestIncome": "-8189000", "nonInterestIncome": "None", "operatingExpenses": "98685000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "663166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60778000", "sellingGeneralAndAdministrative": "94185000", "netIncomeFromContinuingOperations": "12891000" }, "balance": { "goodwill": "79867000", "inventory": "202027000", "commonStock": "772000", "currentDebt": "None", "investments": "None", "totalAssets": "1046486000", "longTermDebt": "135502000", "shortTermDebt": "7507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "153010000", "reportedCurrency": "USD", "retainedEarnings": "284918000", "totalLiabilities": "336941000", "otherCurrentAssets": "35648000", "totalCurrentAssets": "487997000", "currentLongTermDebt": "627000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "558489000", "currentAccountsPayable": "67546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "302359000", "shortLongTermDebtTotal": "161355000", "totalShareholderEquity": "709545000", "capitalLeaseObligations": "25226000", "otherCurrentLiabilities": "42151000", "totalCurrentLiabilities": "157270000", "otherNonCurrentLiabilities": "18106000", "totalNonCurrentLiabilities": "179671000", "cashAndShortTermInvestments": "47111000", "commonStockSharesOutstanding": "63152000", "intangibleAssetsExcludingGoodwill": "153010000", "cashAndCashEquivalentsAtCarryingValue": "47111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12891000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-19793000", "operatingCashflow": "56575000", "capitalExpenditures": "30653000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26715000", "cashflowFromInvestment": "-25586000", "stockBasedCompensation": "6954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60778000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 737706000, "cost_of_revenue": 642390000, "gross_profit": 95316000, "ebit": 6511000, "ebitda": 73845000, "pretax_income": -4059999, "tax_provision": 5480000, "net_income": -9540000, "net_income_to_common": -9540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42018000, "total_current_assets": 462762000, "total_assets": 1064392000, "short_term_debt": 23973000, "long_term_debt": 135066000, "total_debt": 159039000, "total_liabilities": 374834000, "total_equity": 689558000, "shares_outstanding": 61638000, "goodwill_and_intangibles": 249080000 }, "cash_flow": { "operating_cash_flow": 32862000, "capital_expenditure": 20266000, "free_cash_flow": 53128000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309164, "ticker_id": 2997, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6511000", "ebitda": "73845000", "netIncome": "-9540000", "grossProfit": "95316000", "depreciation": "None", "totalRevenue": "737706000", "costOfRevenue": "642390000", "interestIncome": "291000", "incomeBeforeTax": "-4059999", "interestExpense": "10571000", "operatingIncome": "-4222000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5480000", "reportedCurrency": "USD", "netInterestIncome": "-10280000", "nonInterestIncome": "None", "operatingExpenses": "99538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "3606000", "costofGoodsAndServicesSold": "642390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67334000", "sellingGeneralAndAdministrative": "96038000", "netIncomeFromContinuingOperations": "-9540000" }, "balance": { "goodwill": "79282000", "inventory": "182658000", "commonStock": "766000", "currentDebt": "None", "investments": "None", "totalAssets": "1064392000", "longTermDebt": "135066000", "shortTermDebt": "23973000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "169798000", "reportedCurrency": "USD", "retainedEarnings": "272027000", "totalLiabilities": "374834000", "otherCurrentAssets": "19317000", "totalCurrentAssets": "462762000", "currentLongTermDebt": "17831000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601630000", "currentAccountsPayable": "73251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "303835000", "shortLongTermDebtTotal": "179697000", "totalShareholderEquity": "689558000", "capitalLeaseObligations": "26800000", "otherCurrentLiabilities": "49057000", "totalCurrentLiabilities": "193676000", "otherNonCurrentLiabilities": "18782000", "totalNonCurrentLiabilities": "181158000", "cashAndShortTermInvestments": "42018000", "commonStockSharesOutstanding": "61638000", "intangibleAssetsExcludingGoodwill": "169798000", "cashAndCashEquivalentsAtCarryingValue": "42018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-17364000", "operatingCashflow": "32862000", "capitalExpenditures": "20266000", "changeInReceivables": "-35443000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20289000", "cashflowFromInvestment": "-22725000", "stockBasedCompensation": "6852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10152000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 737706000, "cost_of_revenue": 642390000, "gross_profit": 95316000, "research_and_development": 3500000, "selling_general_admin": 96038000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6511000, "depreciation_amortisation": 67334000, "ebitda": 73845000, "interest_expense": 10571000, "interest_income": null, "other_non_operating": null, "pretax_income": -4059999, "tax_provision": 5480000, "effective_tax_rate": null, "net_income": -9540000, "net_income_continuing_ops": -9540000, "net_income_to_common": -9540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42018000, "short_term_investments": null, "net_receivables": 218769000, "inventory": 182658000, "other_current_assets": null, "total_current_assets": 462762000, "net_ppe": null, "goodwill": 79282000, "intangible_assets": 169798000, "goodwill_and_intangibles": 249080000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 601630000, "total_assets": 1064392000, "short_term_debt": 23973000, "accounts_payable": 73251000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 193676000, "long_term_debt": 135066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181158000, "total_liabilities": 374834000, "total_debt": 159039000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 272027000, "total_equity": 689558000, "shares_outstanding": 61638000, "operating_cash_flow": 32862000, "stock_based_compensation": 6852000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20266000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22725000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20289000, "free_cash_flow": 53128000, "net_change_in_cash": -10152000 }, "raw_data": { "income": { "ebit": "6511000", "ebitda": "73845000", "netIncome": "-9540000", "grossProfit": "95316000", "depreciation": "None", "totalRevenue": "737706000", "costOfRevenue": "642390000", "interestIncome": "291000", "incomeBeforeTax": "-4059999", "interestExpense": "10571000", "operatingIncome": "-4222000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5480000", "reportedCurrency": "USD", "netInterestIncome": "-10280000", "nonInterestIncome": "None", "operatingExpenses": "99538000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3500000", "otherNonOperatingIncome": "3606000", "costofGoodsAndServicesSold": "642390000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67334000", "sellingGeneralAndAdministrative": "96038000", "netIncomeFromContinuingOperations": "-9540000" }, "balance": { "goodwill": "79282000", "inventory": "182658000", "commonStock": "766000", "currentDebt": "None", "investments": "None", "totalAssets": "1064392000", "longTermDebt": "135066000", "shortTermDebt": "23973000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "169798000", "reportedCurrency": "USD", "retainedEarnings": "272027000", "totalLiabilities": "374834000", "otherCurrentAssets": "19317000", "totalCurrentAssets": "462762000", "currentLongTermDebt": "17831000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "218769000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601630000", "currentAccountsPayable": "73251000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "303835000", "shortLongTermDebtTotal": "179697000", "totalShareholderEquity": "689558000", "capitalLeaseObligations": "26800000", "otherCurrentLiabilities": "49057000", "totalCurrentLiabilities": "193676000", "otherNonCurrentLiabilities": "18782000", "totalNonCurrentLiabilities": "181158000", "cashAndShortTermInvestments": "42018000", "commonStockSharesOutstanding": "61638000", "intangibleAssetsExcludingGoodwill": "169798000", "cashAndCashEquivalentsAtCarryingValue": "42018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-9540000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-17364000", "operatingCashflow": "32862000", "capitalExpenditures": "20266000", "changeInReceivables": "-35443000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20289000", "cashflowFromInvestment": "-22725000", "stockBasedCompensation": "6852000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10152000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1002000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67334000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 573161000, "cost_of_revenue": 546737000, "gross_profit": 26424000, "ebit": -63006000, "ebitda": 17735000, "pretax_income": -73334000, "tax_provision": -9341000, "net_income": -63993000, "net_income_to_common": -63993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52852000, "total_current_assets": 426727000, "total_assets": 1085748000, "short_term_debt": 24743000, "long_term_debt": 160488000, "total_debt": 185231000, "total_liabilities": 389922000, "total_equity": 695826000, "shares_outstanding": 60293000, "goodwill_and_intangibles": 262161000 }, "cash_flow": { "operating_cash_flow": 7194000, "capital_expenditure": 17517000, "free_cash_flow": 24711000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309169, "ticker_id": 2997, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-63006000", "ebitda": "17735000", "netIncome": "-63993000", "grossProfit": "26424000", "depreciation": "None", "totalRevenue": "573161000", "costOfRevenue": "546737000", "interestIncome": "10170000", "incomeBeforeTax": "-73334000", "interestExpense": "10328000", "operatingIncome": "-54168000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-9341000", "reportedCurrency": "USD", "netInterestIncome": "-10170000", "nonInterestIncome": "None", "operatingExpenses": "80592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4400000", "otherNonOperatingIncome": "1786000", "costofGoodsAndServicesSold": "546737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80741000", "sellingGeneralAndAdministrative": "83692000", "netIncomeFromContinuingOperations": "-63993000" }, "balance": { "goodwill": "76412000", "inventory": "168573000", "commonStock": "739000", "currentDebt": "None", "investments": "None", "totalAssets": "1085748000", "longTermDebt": "160488000", "shortTermDebt": "24743000", "treasuryStock": "-625584000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "185749000", "reportedCurrency": "USD", "retainedEarnings": "281567000", "totalLiabilities": "389922000", "otherCurrentAssets": "19222000", "totalCurrentAssets": "426727000", "currentLongTermDebt": "18262000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "659021000", "currentAccountsPayable": "63343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363971000", "shortLongTermDebtTotal": "208683000", "totalShareholderEquity": "695826000", "capitalLeaseObligations": "29933000", "otherCurrentLiabilities": "43401000", "totalCurrentLiabilities": "177287000", "otherNonCurrentLiabilities": "25058000", "totalNonCurrentLiabilities": "212635000", "cashAndShortTermInvestments": "52852000", "commonStockSharesOutstanding": "60293000", "intangibleAssetsExcludingGoodwill": "185749000", "cashAndCashEquivalentsAtCarryingValue": "52852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63993000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10334000", "operatingCashflow": "7194000", "capitalExpenditures": "17517000", "changeInReceivables": "-24407000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19568000", "cashflowFromInvestment": "-6626000", "stockBasedCompensation": "7879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80741000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 573161000, "cost_of_revenue": 546737000, "gross_profit": 26424000, "research_and_development": 4400000, "selling_general_admin": 83692000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -63006000, "depreciation_amortisation": 80741000, "ebitda": 17735000, "interest_expense": 10328000, "interest_income": null, "other_non_operating": null, "pretax_income": -73334000, "tax_provision": -9341000, "effective_tax_rate": null, "net_income": -63993000, "net_income_continuing_ops": -63993000, "net_income_to_common": -63993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52852000, "short_term_investments": null, "net_receivables": 186080000, "inventory": 168573000, "other_current_assets": null, "total_current_assets": 426727000, "net_ppe": null, "goodwill": 76412000, "intangible_assets": 185749000, "goodwill_and_intangibles": 262161000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 659021000, "total_assets": 1085748000, "short_term_debt": 24743000, "accounts_payable": 63343000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177287000, "long_term_debt": 160488000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 212635000, "total_liabilities": 389922000, "total_debt": 185231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 281567000, "total_equity": 695826000, "shares_outstanding": 60293000, "operating_cash_flow": 7194000, "stock_based_compensation": 7879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17517000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19568000, "free_cash_flow": 24711000, "net_change_in_cash": -19000000 }, "raw_data": { "income": { "ebit": "-63006000", "ebitda": "17735000", "netIncome": "-63993000", "grossProfit": "26424000", "depreciation": "None", "totalRevenue": "573161000", "costOfRevenue": "546737000", "interestIncome": "10170000", "incomeBeforeTax": "-73334000", "interestExpense": "10328000", "operatingIncome": "-54168000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-9341000", "reportedCurrency": "USD", "netInterestIncome": "-10170000", "nonInterestIncome": "None", "operatingExpenses": "80592000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4400000", "otherNonOperatingIncome": "1786000", "costofGoodsAndServicesSold": "546737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80741000", "sellingGeneralAndAdministrative": "83692000", "netIncomeFromContinuingOperations": "-63993000" }, "balance": { "goodwill": "76412000", "inventory": "168573000", "commonStock": "739000", "currentDebt": "None", "investments": "None", "totalAssets": "1085748000", "longTermDebt": "160488000", "shortTermDebt": "24743000", "treasuryStock": "-625584000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "185749000", "reportedCurrency": "USD", "retainedEarnings": "281567000", "totalLiabilities": "389922000", "otherCurrentAssets": "19222000", "totalCurrentAssets": "426727000", "currentLongTermDebt": "18262000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186080000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "659021000", "currentAccountsPayable": "63343000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363971000", "shortLongTermDebtTotal": "208683000", "totalShareholderEquity": "695826000", "capitalLeaseObligations": "29933000", "otherCurrentLiabilities": "43401000", "totalCurrentLiabilities": "177287000", "otherNonCurrentLiabilities": "25058000", "totalNonCurrentLiabilities": "212635000", "cashAndShortTermInvestments": "52852000", "commonStockSharesOutstanding": "60293000", "intangibleAssetsExcludingGoodwill": "185749000", "cashAndCashEquivalentsAtCarryingValue": "52852000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63993000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-10334000", "operatingCashflow": "7194000", "capitalExpenditures": "17517000", "changeInReceivables": "-24407000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19568000", "cashflowFromInvestment": "-6626000", "stockBasedCompensation": "7879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80741000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 638075000, "cost_of_revenue": 660348000, "gross_profit": -22272999, "ebit": -520070000, "ebitda": -421527000, "pretax_income": -534328999, "tax_provision": -65946000, "net_income": -468383000, "net_income_to_common": -468383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72011000, "total_current_assets": 423593000, "total_assets": 1152260000, "short_term_debt": 25398000, "long_term_debt": 165759000, "total_debt": 191157000, "total_liabilities": 394629000, "total_equity": 757631000, "shares_outstanding": 59812000, "goodwill_and_intangibles": 282238000 }, "cash_flow": { "operating_cash_flow": 132755000, "capital_expenditure": 12749000, "free_cash_flow": 145504000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309174, "ticker_id": 2997, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-520070000", "ebitda": "-421527000", "netIncome": "-468383000", "grossProfit": "-22272999", "depreciation": "None", "totalRevenue": "638075000", "costOfRevenue": "660348000", "interestIncome": "13869000", "incomeBeforeTax": "-534328999", "interestExpense": "14259000", "operatingIncome": "-107275000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-65946000", "reportedCurrency": "USD", "netInterestIncome": "-13869000", "nonInterestIncome": "None", "operatingExpenses": "85002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6100000", "otherNonOperatingIncome": "14270000", "costofGoodsAndServicesSold": "660348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98543000", "sellingGeneralAndAdministrative": "94102000", "netIncomeFromContinuingOperations": "-468383000" }, "balance": { "goodwill": "76489000", "inventory": "170376000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "1152260000", "longTermDebt": "165759000", "shortTermDebt": "25398000", "treasuryStock": "-623989000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "205749000", "reportedCurrency": "USD", "retainedEarnings": "329327000", "totalLiabilities": "394629000", "otherCurrentAssets": "18071000", "totalCurrentAssets": "423593000", "currentLongTermDebt": "17778000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "728667000", "currentAccountsPayable": "46433000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "383562000", "shortLongTermDebtTotal": "220323000", "totalShareholderEquity": "757631000", "capitalLeaseObligations": "36786000", "otherCurrentLiabilities": "44504000", "totalCurrentLiabilities": "162132000", "otherNonCurrentLiabilities": "52475000", "totalNonCurrentLiabilities": "232497000", "cashAndShortTermInvestments": "72011000", "commonStockSharesOutstanding": "59812000", "intangibleAssetsExcludingGoodwill": "205749000", "cashAndCashEquivalentsAtCarryingValue": "72011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-468383000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17578000", "operatingCashflow": "132755000", "capitalExpenditures": "12749000", "changeInReceivables": "63876000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65017000", "cashflowFromInvestment": "-3729000", "stockBasedCompensation": "8431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64009000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2745000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 638075000, "cost_of_revenue": 660348000, "gross_profit": -22272999, "research_and_development": 6100000, "selling_general_admin": 94102000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -520070000, "depreciation_amortisation": 98543000, "ebitda": -421527000, "interest_expense": 14259000, "interest_income": null, "other_non_operating": null, "pretax_income": -534328999, "tax_provision": -65946000, "effective_tax_rate": null, "net_income": -468383000, "net_income_continuing_ops": -468383000, "net_income_to_common": -468383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 72011000, "short_term_investments": null, "net_receivables": 163135000, "inventory": 170376000, "other_current_assets": null, "total_current_assets": 423593000, "net_ppe": null, "goodwill": 76489000, "intangible_assets": 205749000, "goodwill_and_intangibles": 282238000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 728667000, "total_assets": 1152260000, "short_term_debt": 25398000, "accounts_payable": 46433000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162132000, "long_term_debt": 165759000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 232497000, "total_liabilities": 394629000, "total_debt": 191157000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 329327000, "total_equity": 757631000, "shares_outstanding": 59812000, "operating_cash_flow": 132755000, "stock_based_compensation": 8431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12749000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3729000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65017000, "free_cash_flow": 145504000, "net_change_in_cash": 64009000 }, "raw_data": { "income": { "ebit": "-520070000", "ebitda": "-421527000", "netIncome": "-468383000", "grossProfit": "-22272999", "depreciation": "None", "totalRevenue": "638075000", "costOfRevenue": "660348000", "interestIncome": "13869000", "incomeBeforeTax": "-534328999", "interestExpense": "14259000", "operatingIncome": "-107275000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-65946000", "reportedCurrency": "USD", "netInterestIncome": "-13869000", "nonInterestIncome": "None", "operatingExpenses": "85002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6100000", "otherNonOperatingIncome": "14270000", "costofGoodsAndServicesSold": "660348000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98543000", "sellingGeneralAndAdministrative": "94102000", "netIncomeFromContinuingOperations": "-468383000" }, "balance": { "goodwill": "76489000", "inventory": "170376000", "commonStock": "733000", "currentDebt": "None", "investments": "None", "totalAssets": "1152260000", "longTermDebt": "165759000", "shortTermDebt": "25398000", "treasuryStock": "-623989000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "205749000", "reportedCurrency": "USD", "retainedEarnings": "329327000", "totalLiabilities": "394629000", "otherCurrentAssets": "18071000", "totalCurrentAssets": "423593000", "currentLongTermDebt": "17778000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "163135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "728667000", "currentAccountsPayable": "46433000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "383562000", "shortLongTermDebtTotal": "220323000", "totalShareholderEquity": "757631000", "capitalLeaseObligations": "36786000", "otherCurrentLiabilities": "44504000", "totalCurrentLiabilities": "162132000", "otherNonCurrentLiabilities": "52475000", "totalNonCurrentLiabilities": "232497000", "cashAndShortTermInvestments": "72011000", "commonStockSharesOutstanding": "59812000", "intangibleAssetsExcludingGoodwill": "205749000", "cashAndCashEquivalentsAtCarryingValue": "72011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-468383000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "17578000", "operatingCashflow": "132755000", "capitalExpenditures": "12749000", "changeInReceivables": "63876000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65017000", "cashflowFromInvestment": "-3729000", "stockBasedCompensation": "8431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "64009000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2745000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98543000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 1017354000, "cost_of_revenue": 922908000, "gross_profit": 94446000, "ebit": -222829000, "ebitda": -99510000, "pretax_income": -240727000, "tax_provision": -8919000, "net_income": -231808000, "net_income_to_common": -231808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8493000, "total_current_assets": 483429000, "total_assets": 1727867000, "short_term_debt": 33928000, "long_term_debt": 222552000, "total_debt": 256480000, "total_liabilities": 503900000, "total_equity": 1223967000, "shares_outstanding": 59379000, "goodwill_and_intangibles": 712397000 }, "cash_flow": { "operating_cash_flow": 137432000, "capital_expenditure": 56116000, "free_cash_flow": 193548000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309179, "ticker_id": 2997, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-222829000", "ebitda": "-99510000", "netIncome": "-231808000", "grossProfit": "94446000", "depreciation": "None", "totalRevenue": "1017354000", "costOfRevenue": "922908000", "interestIncome": "262000", "incomeBeforeTax": "-240727000", "interestExpense": "17898000", "operatingIncome": "-24986000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-8919000", "reportedCurrency": "USD", "netInterestIncome": "-17636000", "nonInterestIncome": "None", "operatingExpenses": "119432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "5351000", "costofGoodsAndServicesSold": "922908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123319000", "sellingGeneralAndAdministrative": "122932000", "netIncomeFromContinuingOperations": "-231808000" }, "balance": { "goodwill": "482306000", "inventory": "221342000", "commonStock": "726000", "currentDebt": "None", "investments": "None", "totalAssets": "1727867000", "longTermDebt": "222552000", "shortTermDebt": "33928000", "treasuryStock": "-621244000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "230091000", "reportedCurrency": "USD", "retainedEarnings": "797710000", "totalLiabilities": "503900000", "otherCurrentAssets": "20107000", "totalCurrentAssets": "483429000", "currentLongTermDebt": "25617000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244438000", "currentAccountsPayable": "78368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459724000", "shortLongTermDebtTotal": "292257000", "totalShareholderEquity": "1223967000", "capitalLeaseObligations": "44088000", "otherCurrentLiabilities": "48840000", "totalCurrentLiabilities": "183071000", "otherNonCurrentLiabilities": "60198000", "totalNonCurrentLiabilities": "320829000", "cashAndShortTermInvestments": "8493000", "commonStockSharesOutstanding": "59379000", "intangibleAssetsExcludingGoodwill": "230091000", "cashAndCashEquivalentsAtCarryingValue": "8493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-231808000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10774000", "operatingCashflow": "137432000", "capitalExpenditures": "56116000", "changeInReceivables": "50257000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95908000", "cashflowFromInvestment": "-51982000", "stockBasedCompensation": "16768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10458000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123319000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1017354000, "cost_of_revenue": 922908000, "gross_profit": 94446000, "research_and_development": 7000000, "selling_general_admin": 122932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -222829000, "depreciation_amortisation": 123319000, "ebitda": -99510000, "interest_expense": 17898000, "interest_income": null, "other_non_operating": null, "pretax_income": -240727000, "tax_provision": -8919000, "effective_tax_rate": null, "net_income": -231808000, "net_income_continuing_ops": -231808000, "net_income_to_common": -231808000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8493000, "short_term_investments": null, "net_receivables": 233487000, "inventory": 221342000, "other_current_assets": null, "total_current_assets": 483429000, "net_ppe": null, "goodwill": 482306000, "intangible_assets": 230091000, "goodwill_and_intangibles": 712397000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1244438000, "total_assets": 1727867000, "short_term_debt": 33928000, "accounts_payable": 78368000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 183071000, "long_term_debt": 222552000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 320829000, "total_liabilities": 503900000, "total_debt": 256480000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 797710000, "total_equity": 1223967000, "shares_outstanding": 59379000, "operating_cash_flow": 137432000, "stock_based_compensation": 16768000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51982000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95908000, "free_cash_flow": 193548000, "net_change_in_cash": -10458000 }, "raw_data": { "income": { "ebit": "-222829000", "ebitda": "-99510000", "netIncome": "-231808000", "grossProfit": "94446000", "depreciation": "None", "totalRevenue": "1017354000", "costOfRevenue": "922908000", "interestIncome": "262000", "incomeBeforeTax": "-240727000", "interestExpense": "17898000", "operatingIncome": "-24986000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-8919000", "reportedCurrency": "USD", "netInterestIncome": "-17636000", "nonInterestIncome": "None", "operatingExpenses": "119432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7000000", "otherNonOperatingIncome": "5351000", "costofGoodsAndServicesSold": "922908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123319000", "sellingGeneralAndAdministrative": "122932000", "netIncomeFromContinuingOperations": "-231808000" }, "balance": { "goodwill": "482306000", "inventory": "221342000", "commonStock": "726000", "currentDebt": "None", "investments": "None", "totalAssets": "1727867000", "longTermDebt": "222552000", "shortTermDebt": "33928000", "treasuryStock": "-621244000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "230091000", "reportedCurrency": "USD", "retainedEarnings": "797710000", "totalLiabilities": "503900000", "otherCurrentAssets": "20107000", "totalCurrentAssets": "483429000", "currentLongTermDebt": "25617000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "233487000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1244438000", "currentAccountsPayable": "78368000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459724000", "shortLongTermDebtTotal": "292257000", "totalShareholderEquity": "1223967000", "capitalLeaseObligations": "44088000", "otherCurrentLiabilities": "48840000", "totalCurrentLiabilities": "183071000", "otherNonCurrentLiabilities": "60198000", "totalNonCurrentLiabilities": "320829000", "cashAndShortTermInvestments": "8493000", "commonStockSharesOutstanding": "59379000", "intangibleAssetsExcludingGoodwill": "230091000", "cashAndCashEquivalentsAtCarryingValue": "8493000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-231808000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10774000", "operatingCashflow": "137432000", "capitalExpenditures": "56116000", "changeInReceivables": "50257000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95908000", "cashflowFromInvestment": "-51982000", "stockBasedCompensation": "16768000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-10458000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4455000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123319000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 1088133000, "cost_of_revenue": 955043000, "gross_profit": 133090000, "ebit": -2418000, "ebitda": 121112000, "pretax_income": -21732000, "tax_provision": -2627000, "net_income": -19105000, "net_income_to_common": -19105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19316000, "total_current_assets": 534030999, "total_assets": 2003821000, "short_term_debt": 25561000, "long_term_debt": 306177000, "total_debt": 331738000, "total_liabilities": 564053000, "total_equity": 1439768000, "shares_outstanding": 58712000, "goodwill_and_intangibles": 902319000 }, "cash_flow": { "operating_cash_flow": 103170000, "capital_expenditure": 88024000, "free_cash_flow": 191194000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309184, "ticker_id": 2997, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2418000", "ebitda": "121112000", "netIncome": "-19105000", "grossProfit": "133090000", "depreciation": "None", "totalRevenue": "1088133000", "costOfRevenue": "955043000", "interestIncome": "319000", "incomeBeforeTax": "-21732000", "interestExpense": "19314000", "operatingIncome": "6320000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2627000", "reportedCurrency": "USD", "netInterestIncome": "-18995000", "nonInterestIncome": "None", "operatingExpenses": "126770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "3458000", "costofGoodsAndServicesSold": "955043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123530000", "sellingGeneralAndAdministrative": "138070000", "netIncomeFromContinuingOperations": "-19105000" }, "balance": { "goodwill": "647018000", "inventory": "209393000", "commonStock": "718000", "currentDebt": "None", "investments": "None", "totalAssets": "2003821000", "longTermDebt": "306177000", "shortTermDebt": "25561000", "treasuryStock": "-616829000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "255301000", "reportedCurrency": "USD", "retainedEarnings": "1029518000", "totalLiabilities": "564053000", "otherCurrentAssets": "12185999", "totalCurrentAssets": "534030999", "currentLongTermDebt": "25561000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1469790000", "currentAccountsPayable": "77511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "540427000", "shortLongTermDebtTotal": "331738000", "totalShareholderEquity": "1439768000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60730000", "totalCurrentLiabilities": "181034000", "otherNonCurrentLiabilities": "23011000", "totalNonCurrentLiabilities": "383019000", "cashAndShortTermInvestments": "19316000", "commonStockSharesOutstanding": "58712000", "intangibleAssetsExcludingGoodwill": "255301000", "cashAndCashEquivalentsAtCarryingValue": "19316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19105000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7283000", "operatingCashflow": "103170000", "capitalExpenditures": "88024000", "changeInReceivables": "-16792000", "changeInExchangeRate": "4000", "cashflowFromFinancing": "324058000", "cashflowFromInvestment": "-461375000", "stockBasedCompensation": "22649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34143000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123530000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1088133000, "cost_of_revenue": 955043000, "gross_profit": 133090000, "research_and_development": 6600000, "selling_general_admin": 138070000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2418000, "depreciation_amortisation": 123530000, "ebitda": 121112000, "interest_expense": 19314000, "interest_income": null, "other_non_operating": null, "pretax_income": -21732000, "tax_provision": -2627000, "effective_tax_rate": null, "net_income": -19105000, "net_income_continuing_ops": -19105000, "net_income_to_common": -19105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19316000, "short_term_investments": null, "net_receivables": 293136000, "inventory": 209393000, "other_current_assets": null, "total_current_assets": 534030999, "net_ppe": null, "goodwill": 647018000, "intangible_assets": 255301000, "goodwill_and_intangibles": 902319000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1469790000, "total_assets": 2003821000, "short_term_debt": 25561000, "accounts_payable": 77511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 181034000, "long_term_debt": 306177000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 383019000, "total_liabilities": 564053000, "total_debt": 331738000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1029518000, "total_equity": 1439768000, "shares_outstanding": 58712000, "operating_cash_flow": 103170000, "stock_based_compensation": 22649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88024000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -461375000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 324058000, "free_cash_flow": 191194000, "net_change_in_cash": -34143000 }, "raw_data": { "income": { "ebit": "-2418000", "ebitda": "121112000", "netIncome": "-19105000", "grossProfit": "133090000", "depreciation": "None", "totalRevenue": "1088133000", "costOfRevenue": "955043000", "interestIncome": "319000", "incomeBeforeTax": "-21732000", "interestExpense": "19314000", "operatingIncome": "6320000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-2627000", "reportedCurrency": "USD", "netInterestIncome": "-18995000", "nonInterestIncome": "None", "operatingExpenses": "126770000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6600000", "otherNonOperatingIncome": "3458000", "costofGoodsAndServicesSold": "955043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "123530000", "sellingGeneralAndAdministrative": "138070000", "netIncomeFromContinuingOperations": "-19105000" }, "balance": { "goodwill": "647018000", "inventory": "209393000", "commonStock": "718000", "currentDebt": "None", "investments": "None", "totalAssets": "2003821000", "longTermDebt": "306177000", "shortTermDebt": "25561000", "treasuryStock": "-616829000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "255301000", "reportedCurrency": "USD", "retainedEarnings": "1029518000", "totalLiabilities": "564053000", "otherCurrentAssets": "12185999", "totalCurrentAssets": "534030999", "currentLongTermDebt": "25561000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "293136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1469790000", "currentAccountsPayable": "77511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "540427000", "shortLongTermDebtTotal": "331738000", "totalShareholderEquity": "1439768000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "60730000", "totalCurrentLiabilities": "181034000", "otherNonCurrentLiabilities": "23011000", "totalNonCurrentLiabilities": "383019000", "cashAndShortTermInvestments": "19316000", "commonStockSharesOutstanding": "58712000", "intangibleAssetsExcludingGoodwill": "255301000", "cashAndCashEquivalentsAtCarryingValue": "19316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19105000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-7283000", "operatingCashflow": "103170000", "capitalExpenditures": "88024000", "changeInReceivables": "-16792000", "changeInExchangeRate": "4000", "cashflowFromFinancing": "324058000", "cashflowFromInvestment": "-461375000", "stockBasedCompensation": "22649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34143000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4178000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123530000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 145363000, "cost_of_revenue": 119778000, "gross_profit": 25585000, "ebit": 4426000, "ebitda": 12615000, "pretax_income": 3251000, "tax_provision": 2143000, "net_income": 1108000, "net_income_to_common": 1108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58989000, "total_current_assets": 480273000, "total_assets": 862156000, "short_term_debt": 59330000, "long_term_debt": 1529000, "total_debt": 60859000, "total_liabilities": 291200000, "total_equity": 570956000, "shares_outstanding": 58439000, "goodwill_and_intangibles": 100262000 }, "cash_flow": { "operating_cash_flow": -1885000, "capital_expenditure": 4227000, "free_cash_flow": 2342000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309147, "ticker_id": 2997, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4426000", "ebitda": "12615000", "netIncome": "1108000", "grossProfit": "25585000", "depreciation": "None", "totalRevenue": "145363000", "costOfRevenue": "119778000", "interestIncome": "None", "incomeBeforeTax": "3251000", "interestExpense": "1175000", "operatingIncome": "5662000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2143000", "reportedCurrency": "USD", "netInterestIncome": "-1175000", "nonInterestIncome": "None", "operatingExpenses": "20024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8189000", "sellingGeneralAndAdministrative": "20024000", "netIncomeFromContinuingOperations": "1108000" }, "balance": { "goodwill": "70268000", "inventory": "195670000", "commonStock": "815000", "currentDebt": "None", "investments": "None", "totalAssets": "862156000", "longTermDebt": "1529000", "shortTermDebt": "59330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "29994000", "reportedCurrency": "USD", "retainedEarnings": "165391000", "totalLiabilities": "291200000", "otherCurrentAssets": "38399000", "totalCurrentAssets": "480273000", "currentLongTermDebt": "53416000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "381883000", "currentAccountsPayable": "64322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73576000", "totalShareholderEquity": "570956000", "capitalLeaseObligations": "18631000", "otherCurrentLiabilities": "30102000", "totalCurrentLiabilities": "248091000", "otherNonCurrentLiabilities": "23365000", "totalNonCurrentLiabilities": "43109000", "cashAndShortTermInvestments": "58989000", "commonStockSharesOutstanding": "58439000", "intangibleAssetsExcludingGoodwill": "29994000", "cashAndCashEquivalentsAtCarryingValue": "58989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1108000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-12852000", "operatingCashflow": "-1885000", "capitalExpenditures": "4227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6049000", "cashflowFromInvestment": "-3368000", "stockBasedCompensation": "1827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3952000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8189000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 145363000, "cost_of_revenue": 119778000, "gross_profit": 25585000, "research_and_development": null, "selling_general_admin": 20024000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4426000, "depreciation_amortisation": 8189000, "ebitda": 12615000, "interest_expense": 1175000, "interest_income": null, "other_non_operating": null, "pretax_income": 3251000, "tax_provision": 2143000, "effective_tax_rate": null, "net_income": 1108000, "net_income_continuing_ops": 1108000, "net_income_to_common": 1108000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58989000, "short_term_investments": null, "net_receivables": 187215000, "inventory": 195670000, "other_current_assets": null, "total_current_assets": 480273000, "net_ppe": null, "goodwill": 70268000, "intangible_assets": 29994000, "goodwill_and_intangibles": 100262000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 381883000, "total_assets": 862156000, "short_term_debt": 59330000, "accounts_payable": 64322000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 248091000, "long_term_debt": 1529000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 43109000, "total_liabilities": 291200000, "total_debt": 60859000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165391000, "total_equity": 570956000, "shares_outstanding": 58439000, "operating_cash_flow": -1885000, "stock_based_compensation": 1827000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3368000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6049000, "free_cash_flow": 2342000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4426000", "ebitda": "12615000", "netIncome": "1108000", "grossProfit": "25585000", "depreciation": "None", "totalRevenue": "145363000", "costOfRevenue": "119778000", "interestIncome": "None", "incomeBeforeTax": "3251000", "interestExpense": "1175000", "operatingIncome": "5662000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2143000", "reportedCurrency": "USD", "netInterestIncome": "-1175000", "nonInterestIncome": "None", "operatingExpenses": "20024000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "119778000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8189000", "sellingGeneralAndAdministrative": "20024000", "netIncomeFromContinuingOperations": "1108000" }, "balance": { "goodwill": "70268000", "inventory": "195670000", "commonStock": "815000", "currentDebt": "None", "investments": "None", "totalAssets": "862156000", "longTermDebt": "1529000", "shortTermDebt": "59330000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "29994000", "reportedCurrency": "USD", "retainedEarnings": "165391000", "totalLiabilities": "291200000", "otherCurrentAssets": "38399000", "totalCurrentAssets": "480273000", "currentLongTermDebt": "53416000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "187215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "381883000", "currentAccountsPayable": "64322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "73576000", "totalShareholderEquity": "570956000", "capitalLeaseObligations": "18631000", "otherCurrentLiabilities": "30102000", "totalCurrentLiabilities": "248091000", "otherNonCurrentLiabilities": "23365000", "totalNonCurrentLiabilities": "43109000", "cashAndShortTermInvestments": "58989000", "commonStockSharesOutstanding": "58439000", "intangibleAssetsExcludingGoodwill": "29994000", "cashAndCashEquivalentsAtCarryingValue": "58989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1108000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-12852000", "operatingCashflow": "-1885000", "capitalExpenditures": "4227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6049000", "cashflowFromInvestment": "-3368000", "stockBasedCompensation": "1827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3952000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8189000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 178238000, "cost_of_revenue": 170459000, "gross_profit": 8005000, "ebit": -16152999, "ebitda": -4764999, "pretax_income": -114289000, "tax_provision": 2957000, "net_income": -117246000, "net_income_to_common": -117246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69914000, "total_current_assets": 495291000, "total_assets": 883431000, "short_term_debt": 60656000, "long_term_debt": 1670000, "total_debt": 62326000, "total_liabilities": 310240000, "total_equity": 573191000, "shares_outstanding": 57520000, "goodwill_and_intangibles": 101979000 }, "cash_flow": { "operating_cash_flow": 50148000, "capital_expenditure": 3005000, "free_cash_flow": 53153000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309148, "ticker_id": 2997, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16152999", "ebitda": "-4764999", "netIncome": "-117246000", "grossProfit": "8005000", "depreciation": "None", "totalRevenue": "178238000", "costOfRevenue": "170459000", "interestIncome": "809000", "incomeBeforeTax": "-114289000", "interestExpense": "890000", "operatingIncome": "-16152999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2957000", "reportedCurrency": "USD", "netInterestIncome": "-809000", "nonInterestIncome": "None", "operatingExpenses": "24158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11388000", "sellingGeneralAndAdministrative": "24158000", "netIncomeFromContinuingOperations": "-117246000" }, "balance": { "goodwill": "70524000", "inventory": "183409000", "commonStock": "805000", "currentDebt": "None", "investments": "None", "totalAssets": "883431000", "longTermDebt": "1670000", "shortTermDebt": "60656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31455000", "reportedCurrency": "USD", "retainedEarnings": "164283000", "totalLiabilities": "310240000", "otherCurrentAssets": "39523000", "totalCurrentAssets": "495291000", "currentLongTermDebt": "53370000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "202445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388140000", "currentAccountsPayable": "68090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "257113000", "shortLongTermDebtTotal": "87634000", "totalShareholderEquity": "573191000", "capitalLeaseObligations": "19940000", "otherCurrentLiabilities": "38480000", "totalCurrentLiabilities": "266180000", "otherNonCurrentLiabilities": "23971000", "totalNonCurrentLiabilities": "44060000", "cashAndShortTermInvestments": "69914000", "commonStockSharesOutstanding": "57520000", "intangibleAssetsExcludingGoodwill": "31455000", "cashAndCashEquivalentsAtCarryingValue": "69914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117246000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8471000", "operatingCashflow": "50148000", "capitalExpenditures": "3005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50771000", "cashflowFromInvestment": "3406000", "stockBasedCompensation": "1956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2035999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 178238000, "cost_of_revenue": 170459000, "gross_profit": 8005000, "research_and_development": null, "selling_general_admin": 24158000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16152999, "depreciation_amortisation": 11388000, "ebitda": -4764999, "interest_expense": 890000, "interest_income": null, "other_non_operating": null, "pretax_income": -114289000, "tax_provision": 2957000, "effective_tax_rate": null, "net_income": -117246000, "net_income_continuing_ops": -117246000, "net_income_to_common": -117246000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69914000, "short_term_investments": null, "net_receivables": 202445000, "inventory": 183409000, "other_current_assets": null, "total_current_assets": 495291000, "net_ppe": null, "goodwill": 70524000, "intangible_assets": 31455000, "goodwill_and_intangibles": 101979000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 388140000, "total_assets": 883431000, "short_term_debt": 60656000, "accounts_payable": 68090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 266180000, "long_term_debt": 1670000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 44060000, "total_liabilities": 310240000, "total_debt": 62326000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 164283000, "total_equity": 573191000, "shares_outstanding": 57520000, "operating_cash_flow": 50148000, "stock_based_compensation": 1956000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3005000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 3406000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50771000, "free_cash_flow": 53153000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16152999", "ebitda": "-4764999", "netIncome": "-117246000", "grossProfit": "8005000", "depreciation": "None", "totalRevenue": "178238000", "costOfRevenue": "170459000", "interestIncome": "809000", "incomeBeforeTax": "-114289000", "interestExpense": "890000", "operatingIncome": "-16152999", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2957000", "reportedCurrency": "USD", "netInterestIncome": "-809000", "nonInterestIncome": "None", "operatingExpenses": "24158000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170459000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11388000", "sellingGeneralAndAdministrative": "24158000", "netIncomeFromContinuingOperations": "-117246000" }, "balance": { "goodwill": "70524000", "inventory": "183409000", "commonStock": "805000", "currentDebt": "None", "investments": "None", "totalAssets": "883431000", "longTermDebt": "1670000", "shortTermDebt": "60656000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "31455000", "reportedCurrency": "USD", "retainedEarnings": "164283000", "totalLiabilities": "310240000", "otherCurrentAssets": "39523000", "totalCurrentAssets": "495291000", "currentLongTermDebt": "53370000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "202445000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "388140000", "currentAccountsPayable": "68090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "257113000", "shortLongTermDebtTotal": "87634000", "totalShareholderEquity": "573191000", "capitalLeaseObligations": "19940000", "otherCurrentLiabilities": "38480000", "totalCurrentLiabilities": "266180000", "otherNonCurrentLiabilities": "23971000", "totalNonCurrentLiabilities": "44060000", "cashAndShortTermInvestments": "69914000", "commonStockSharesOutstanding": "57520000", "intangibleAssetsExcludingGoodwill": "31455000", "cashAndCashEquivalentsAtCarryingValue": "69914000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-117246000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "8471000", "operatingCashflow": "50148000", "capitalExpenditures": "3005000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50771000", "cashflowFromInvestment": "3406000", "stockBasedCompensation": "1956000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2035999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11388000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 165406000, "cost_of_revenue": 137238000, "gross_profit": 28168000, "ebit": 5913000, "ebitda": 17811000, "pretax_income": 4221000, "tax_provision": 1410000, "net_income": 2811000, "net_income_to_common": 2811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67052000, "total_current_assets": 511194000, "total_assets": 1012319000, "short_term_debt": 110441000, "long_term_debt": 1890000, "total_debt": 112331000, "total_liabilities": 323353000, "total_equity": 688966000, "shares_outstanding": 58016000, "goodwill_and_intangibles": 185154000 }, "cash_flow": { "operating_cash_flow": 30685000, "capital_expenditure": 8706000, "free_cash_flow": 39391000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309150, "ticker_id": 2997, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5913000", "ebitda": "17811000", "netIncome": "2811000", "grossProfit": "28168000", "depreciation": "None", "totalRevenue": "165406000", "costOfRevenue": "137238000", "interestIncome": "1773000", "incomeBeforeTax": "4221000", "interestExpense": "1692000", "operatingIncome": "5187000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1410000", "reportedCurrency": "USD", "netInterestIncome": "-1773000", "nonInterestIncome": "None", "operatingExpenses": "22981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11898000", "sellingGeneralAndAdministrative": "20756000", "netIncomeFromContinuingOperations": "1900000" }, "balance": { "goodwill": "70490000", "inventory": "222869000", "commonStock": "806000", "currentDebt": "None", "investments": "None", "totalAssets": "1012319000", "longTermDebt": "1890000", "shortTermDebt": "110441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "114664000", "reportedCurrency": "USD", "retainedEarnings": "281529000", "totalLiabilities": "323353000", "otherCurrentAssets": "19655999", "totalCurrentAssets": "511194000", "currentLongTermDebt": "103097000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "201617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501125000", "currentAccountsPayable": "58600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "289641000", "shortLongTermDebtTotal": "126219000", "totalShareholderEquity": "688966000", "capitalLeaseObligations": "21232000", "otherCurrentLiabilities": "37852000", "totalCurrentLiabilities": "281159000", "otherNonCurrentLiabilities": "19581000", "totalNonCurrentLiabilities": "42194000", "cashAndShortTermInvestments": "67052000", "commonStockSharesOutstanding": "58016000", "intangibleAssetsExcludingGoodwill": "114664000", "cashAndCashEquivalentsAtCarryingValue": "67052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6635000", "operatingCashflow": "30685000", "capitalExpenditures": "8706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10274000", "cashflowFromInvestment": "-7544000", "stockBasedCompensation": "1897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4168999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12128000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165406000, "cost_of_revenue": 137238000, "gross_profit": 28168000, "research_and_development": null, "selling_general_admin": 20756000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5913000, "depreciation_amortisation": 11898000, "ebitda": 17811000, "interest_expense": 1692000, "interest_income": null, "other_non_operating": null, "pretax_income": 4221000, "tax_provision": 1410000, "effective_tax_rate": null, "net_income": 2811000, "net_income_continuing_ops": 1900000, "net_income_to_common": 2811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67052000, "short_term_investments": null, "net_receivables": 201617000, "inventory": 222869000, "other_current_assets": null, "total_current_assets": 511194000, "net_ppe": null, "goodwill": 70490000, "intangible_assets": 114664000, "goodwill_and_intangibles": 185154000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 501125000, "total_assets": 1012319000, "short_term_debt": 110441000, "accounts_payable": 58600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 281159000, "long_term_debt": 1890000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42194000, "total_liabilities": 323353000, "total_debt": 112331000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 281529000, "total_equity": 688966000, "shares_outstanding": 58016000, "operating_cash_flow": 30685000, "stock_based_compensation": 1897000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8706000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7544000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10274000, "free_cash_flow": 39391000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5913000", "ebitda": "17811000", "netIncome": "2811000", "grossProfit": "28168000", "depreciation": "None", "totalRevenue": "165406000", "costOfRevenue": "137238000", "interestIncome": "1773000", "incomeBeforeTax": "4221000", "interestExpense": "1692000", "operatingIncome": "5187000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "1410000", "reportedCurrency": "USD", "netInterestIncome": "-1773000", "nonInterestIncome": "None", "operatingExpenses": "22981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11898000", "sellingGeneralAndAdministrative": "20756000", "netIncomeFromContinuingOperations": "1900000" }, "balance": { "goodwill": "70490000", "inventory": "222869000", "commonStock": "806000", "currentDebt": "None", "investments": "None", "totalAssets": "1012319000", "longTermDebt": "1890000", "shortTermDebt": "110441000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "114664000", "reportedCurrency": "USD", "retainedEarnings": "281529000", "totalLiabilities": "323353000", "otherCurrentAssets": "19655999", "totalCurrentAssets": "511194000", "currentLongTermDebt": "103097000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "201617000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "501125000", "currentAccountsPayable": "58600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "289641000", "shortLongTermDebtTotal": "126219000", "totalShareholderEquity": "688966000", "capitalLeaseObligations": "21232000", "otherCurrentLiabilities": "37852000", "totalCurrentLiabilities": "281159000", "otherNonCurrentLiabilities": "19581000", "totalNonCurrentLiabilities": "42194000", "cashAndShortTermInvestments": "67052000", "commonStockSharesOutstanding": "58016000", "intangibleAssetsExcludingGoodwill": "114664000", "cashAndCashEquivalentsAtCarryingValue": "67052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-6635000", "operatingCashflow": "30685000", "capitalExpenditures": "8706000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10274000", "cashflowFromInvestment": "-7544000", "stockBasedCompensation": "1897000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4168999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12128000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 165406000, "cost_of_revenue": 137238000, "gross_profit": 28168000, "ebit": 5913000, "ebitda": 17811000, "pretax_income": 4221000, "tax_provision": 1410000, "net_income": 2811000, "net_income_to_common": 2811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53858000, "total_current_assets": 487654000, "total_assets": 993745000, "short_term_debt": 116502000, "long_term_debt": 1916000, "total_debt": 118418000, "total_liabilities": 303107000, "total_equity": 690638000, "shares_outstanding": 59154000, "goodwill_and_intangibles": 189465000 }, "cash_flow": { "operating_cash_flow": 14995000, "capital_expenditure": 10322000, "free_cash_flow": 25317000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309151, "ticker_id": 2997, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5913000", "ebitda": "17811000", "netIncome": "2811000", "grossProfit": "28168000", "depreciation": "None", "totalRevenue": "165406000", "costOfRevenue": "137238000", "interestIncome": "1692000", "incomeBeforeTax": "4221000", "interestExpense": "1692000", "operatingIncome": "5187000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1410000", "reportedCurrency": "USD", "netInterestIncome": "-1692000", "nonInterestIncome": "None", "operatingExpenses": "22981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11898000", "sellingGeneralAndAdministrative": "22981000", "netIncomeFromContinuingOperations": "2811000" }, "balance": { "goodwill": "70751000", "inventory": "216430000", "commonStock": "806000", "currentDebt": "None", "investments": "None", "totalAssets": "993745000", "longTermDebt": "1916000", "shortTermDebt": "116502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "118714000", "reportedCurrency": "USD", "retainedEarnings": "279629000", "totalLiabilities": "303107000", "otherCurrentAssets": "20660000", "totalCurrentAssets": "487654000", "currentLongTermDebt": "108813000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506091000", "currentAccountsPayable": "57579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "291473000", "shortLongTermDebtTotal": "134190000", "totalShareholderEquity": "690638000", "capitalLeaseObligations": "23461000", "otherCurrentLiabilities": "35351000", "totalCurrentLiabilities": "260451000", "otherNonCurrentLiabilities": "18434000", "totalNonCurrentLiabilities": "42656000", "cashAndShortTermInvestments": "53858000", "commonStockSharesOutstanding": "59154000", "intangibleAssetsExcludingGoodwill": "118714000", "cashAndCashEquivalentsAtCarryingValue": "53858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2811000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1111000", "operatingCashflow": "14995000", "capitalExpenditures": "10322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21155000", "cashflowFromInvestment": "-6909000", "stockBasedCompensation": "2021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6697000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11898000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 165406000, "cost_of_revenue": 137238000, "gross_profit": 28168000, "research_and_development": null, "selling_general_admin": 22981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5913000, "depreciation_amortisation": 11898000, "ebitda": 17811000, "interest_expense": 1692000, "interest_income": null, "other_non_operating": null, "pretax_income": 4221000, "tax_provision": 1410000, "effective_tax_rate": null, "net_income": 2811000, "net_income_continuing_ops": 2811000, "net_income_to_common": 2811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53858000, "short_term_investments": null, "net_receivables": 196706000, "inventory": 216430000, "other_current_assets": null, "total_current_assets": 487654000, "net_ppe": null, "goodwill": 70751000, "intangible_assets": 118714000, "goodwill_and_intangibles": 189465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 506091000, "total_assets": 993745000, "short_term_debt": 116502000, "accounts_payable": 57579000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260451000, "long_term_debt": 1916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 42656000, "total_liabilities": 303107000, "total_debt": 118418000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 279629000, "total_equity": 690638000, "shares_outstanding": 59154000, "operating_cash_flow": 14995000, "stock_based_compensation": 2021000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10322000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6909000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21155000, "free_cash_flow": 25317000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5913000", "ebitda": "17811000", "netIncome": "2811000", "grossProfit": "28168000", "depreciation": "None", "totalRevenue": "165406000", "costOfRevenue": "137238000", "interestIncome": "1692000", "incomeBeforeTax": "4221000", "interestExpense": "1692000", "operatingIncome": "5187000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1410000", "reportedCurrency": "USD", "netInterestIncome": "-1692000", "nonInterestIncome": "None", "operatingExpenses": "22981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137238000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11898000", "sellingGeneralAndAdministrative": "22981000", "netIncomeFromContinuingOperations": "2811000" }, "balance": { "goodwill": "70751000", "inventory": "216430000", "commonStock": "806000", "currentDebt": "None", "investments": "None", "totalAssets": "993745000", "longTermDebt": "1916000", "shortTermDebt": "116502000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "118714000", "reportedCurrency": "USD", "retainedEarnings": "279629000", "totalLiabilities": "303107000", "otherCurrentAssets": "20660000", "totalCurrentAssets": "487654000", "currentLongTermDebt": "108813000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196706000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506091000", "currentAccountsPayable": "57579000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "291473000", "shortLongTermDebtTotal": "134190000", "totalShareholderEquity": "690638000", "capitalLeaseObligations": "23461000", "otherCurrentLiabilities": "35351000", "totalCurrentLiabilities": "260451000", "otherNonCurrentLiabilities": "18434000", "totalNonCurrentLiabilities": "42656000", "cashAndShortTermInvestments": "53858000", "commonStockSharesOutstanding": "59154000", "intangibleAssetsExcludingGoodwill": "118714000", "cashAndCashEquivalentsAtCarryingValue": "53858000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2811000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "1111000", "operatingCashflow": "14995000", "capitalExpenditures": "10322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21155000", "cashflowFromInvestment": "-6909000", "stockBasedCompensation": "2021000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6697000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11898000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 159938000, "cost_of_revenue": 134702000, "gross_profit": 25236000, "ebit": 5777000, "ebitda": 17802000, "pretax_income": 4199000, "tax_provision": 1041000, "net_income": 3158000, "net_income_to_common": 3158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66828000, "total_current_assets": 487653000, "total_assets": 990735000, "short_term_debt": 7731000, "long_term_debt": 124728000, "total_debt": 132459000, "total_liabilities": 307324000, "total_equity": 683411000, "shares_outstanding": 60167000, "goodwill_and_intangibles": 192296000 }, "cash_flow": { "operating_cash_flow": 9295000, "capital_expenditure": 9158000, "free_cash_flow": 18453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309152, "ticker_id": 2997, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5777000", "ebitda": "17802000", "netIncome": "3158000", "grossProfit": "25236000", "depreciation": "None", "totalRevenue": "159938000", "costOfRevenue": "134702000", "interestIncome": "1578000", "incomeBeforeTax": "4199000", "interestExpense": "1578000", "operatingIncome": "2706000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1041000", "reportedCurrency": "USD", "netInterestIncome": "-1578000", "nonInterestIncome": "None", "operatingExpenses": "22530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12025000", "sellingGeneralAndAdministrative": "22530000", "netIncomeFromContinuingOperations": "3158000" }, "balance": { "goodwill": "70058000", "inventory": "215702000", "commonStock": "805000", "currentDebt": "None", "investments": "None", "totalAssets": "990735000", "longTermDebt": "124728000", "shortTermDebt": "7731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "122238000", "reportedCurrency": "USD", "retainedEarnings": "276818000", "totalLiabilities": "307324000", "otherCurrentAssets": "21584000", "totalCurrentAssets": "487653000", "currentLongTermDebt": "620000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "503082000", "currentAccountsPayable": "49909000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "286427000", "shortLongTermDebtTotal": "148937000", "totalShareholderEquity": "683411000", "capitalLeaseObligations": "23589000", "otherCurrentLiabilities": "31858000", "totalCurrentLiabilities": "142477000", "otherNonCurrentLiabilities": "18063000", "totalNonCurrentLiabilities": "164847000", "cashAndShortTermInvestments": "66828000", "commonStockSharesOutstanding": "60167000", "intangibleAssetsExcludingGoodwill": "122238000", "cashAndCashEquivalentsAtCarryingValue": "66828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3158000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "237000", "operatingCashflow": "9295000", "capitalExpenditures": "9158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7955000", "cashflowFromInvestment": "-7000", "stockBasedCompensation": "1838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7778000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12025000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 159938000, "cost_of_revenue": 134702000, "gross_profit": 25236000, "research_and_development": null, "selling_general_admin": 22530000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5777000, "depreciation_amortisation": 12025000, "ebitda": 17802000, "interest_expense": 1578000, "interest_income": null, "other_non_operating": null, "pretax_income": 4199000, "tax_provision": 1041000, "effective_tax_rate": null, "net_income": 3158000, "net_income_continuing_ops": 3158000, "net_income_to_common": 3158000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66828000, "short_term_investments": null, "net_receivables": 183539000, "inventory": 215702000, "other_current_assets": null, "total_current_assets": 487653000, "net_ppe": null, "goodwill": 70058000, "intangible_assets": 122238000, "goodwill_and_intangibles": 192296000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 503082000, "total_assets": 990735000, "short_term_debt": 7731000, "accounts_payable": 49909000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 142477000, "long_term_debt": 124728000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 164847000, "total_liabilities": 307324000, "total_debt": 132459000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 276818000, "total_equity": 683411000, "shares_outstanding": 60167000, "operating_cash_flow": 9295000, "stock_based_compensation": 1838000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9158000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7955000, "free_cash_flow": 18453000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5777000", "ebitda": "17802000", "netIncome": "3158000", "grossProfit": "25236000", "depreciation": "None", "totalRevenue": "159938000", "costOfRevenue": "134702000", "interestIncome": "1578000", "incomeBeforeTax": "4199000", "interestExpense": "1578000", "operatingIncome": "2706000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "1041000", "reportedCurrency": "USD", "netInterestIncome": "-1578000", "nonInterestIncome": "None", "operatingExpenses": "22530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "134702000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12025000", "sellingGeneralAndAdministrative": "22530000", "netIncomeFromContinuingOperations": "3158000" }, "balance": { "goodwill": "70058000", "inventory": "215702000", "commonStock": "805000", "currentDebt": "None", "investments": "None", "totalAssets": "990735000", "longTermDebt": "124728000", "shortTermDebt": "7731000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "122238000", "reportedCurrency": "USD", "retainedEarnings": "276818000", "totalLiabilities": "307324000", "otherCurrentAssets": "21584000", "totalCurrentAssets": "487653000", "currentLongTermDebt": "620000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "503082000", "currentAccountsPayable": "49909000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "286427000", "shortLongTermDebtTotal": "148937000", "totalShareholderEquity": "683411000", "capitalLeaseObligations": "23589000", "otherCurrentLiabilities": "31858000", "totalCurrentLiabilities": "142477000", "otherNonCurrentLiabilities": "18063000", "totalNonCurrentLiabilities": "164847000", "cashAndShortTermInvestments": "66828000", "commonStockSharesOutstanding": "60167000", "intangibleAssetsExcludingGoodwill": "122238000", "cashAndCashEquivalentsAtCarryingValue": "66828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3158000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "237000", "operatingCashflow": "9295000", "capitalExpenditures": "9158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7955000", "cashflowFromInvestment": "-7000", "stockBasedCompensation": "1838000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7778000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12025000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 164595000, "cost_of_revenue": 137808000, "gross_profit": 26787000, "ebit": 18740999, "ebitda": 30920999, "pretax_income": 16996000, "tax_provision": 1832000, "net_income": 15164000, "net_income_to_common": 15164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65363000, "total_current_assets": 498226000, "total_assets": 1005108000, "short_term_debt": 7917000, "long_term_debt": 124654000, "total_debt": 132571000, "total_liabilities": 324454000, "total_equity": 680654000, "shares_outstanding": 62004000, "goodwill_and_intangibles": 195571000 }, "cash_flow": { "operating_cash_flow": 18210000, "capital_expenditure": 14199000, "free_cash_flow": 32409000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309153, "ticker_id": 2997, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18740999", "ebitda": "30920999", "netIncome": "15164000", "grossProfit": "26787000", "depreciation": "None", "totalRevenue": "164595000", "costOfRevenue": "137808000", "interestIncome": "1745000", "incomeBeforeTax": "16996000", "interestExpense": "1745000", "operatingIncome": "3401000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1832000", "reportedCurrency": "USD", "netInterestIncome": "-1745000", "nonInterestIncome": "None", "operatingExpenses": "23386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12180000", "sellingGeneralAndAdministrative": "23386000", "netIncomeFromContinuingOperations": "15164000" }, "balance": { "goodwill": "69709000", "inventory": "214836000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "1005108000", "longTermDebt": "124654000", "shortTermDebt": "7917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "125862000", "reportedCurrency": "USD", "retainedEarnings": "273660000", "totalLiabilities": "324454000", "otherCurrentAssets": "23691000", "totalCurrentAssets": "498226000", "currentLongTermDebt": "633000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506882000", "currentAccountsPayable": "57708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "286408000", "shortLongTermDebtTotal": "150560000", "totalShareholderEquity": "680654000", "capitalLeaseObligations": "25273000", "otherCurrentLiabilities": "36861000", "totalCurrentLiabilities": "157703000", "otherNonCurrentLiabilities": "18758000", "totalNonCurrentLiabilities": "166751000", "cashAndShortTermInvestments": "65363000", "commonStockSharesOutstanding": "62004000", "intangibleAssetsExcludingGoodwill": "125862000", "cashAndCashEquivalentsAtCarryingValue": "65363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15164000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3702000", "operatingCashflow": "18210000", "capitalExpenditures": "14199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9293000", "cashflowFromInvestment": "11031000", "stockBasedCompensation": "2315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12180000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 164595000, "cost_of_revenue": 137808000, "gross_profit": 26787000, "research_and_development": null, "selling_general_admin": 23386000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18740999, "depreciation_amortisation": 12180000, "ebitda": 30920999, "interest_expense": 1745000, "interest_income": null, "other_non_operating": null, "pretax_income": 16996000, "tax_provision": 1832000, "effective_tax_rate": null, "net_income": 15164000, "net_income_continuing_ops": 15164000, "net_income_to_common": 15164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65363000, "short_term_investments": null, "net_receivables": 194336000, "inventory": 214836000, "other_current_assets": null, "total_current_assets": 498226000, "net_ppe": null, "goodwill": 69709000, "intangible_assets": 125862000, "goodwill_and_intangibles": 195571000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 506882000, "total_assets": 1005108000, "short_term_debt": 7917000, "accounts_payable": 57708000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157703000, "long_term_debt": 124654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 166751000, "total_liabilities": 324454000, "total_debt": 132571000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 273660000, "total_equity": 680654000, "shares_outstanding": 62004000, "operating_cash_flow": 18210000, "stock_based_compensation": 2315000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14199000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11031000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9293000, "free_cash_flow": 32409000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18740999", "ebitda": "30920999", "netIncome": "15164000", "grossProfit": "26787000", "depreciation": "None", "totalRevenue": "164595000", "costOfRevenue": "137808000", "interestIncome": "1745000", "incomeBeforeTax": "16996000", "interestExpense": "1745000", "operatingIncome": "3401000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1832000", "reportedCurrency": "USD", "netInterestIncome": "-1745000", "nonInterestIncome": "None", "operatingExpenses": "23386000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137808000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12180000", "sellingGeneralAndAdministrative": "23386000", "netIncomeFromContinuingOperations": "15164000" }, "balance": { "goodwill": "69709000", "inventory": "214836000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "1005108000", "longTermDebt": "124654000", "shortTermDebt": "7917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "125862000", "reportedCurrency": "USD", "retainedEarnings": "273660000", "totalLiabilities": "324454000", "otherCurrentAssets": "23691000", "totalCurrentAssets": "498226000", "currentLongTermDebt": "633000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "506882000", "currentAccountsPayable": "57708000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "286408000", "shortLongTermDebtTotal": "150560000", "totalShareholderEquity": "680654000", "capitalLeaseObligations": "25273000", "otherCurrentLiabilities": "36861000", "totalCurrentLiabilities": "157703000", "otherNonCurrentLiabilities": "18758000", "totalNonCurrentLiabilities": "166751000", "cashAndShortTermInvestments": "65363000", "commonStockSharesOutstanding": "62004000", "intangibleAssetsExcludingGoodwill": "125862000", "cashAndCashEquivalentsAtCarryingValue": "65363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15164000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3702000", "operatingCashflow": "18210000", "capitalExpenditures": "14199000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9293000", "cashflowFromInvestment": "11031000", "stockBasedCompensation": "2315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12180000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 174348000, "cost_of_revenue": 150224000, "gross_profit": 24124000, "ebit": -10310000, "ebitda": 3325000, "pretax_income": -12134000, "tax_provision": 2215000, "net_income": -14349000, "net_income_to_common": -14349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45984000, "total_current_assets": 478911000, "total_assets": 994141000, "short_term_debt": 7929000, "long_term_debt": 124643000, "total_debt": 132572000, "total_liabilities": 309335000, "total_equity": 684806000, "shares_outstanding": 62084000, "goodwill_and_intangibles": 200305000 }, "cash_flow": { "operating_cash_flow": 28802000, "capital_expenditure": 7428000, "free_cash_flow": 36230000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309155, "ticker_id": 2997, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-10310000", "ebitda": "3325000", "netIncome": "-14349000", "grossProfit": "24124000", "depreciation": "None", "totalRevenue": "174348000", "costOfRevenue": "150224000", "interestIncome": "1824000", "incomeBeforeTax": "-12134000", "interestExpense": "1824000", "operatingIncome": "1370000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2215000", "reportedCurrency": "USD", "netInterestIncome": "-1824000", "nonInterestIncome": "None", "operatingExpenses": "22754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13635000", "sellingGeneralAndAdministrative": "22754000", "netIncomeFromContinuingOperations": "-14349000" }, "balance": { "goodwill": "70439000", "inventory": "221134000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "994141000", "longTermDebt": "124643000", "shortTermDebt": "7929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "129866000", "reportedCurrency": "USD", "retainedEarnings": "258496000", "totalLiabilities": "309335000", "otherCurrentAssets": "29257000", "totalCurrentAssets": "478911000", "currentLongTermDebt": "634000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "515230000", "currentAccountsPayable": "55506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "288989000", "shortLongTermDebtTotal": "151964000", "totalShareholderEquity": "684806000", "capitalLeaseObligations": "26687000", "otherCurrentLiabilities": "39978000", "totalCurrentLiabilities": "140771000", "otherNonCurrentLiabilities": "19238000", "totalNonCurrentLiabilities": "168564000", "cashAndShortTermInvestments": "45984000", "commonStockSharesOutstanding": "62084000", "intangibleAssetsExcludingGoodwill": "129866000", "cashAndCashEquivalentsAtCarryingValue": "45984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14349000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1970000", "operatingCashflow": "28802000", "capitalExpenditures": "7428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2955000", "cashflowFromInvestment": "-5131000", "stockBasedCompensation": "2352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2784000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 174348000, "cost_of_revenue": 150224000, "gross_profit": 24124000, "research_and_development": null, "selling_general_admin": 22754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -10310000, "depreciation_amortisation": 13635000, "ebitda": 3325000, "interest_expense": 1824000, "interest_income": null, "other_non_operating": null, "pretax_income": -12134000, "tax_provision": 2215000, "effective_tax_rate": null, "net_income": -14349000, "net_income_continuing_ops": -14349000, "net_income_to_common": -14349000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45984000, "short_term_investments": null, "net_receivables": 182536000, "inventory": 221134000, "other_current_assets": null, "total_current_assets": 478911000, "net_ppe": null, "goodwill": 70439000, "intangible_assets": 129866000, "goodwill_and_intangibles": 200305000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 515230000, "total_assets": 994141000, "short_term_debt": 7929000, "accounts_payable": 55506000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 140771000, "long_term_debt": 124643000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 168564000, "total_liabilities": 309335000, "total_debt": 132572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 258496000, "total_equity": 684806000, "shares_outstanding": 62084000, "operating_cash_flow": 28802000, "stock_based_compensation": 2352000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7428000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5131000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2955000, "free_cash_flow": 36230000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-10310000", "ebitda": "3325000", "netIncome": "-14349000", "grossProfit": "24124000", "depreciation": "None", "totalRevenue": "174348000", "costOfRevenue": "150224000", "interestIncome": "1824000", "incomeBeforeTax": "-12134000", "interestExpense": "1824000", "operatingIncome": "1370000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "2215000", "reportedCurrency": "USD", "netInterestIncome": "-1824000", "nonInterestIncome": "None", "operatingExpenses": "22754000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "150224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13635000", "sellingGeneralAndAdministrative": "22754000", "netIncomeFromContinuingOperations": "-14349000" }, "balance": { "goodwill": "70439000", "inventory": "221134000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "994141000", "longTermDebt": "124643000", "shortTermDebt": "7929000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "129866000", "reportedCurrency": "USD", "retainedEarnings": "258496000", "totalLiabilities": "309335000", "otherCurrentAssets": "29257000", "totalCurrentAssets": "478911000", "currentLongTermDebt": "634000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "182536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "515230000", "currentAccountsPayable": "55506000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "288989000", "shortLongTermDebtTotal": "151964000", "totalShareholderEquity": "684806000", "capitalLeaseObligations": "26687000", "otherCurrentLiabilities": "39978000", "totalCurrentLiabilities": "140771000", "otherNonCurrentLiabilities": "19238000", "totalNonCurrentLiabilities": "168564000", "cashAndShortTermInvestments": "45984000", "commonStockSharesOutstanding": "62084000", "intangibleAssetsExcludingGoodwill": "129866000", "cashAndCashEquivalentsAtCarryingValue": "45984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14349000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-1970000", "operatingCashflow": "28802000", "capitalExpenditures": "7428000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2955000", "cashflowFromInvestment": "-5131000", "stockBasedCompensation": "2352000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2784000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13635000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 186383000, "cost_of_revenue": 156731000, "gross_profit": 29652000, "ebit": 2697000, "ebitda": 17395000, "pretax_income": 636000, "tax_provision": -665000, "net_income": 1301000, "net_income_to_common": 1301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25188000, "total_current_assets": 468816000, "total_assets": 1001178000, "short_term_debt": 7327000, "long_term_debt": 124339000, "total_debt": 131666000, "total_liabilities": 310789000, "total_equity": 690389000, "shares_outstanding": 62704000, "goodwill_and_intangibles": 214294000 }, "cash_flow": { "operating_cash_flow": 10242000, "capital_expenditure": 5789000, "free_cash_flow": 16031000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309156, "ticker_id": 2997, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2697000", "ebitda": "17395000", "netIncome": "1301000", "grossProfit": "29652000", "depreciation": "None", "totalRevenue": "186383000", "costOfRevenue": "156731000", "interestIncome": "None", "incomeBeforeTax": "636000", "interestExpense": "2061000", "operatingIncome": "3279000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-665000", "reportedCurrency": "USD", "netInterestIncome": "-2061000", "nonInterestIncome": "None", "operatingExpenses": "26373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14698000", "sellingGeneralAndAdministrative": "26373000", "netIncomeFromContinuingOperations": "1301000" }, "balance": { "goodwill": "69789000", "inventory": "217347000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "1001178000", "longTermDebt": "124339000", "shortTermDebt": "7327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "144505000", "reportedCurrency": "USD", "retainedEarnings": "272845000", "totalLiabilities": "310789000", "otherCurrentAssets": "22587000", "totalCurrentAssets": "468816000", "currentLongTermDebt": "616000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "532362000", "currentAccountsPayable": "62322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150530000", "totalShareholderEquity": "690389000", "capitalLeaseObligations": "25575000", "otherCurrentLiabilities": "38493000", "totalCurrentLiabilities": "143730000", "otherNonCurrentLiabilities": "18199000", "totalNonCurrentLiabilities": "167059000", "cashAndShortTermInvestments": "25188000", "commonStockSharesOutstanding": "62704000", "intangibleAssetsExcludingGoodwill": "144505000", "cashAndCashEquivalentsAtCarryingValue": "25188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7527000", "operatingCashflow": "10242000", "capitalExpenditures": "5789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13550000", "cashflowFromInvestment": "4630000", "stockBasedCompensation": "2304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 186383000, "cost_of_revenue": 156731000, "gross_profit": 29652000, "research_and_development": null, "selling_general_admin": 26373000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2697000, "depreciation_amortisation": 14698000, "ebitda": 17395000, "interest_expense": 2061000, "interest_income": null, "other_non_operating": null, "pretax_income": 636000, "tax_provision": -665000, "effective_tax_rate": null, "net_income": 1301000, "net_income_continuing_ops": 1301000, "net_income_to_common": 1301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25188000, "short_term_investments": null, "net_receivables": 203694000, "inventory": 217347000, "other_current_assets": null, "total_current_assets": 468816000, "net_ppe": null, "goodwill": 69789000, "intangible_assets": 144505000, "goodwill_and_intangibles": 214294000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 532362000, "total_assets": 1001178000, "short_term_debt": 7327000, "accounts_payable": 62322000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 143730000, "long_term_debt": 124339000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 167059000, "total_liabilities": 310789000, "total_debt": 131666000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 272845000, "total_equity": 690389000, "shares_outstanding": 62704000, "operating_cash_flow": 10242000, "stock_based_compensation": 2304000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5789000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4630000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13550000, "free_cash_flow": 16031000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2697000", "ebitda": "17395000", "netIncome": "1301000", "grossProfit": "29652000", "depreciation": "None", "totalRevenue": "186383000", "costOfRevenue": "156731000", "interestIncome": "None", "incomeBeforeTax": "636000", "interestExpense": "2061000", "operatingIncome": "3279000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-665000", "reportedCurrency": "USD", "netInterestIncome": "-2061000", "nonInterestIncome": "None", "operatingExpenses": "26373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "156731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14698000", "sellingGeneralAndAdministrative": "26373000", "netIncomeFromContinuingOperations": "1301000" }, "balance": { "goodwill": "69789000", "inventory": "217347000", "commonStock": "786000", "currentDebt": "None", "investments": "None", "totalAssets": "1001178000", "longTermDebt": "124339000", "shortTermDebt": "7327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "144505000", "reportedCurrency": "USD", "retainedEarnings": "272845000", "totalLiabilities": "310789000", "otherCurrentAssets": "22587000", "totalCurrentAssets": "468816000", "currentLongTermDebt": "616000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203694000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "532362000", "currentAccountsPayable": "62322000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "150530000", "totalShareholderEquity": "690389000", "capitalLeaseObligations": "25575000", "otherCurrentLiabilities": "38493000", "totalCurrentLiabilities": "143730000", "otherNonCurrentLiabilities": "18199000", "totalNonCurrentLiabilities": "167059000", "cashAndShortTermInvestments": "25188000", "commonStockSharesOutstanding": "62704000", "intangibleAssetsExcludingGoodwill": "144505000", "cashAndCashEquivalentsAtCarryingValue": "25188000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1301000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-7527000", "operatingCashflow": "10242000", "capitalExpenditures": "5789000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13550000", "cashflowFromInvestment": "4630000", "stockBasedCompensation": "2304000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14698000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 167262000, "cost_of_revenue": 146146000, "gross_profit": 21116000, "ebit": -11249000, "ebitda": 2946000, "pretax_income": -13350000, "tax_provision": 24000, "net_income": -13374000, "net_income_to_common": -13374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24059000, "total_current_assets": 470182000, "total_assets": 1015815000, "short_term_debt": 7274000, "long_term_debt": 135572000, "total_debt": 142846000, "total_liabilities": 323497000, "total_equity": 692318000, "shares_outstanding": 62503000, "goodwill_and_intangibles": 218508000 }, "cash_flow": { "operating_cash_flow": -11360000, "capital_expenditure": 10092000, "free_cash_flow": -1268000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309157, "ticker_id": 2997, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11249000", "ebitda": "2946000", "netIncome": "-13374000", "grossProfit": "21116000", "depreciation": "None", "totalRevenue": "167262000", "costOfRevenue": "146146000", "interestIncome": "None", "incomeBeforeTax": "-13350000", "interestExpense": "2101000", "operatingIncome": "-1380000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "24000", "reportedCurrency": "USD", "netInterestIncome": "-2101000", "nonInterestIncome": "None", "operatingExpenses": "22496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14195000", "sellingGeneralAndAdministrative": "22496000", "netIncomeFromContinuingOperations": "-13374000" }, "balance": { "goodwill": "69774000", "inventory": "210189000", "commonStock": "785000", "currentDebt": "None", "investments": "None", "totalAssets": "1015815000", "longTermDebt": "135572000", "shortTermDebt": "7274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "148734000", "reportedCurrency": "USD", "retainedEarnings": "271544000", "totalLiabilities": "323497000", "otherCurrentAssets": "35169000", "totalCurrentAssets": "470182000", "currentLongTermDebt": "620000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "545633000", "currentAccountsPayable": "57062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163993000", "totalShareholderEquity": "692318000", "capitalLeaseObligations": "27801000", "otherCurrentLiabilities": "34820999", "totalCurrentLiabilities": "141864000", "otherNonCurrentLiabilities": "18396000", "totalNonCurrentLiabilities": "181633000", "cashAndShortTermInvestments": "24059000", "commonStockSharesOutstanding": "62503000", "intangibleAssetsExcludingGoodwill": "148734000", "cashAndCashEquivalentsAtCarryingValue": "24059000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8909000", "operatingCashflow": "-11360000", "capitalExpenditures": "10092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3686000", "cashflowFromInvestment": "-7828000", "stockBasedCompensation": "1752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14195000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 167262000, "cost_of_revenue": 146146000, "gross_profit": 21116000, "research_and_development": null, "selling_general_admin": 22496000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11249000, "depreciation_amortisation": 14195000, "ebitda": 2946000, "interest_expense": 2101000, "interest_income": null, "other_non_operating": null, "pretax_income": -13350000, "tax_provision": 24000, "effective_tax_rate": null, "net_income": -13374000, "net_income_continuing_ops": -13374000, "net_income_to_common": -13374000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24059000, "short_term_investments": null, "net_receivables": 200765000, "inventory": 210189000, "other_current_assets": null, "total_current_assets": 470182000, "net_ppe": null, "goodwill": 69774000, "intangible_assets": 148734000, "goodwill_and_intangibles": 218508000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 545633000, "total_assets": 1015815000, "short_term_debt": 7274000, "accounts_payable": 57062000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141864000, "long_term_debt": 135572000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 181633000, "total_liabilities": 323497000, "total_debt": 142846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 271544000, "total_equity": 692318000, "shares_outstanding": 62503000, "operating_cash_flow": -11360000, "stock_based_compensation": 1752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10092000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7828000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3686000, "free_cash_flow": -1268000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11249000", "ebitda": "2946000", "netIncome": "-13374000", "grossProfit": "21116000", "depreciation": "None", "totalRevenue": "167262000", "costOfRevenue": "146146000", "interestIncome": "None", "incomeBeforeTax": "-13350000", "interestExpense": "2101000", "operatingIncome": "-1380000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "24000", "reportedCurrency": "USD", "netInterestIncome": "-2101000", "nonInterestIncome": "None", "operatingExpenses": "22496000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "146146000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14195000", "sellingGeneralAndAdministrative": "22496000", "netIncomeFromContinuingOperations": "-13374000" }, "balance": { "goodwill": "69774000", "inventory": "210189000", "commonStock": "785000", "currentDebt": "None", "investments": "None", "totalAssets": "1015815000", "longTermDebt": "135572000", "shortTermDebt": "7274000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "148734000", "reportedCurrency": "USD", "retainedEarnings": "271544000", "totalLiabilities": "323497000", "otherCurrentAssets": "35169000", "totalCurrentAssets": "470182000", "currentLongTermDebt": "620000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "200765000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "545633000", "currentAccountsPayable": "57062000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "163993000", "totalShareholderEquity": "692318000", "capitalLeaseObligations": "27801000", "otherCurrentLiabilities": "34820999", "totalCurrentLiabilities": "141864000", "otherNonCurrentLiabilities": "18396000", "totalNonCurrentLiabilities": "181633000", "cashAndShortTermInvestments": "24059000", "commonStockSharesOutstanding": "62503000", "intangibleAssetsExcludingGoodwill": "148734000", "cashAndCashEquivalentsAtCarryingValue": "24059000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13374000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8909000", "operatingCashflow": "-11360000", "capitalExpenditures": "10092000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3686000", "cashflowFromInvestment": "-7828000", "stockBasedCompensation": "1752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14195000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 208266000, "cost_of_revenue": 178265000, "gross_profit": 30001000, "ebit": 8007000, "ebitda": 22576000, "pretax_income": 6196000, "tax_provision": 233000, "net_income": 5963000, "net_income_to_common": 5963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47111000, "total_current_assets": 487997000, "total_assets": 1046486000, "short_term_debt": 7507000, "long_term_debt": 135502000, "total_debt": 143009000, "total_liabilities": 336941000, "total_equity": 709545000, "shares_outstanding": 63004000, "goodwill_and_intangibles": 232877000 }, "cash_flow": { "operating_cash_flow": 4198000, "capital_expenditure": 7283000, "free_cash_flow": 11481000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309158, "ticker_id": 2997, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8007000", "ebitda": "22576000", "netIncome": "5963000", "grossProfit": "30001000", "depreciation": "None", "totalRevenue": "208266000", "costOfRevenue": "178265000", "interestIncome": "None", "incomeBeforeTax": "6196000", "interestExpense": "1811000", "operatingIncome": "7601000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "233000", "reportedCurrency": "USD", "netInterestIncome": "-1811000", "nonInterestIncome": "None", "operatingExpenses": "22400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14569000", "sellingGeneralAndAdministrative": "22400000", "netIncomeFromContinuingOperations": "5963000" }, "balance": { "goodwill": "79867000", "inventory": "202027000", "commonStock": "772000", "currentDebt": "None", "investments": "None", "totalAssets": "1046486000", "longTermDebt": "135502000", "shortTermDebt": "7507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "153010000", "reportedCurrency": "USD", "retainedEarnings": "284918000", "totalLiabilities": "336941000", "otherCurrentAssets": "35648000", "totalCurrentAssets": "487997000", "currentLongTermDebt": "627000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "558489000", "currentAccountsPayable": "67546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "161355000", "totalShareholderEquity": "709545000", "capitalLeaseObligations": "25226000", "otherCurrentLiabilities": "42151000", "totalCurrentLiabilities": "157270000", "otherNonCurrentLiabilities": "18106000", "totalNonCurrentLiabilities": "179671000", "cashAndShortTermInvestments": "47111000", "commonStockSharesOutstanding": "63004000", "intangibleAssetsExcludingGoodwill": "153010000", "cashAndCashEquivalentsAtCarryingValue": "47111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5963000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3961000", "operatingCashflow": "4198000", "capitalExpenditures": "7283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4010000", "cashflowFromInvestment": "-6470000", "stockBasedCompensation": "1797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 208266000, "cost_of_revenue": 178265000, "gross_profit": 30001000, "research_and_development": 4500000, "selling_general_admin": 22400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8007000, "depreciation_amortisation": 14569000, "ebitda": 22576000, "interest_expense": 1811000, "interest_income": null, "other_non_operating": null, "pretax_income": 6196000, "tax_provision": 233000, "effective_tax_rate": null, "net_income": 5963000, "net_income_continuing_ops": 5963000, "net_income_to_common": 5963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47111000, "short_term_investments": null, "net_receivables": 203211000, "inventory": 202027000, "other_current_assets": null, "total_current_assets": 487997000, "net_ppe": null, "goodwill": 79867000, "intangible_assets": 153010000, "goodwill_and_intangibles": 232877000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 558489000, "total_assets": 1046486000, "short_term_debt": 7507000, "accounts_payable": 67546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157270000, "long_term_debt": 135502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 179671000, "total_liabilities": 336941000, "total_debt": 143009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 284918000, "total_equity": 709545000, "shares_outstanding": 63004000, "operating_cash_flow": 4198000, "stock_based_compensation": 1797000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7283000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4010000, "free_cash_flow": 11481000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8007000", "ebitda": "22576000", "netIncome": "5963000", "grossProfit": "30001000", "depreciation": "None", "totalRevenue": "208266000", "costOfRevenue": "178265000", "interestIncome": "None", "incomeBeforeTax": "6196000", "interestExpense": "1811000", "operatingIncome": "7601000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "233000", "reportedCurrency": "USD", "netInterestIncome": "-1811000", "nonInterestIncome": "None", "operatingExpenses": "22400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4500000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178265000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14569000", "sellingGeneralAndAdministrative": "22400000", "netIncomeFromContinuingOperations": "5963000" }, "balance": { "goodwill": "79867000", "inventory": "202027000", "commonStock": "772000", "currentDebt": "None", "investments": "None", "totalAssets": "1046486000", "longTermDebt": "135502000", "shortTermDebt": "7507000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "153010000", "reportedCurrency": "USD", "retainedEarnings": "284918000", "totalLiabilities": "336941000", "otherCurrentAssets": "35648000", "totalCurrentAssets": "487997000", "currentLongTermDebt": "627000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "558489000", "currentAccountsPayable": "67546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "161355000", "totalShareholderEquity": "709545000", "capitalLeaseObligations": "25226000", "otherCurrentLiabilities": "42151000", "totalCurrentLiabilities": "157270000", "otherNonCurrentLiabilities": "18106000", "totalNonCurrentLiabilities": "179671000", "cashAndShortTermInvestments": "47111000", "commonStockSharesOutstanding": "63004000", "intangibleAssetsExcludingGoodwill": "153010000", "cashAndCashEquivalentsAtCarryingValue": "47111000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5963000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "3961000", "operatingCashflow": "4198000", "capitalExpenditures": "7283000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4010000", "cashflowFromInvestment": "-6470000", "stockBasedCompensation": "1797000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3866000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14569000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 194289000, "cost_of_revenue": 165843000, "gross_profit": 28446000, "ebit": 6376000, "ebitda": 21792000, "pretax_income": 4448000, "tax_provision": 236000, "net_income": 4212000, "net_income_to_common": 4212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52904000, "total_current_assets": 484709000, "total_assets": 1048020000, "short_term_debt": 7050000, "long_term_debt": 135437000, "total_debt": 142487000, "total_liabilities": 349656000, "total_equity": 698364000, "shares_outstanding": 63060000, "goodwill_and_intangibles": 236476000 }, "cash_flow": { "operating_cash_flow": 13635000, "capital_expenditure": 6032000, "free_cash_flow": 19667000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309160, "ticker_id": 2997, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6376000", "ebitda": "21792000", "netIncome": "4212000", "grossProfit": "28446000", "depreciation": "None", "totalRevenue": "194289000", "costOfRevenue": "165843000", "interestIncome": "1928000", "incomeBeforeTax": "4448000", "interestExpense": "1928000", "operatingIncome": "4205000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "236000", "reportedCurrency": "USD", "netInterestIncome": "-1928000", "nonInterestIncome": "None", "operatingExpenses": "24241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15416000", "sellingGeneralAndAdministrative": "24241000", "netIncomeFromContinuingOperations": "4212000" }, "balance": { "goodwill": "79399000", "inventory": "206541000", "commonStock": "772000", "currentDebt": "None", "investments": "None", "totalAssets": "1048020000", "longTermDebt": "135437000", "shortTermDebt": "7050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "157077000", "reportedCurrency": "USD", "retainedEarnings": "278955000", "totalLiabilities": "349656000", "otherCurrentAssets": "36015000", "totalCurrentAssets": "484709000", "currentLongTermDebt": "589000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "563311000", "currentAccountsPayable": "58489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "301148000", "shortLongTermDebtTotal": "161255000", "totalShareholderEquity": "698364000", "capitalLeaseObligations": "25229000", "otherCurrentLiabilities": "49138000", "totalCurrentLiabilities": "167640000", "otherNonCurrentLiabilities": "20425000", "totalNonCurrentLiabilities": "182016000", "cashAndShortTermInvestments": "52904000", "commonStockSharesOutstanding": "63060000", "intangibleAssetsExcludingGoodwill": "157077000", "cashAndCashEquivalentsAtCarryingValue": "52904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4212000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2557000", "operatingCashflow": "13635000", "capitalExpenditures": "6032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120000", "cashflowFromInvestment": "-2402000", "stockBasedCompensation": "1796000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4949000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15416000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 194289000, "cost_of_revenue": 165843000, "gross_profit": 28446000, "research_and_development": null, "selling_general_admin": 24241000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6376000, "depreciation_amortisation": 15416000, "ebitda": 21792000, "interest_expense": 1928000, "interest_income": null, "other_non_operating": null, "pretax_income": 4448000, "tax_provision": 236000, "effective_tax_rate": null, "net_income": 4212000, "net_income_continuing_ops": 4212000, "net_income_to_common": 4212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52904000, "short_term_investments": null, "net_receivables": 189249000, "inventory": 206541000, "other_current_assets": null, "total_current_assets": 484709000, "net_ppe": null, "goodwill": 79399000, "intangible_assets": 157077000, "goodwill_and_intangibles": 236476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 563311000, "total_assets": 1048020000, "short_term_debt": 7050000, "accounts_payable": 58489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 167640000, "long_term_debt": 135437000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 182016000, "total_liabilities": 349656000, "total_debt": 142487000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 278955000, "total_equity": 698364000, "shares_outstanding": 63060000, "operating_cash_flow": 13635000, "stock_based_compensation": 1796000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6032000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2402000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120000, "free_cash_flow": 19667000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6376000", "ebitda": "21792000", "netIncome": "4212000", "grossProfit": "28446000", "depreciation": "None", "totalRevenue": "194289000", "costOfRevenue": "165843000", "interestIncome": "1928000", "incomeBeforeTax": "4448000", "interestExpense": "1928000", "operatingIncome": "4205000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "236000", "reportedCurrency": "USD", "netInterestIncome": "-1928000", "nonInterestIncome": "None", "operatingExpenses": "24241000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "165843000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15416000", "sellingGeneralAndAdministrative": "24241000", "netIncomeFromContinuingOperations": "4212000" }, "balance": { "goodwill": "79399000", "inventory": "206541000", "commonStock": "772000", "currentDebt": "None", "investments": "None", "totalAssets": "1048020000", "longTermDebt": "135437000", "shortTermDebt": "7050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "157077000", "reportedCurrency": "USD", "retainedEarnings": "278955000", "totalLiabilities": "349656000", "otherCurrentAssets": "36015000", "totalCurrentAssets": "484709000", "currentLongTermDebt": "589000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189249000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "563311000", "currentAccountsPayable": "58489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "301148000", "shortLongTermDebtTotal": "161255000", "totalShareholderEquity": "698364000", "capitalLeaseObligations": "25229000", "otherCurrentLiabilities": "49138000", "totalCurrentLiabilities": "167640000", "otherNonCurrentLiabilities": "20425000", "totalNonCurrentLiabilities": "182016000", "cashAndShortTermInvestments": "52904000", "commonStockSharesOutstanding": "63060000", "intangibleAssetsExcludingGoodwill": "157077000", "cashAndCashEquivalentsAtCarryingValue": "52904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4212000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-2557000", "operatingCashflow": "13635000", "capitalExpenditures": "6032000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120000", "cashflowFromInvestment": "-2402000", "stockBasedCompensation": "1796000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4949000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15416000", "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": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "income_statement": { "revenue": 183529000, "cost_of_revenue": 157567000, "gross_profit": 25962000, "ebit": 3479000, "ebitda": 19016000, "pretax_income": 1420000, "tax_provision": 862000, "net_income": 558000, "net_income_to_common": 558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42420000, "total_current_assets": 456686000, "total_assets": 1045020000, "short_term_debt": 7263000, "long_term_debt": 135273000, "total_debt": 142536000, "total_liabilities": 346915000, "total_equity": 698105000, "shares_outstanding": 63174000, "goodwill_and_intangibles": 241254000 }, "cash_flow": { "operating_cash_flow": 44660000, "capital_expenditure": 10770000, "free_cash_flow": 55430000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309161, "ticker_id": 2997, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:56:40.681813+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3479000", "ebitda": "19016000", "netIncome": "558000", "grossProfit": "25962000", "depreciation": "None", "totalRevenue": "183529000", "costOfRevenue": "157567000", "interestIncome": "2059000", "incomeBeforeTax": "1420000", "interestExpense": "2059000", "operatingIncome": "2434000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "862000", "reportedCurrency": "USD", "netInterestIncome": "-2059000", "nonInterestIncome": "None", "operatingExpenses": "23528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "210000", "costofGoodsAndServicesSold": "157567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15537000", "sellingGeneralAndAdministrative": "23528000", "netIncomeFromContinuingOperations": "558000" }, "balance": { "goodwill": "79778000", "inventory": "205132000", "commonStock": "772000", "currentDebt": "None", "investments": "None", "totalAssets": "1045020000", "longTermDebt": "135273000", "shortTermDebt": "7263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "161476000", "reportedCurrency": "USD", "retainedEarnings": "274743000", "totalLiabilities": "346915000", "otherCurrentAssets": "28217000", "totalCurrentAssets": "456686000", "currentLongTermDebt": "513000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "588334000", "currentAccountsPayable": "56726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "319281000", "shortLongTermDebtTotal": "162563000", "totalShareholderEquity": "698105000", "capitalLeaseObligations": "26777000", "otherCurrentLiabilities": "42987000", "totalCurrentLiabilities": "162743000", "otherNonCurrentLiabilities": "20271000", "totalNonCurrentLiabilities": "184172000", "cashAndShortTermInvestments": "42420000", "commonStockSharesOutstanding": "63174000", "intangibleAssetsExcludingGoodwill": "161476000", "cashAndCashEquivalentsAtCarryingValue": "42420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8395000", "operatingCashflow": "44660000", "capitalExpenditures": "10770000", "changeInReceivables": "39787000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8207000", "cashflowFromInvestment": "-10321000", "stockBasedCompensation": "1772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26132000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 183529000, "cost_of_revenue": 157567000, "gross_profit": 25962000, "research_and_development": null, "selling_general_admin": 23528000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3479000, "depreciation_amortisation": 15537000, "ebitda": 19016000, "interest_expense": 2059000, "interest_income": null, "other_non_operating": null, "pretax_income": 1420000, "tax_provision": 862000, "effective_tax_rate": null, "net_income": 558000, "net_income_continuing_ops": 558000, "net_income_to_common": 558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42420000, "short_term_investments": null, "net_receivables": 180917000, "inventory": 205132000, "other_current_assets": null, "total_current_assets": 456686000, "net_ppe": null, "goodwill": 79778000, "intangible_assets": 161476000, "goodwill_and_intangibles": 241254000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 588334000, "total_assets": 1045020000, "short_term_debt": 7263000, "accounts_payable": 56726000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 162743000, "long_term_debt": 135273000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 184172000, "total_liabilities": 346915000, "total_debt": 142536000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 274743000, "total_equity": 698105000, "shares_outstanding": 63174000, "operating_cash_flow": 44660000, "stock_based_compensation": 1772000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10770000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10321000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -8207000, "free_cash_flow": 55430000, "net_change_in_cash": 26132000 }, "raw_data": { "income": { "ebit": "3479000", "ebitda": "19016000", "netIncome": "558000", "grossProfit": "25962000", "depreciation": "None", "totalRevenue": "183529000", "costOfRevenue": "157567000", "interestIncome": "2059000", "incomeBeforeTax": "1420000", "interestExpense": "2059000", "operatingIncome": "2434000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "862000", "reportedCurrency": "USD", "netInterestIncome": "-2059000", "nonInterestIncome": "None", "operatingExpenses": "23528000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "210000", "costofGoodsAndServicesSold": "157567000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15537000", "sellingGeneralAndAdministrative": "23528000", "netIncomeFromContinuingOperations": "558000" }, "balance": { "goodwill": "79778000", "inventory": "205132000", "commonStock": "772000", "currentDebt": "None", "investments": "None", "totalAssets": "1045020000", "longTermDebt": "135273000", "shortTermDebt": "7263000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "161476000", "reportedCurrency": "USD", "retainedEarnings": "274743000", "totalLiabilities": "346915000", "otherCurrentAssets": "28217000", "totalCurrentAssets": "456686000", "currentLongTermDebt": "513000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "180917000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "588334000", "currentAccountsPayable": "56726000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "319281000", "shortLongTermDebtTotal": "162563000", "totalShareholderEquity": "698105000", "capitalLeaseObligations": "26777000", "otherCurrentLiabilities": "42987000", "totalCurrentLiabilities": "162743000", "otherNonCurrentLiabilities": "20271000", "totalNonCurrentLiabilities": "184172000", "cashAndShortTermInvestments": "42420000", "commonStockSharesOutstanding": "63174000", "intangibleAssetsExcludingGoodwill": "161476000", "cashAndCashEquivalentsAtCarryingValue": "42420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "558000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-8395000", "operatingCashflow": "44660000", "capitalExpenditures": "10770000", "changeInReceivables": "39787000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-8207000", "cashflowFromInvestment": "-10321000", "stockBasedCompensation": "1772000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26132000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3013000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15537000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 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" ] } } }